{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["CoverSheet","Contents","Section1","I1 ","I2 RAB ","I3 CAPEX ","Section2","W1-Depreciation ","W2-TaxDepreciation ","PTRM input","Section3","R1-RABLife ","R2-TABLife ","Reference","L1 ","CK"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":90,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CoverSheet","index":0,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[[21,3,21,10],[22,3,22,10],[20,3,20,10],[16,3,16,10],[14,3,14,10],[15,3,15,10],[17,3,17,4]]}
[]
[]
[]
[null,{"$f":"+ModelName","v":"Depreciation Model"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Classification:",{"$f":"+InfoClassification","v":"Public"}]
[null,{"$f":"+A21","v":"Data Version"},null,null,{"$f":"+_LU_DataVersion","v":"Revenue Proposal"}]
[null,"Structural Version",null,null,{"$f":"+_LU_Version","v":1}]
[]
[]
[]
["Model Guide",null,"(Refer Below)"]
[{"$f":"+ModelName","v":"Depreciation Model"}]
[{"$f":"\"Version \" & _LU_Version","v":"Version 1"}]
[]
["Overview"]
["Organisation name",null,null,"ElectraNet"]
["Workbook name",null,null,"Depreciation Model"]
["Workbook purpose",null,null,"Calculation of depreciation for annual asset class additions"]
["Information Classification",null,null,"Public"]
["File name",null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"170323 ElectraNet PTRM 2018-2023 a.xlsm"}]
["File Location"]
["Data Version",null,null,"Revenue Proposal"]
["Structural Version",null,null,1]
["Model Completed by",null,null,"Ian Robertson"]
["Diagram of data flow",null,null,"Refer Model Schematic Worksheet:",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Contents","index":1,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Table of Contents",null,null,null,null,{"$f":"+ModelName","v":"Depreciation Model"}]
[]
["Section","Sheet Title","Sheet Description"]
[null,"Contents"]
[]
[]
[{"$f":"+Section1!C3","v":1},{"$f":"+Section1!A1","v":"Section1"},{"$f":"+Section1!B5","v":"Inputs"}]
[null,{"$f":"+'I1 '!A1","v":"I1 "},{"$f":"+'I1 '!B1","v":"Standard Asset lives"}]
[null,{"$f":"'I2 RAB '!A1","v":"I2 RAB "},{"$f":"'I2 RAB '!B1","v":"Opening Commissioned RAB Data - 30 June 2013"}]
[null,{"$f":"'I3 CAPEX '!A1","v":"I3 CAPEX "},{"$f":"'I3 CAPEX '!B1","v":"Actual Capex "}]
[]
[{"$f":"+Section2!C3","v":2},{"$f":"+Section2!A1","v":"Section2"},{"$f":"+Section2!B5","v":"Workings"}]
[null,{"$f":"'W1-Depreciation '!A1","v":"W1-Depreciation "},{"$f":"'W1-Depreciation '!B2","v":"Regulatory Straight Line Depreciation"}]
[null,{"$f":"'W2-TaxDepreciation '!A1","v":"W2-TaxDepreciation "},{"$f":"'W2-TaxDepreciation '!B2","v":"Straight Line Tax Depreciation"}]
[]
[{"$f":"+Section3!C3","v":3},{"$f":"+Section3!A1","v":"Section3"},{"$f":"+Section3!B5","v":"Reports"}]
[null,{"$f":"'R1-RABLife '!A1","v":"R1-RABLife "},{"$f":"'R1-RABLife '!B2","v":"Remaining Life Calculation"}]
[null,{"$f":"'R2-TABLife '!A1","v":"R2-TABLife "},{"$f":"'R2-TABLife '!B2","v":"Remaining Tax Life Calculation"}]
[]
[{"$f":"+Reference!C3","v":4},{"$f":"+Reference!A1","v":"Reference"},{"$f":"+Reference!B5","v":"Lookup, Reference and Help"}]
[null,{"$f":"+_LU_L1","v":"L1 "},{"$f":"+'L1 '!B1","v":"Lookup and Reference Data"}]

{"sheet":"Section1","index":2,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Section1"}]
[]
[null,"Section ",1]
[]
[null,"Inputs"]

{"sheet":"I1 ","index":3,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"I1 "},"Standard Asset lives"]
[]
[null,null,"Regulatory Lives for Regulatory Period:",null,null,null,null,"Tax Lives for Regulatory Period:"]
[]
[null,"Asset Class","2013-2018","2018-2023","2023-2028","2028-2033",null,{"$f":"C5","v":"2013-2018"},{"$f":"D5","v":"2018-2023"},"2023-2028","2028-2033"]
[null,null,null,null,null,null,null,"[1]","[2]"]
[null,{"$f":"+Asset1","v":"Commercial Buildings"},30,30,30,30,null,40,40]
[null,{"$f":"+Asset2","v":"Communications - Civil"},55,55,55,55,null,12.5,12.5]
[null,{"$f":"+Asset3","v":"Communications - Other"},15,15,15,15,null,12.5,12.5]
[null,{"$f":"+Asset4","v":"Computers, software, and office machines"},4,4,4,4,null,3.25,3.25]
[null,{"$f":"+Asset5","v":"Easement"},"n/a","n/a","n/a","n/a",null,"n/a","n/a"]
[null,{"$f":"+Asset6","v":"Land"},"n/a","n/a","n/a","n/a",null,"n/a","n/a"]
[null,{"$f":"+Asset7","v":"Network Switching Centres"},5,5,5,5,null,4,4]
[null,{"$f":"+Asset8","v":"Office furniture, movable plant, and misc"},10,10,10,10,null,12.8,12.8]
[null,{"$f":"+Asset9","v":"Refurbishment"},10,10,10,10,null,43.75,43.75]
[null,{"$f":"+Asset10","v":"Substation Primary Plant"},44.8,44.8,44.8,44.8,null,40,40]
[null,{"$f":"+Asset11","v":"Substation Demountable Buildings"},15,15,15,15,null,40,40]
[null,{"$f":"+Asset12","v":"Substation Establishment"},55,55,55,55,null,40,40]
[null,{"$f":"+Asset13","v":"Substation Fences"},35,35,35,35,null,40,40]
[null,{"$f":"+Asset14","v":"Substation Secondary Systems - Electromechanical"},27,27,27,27,null,12.5,12.5]
[null,{"$f":"+Asset15","v":"Substation Secondary Systems - Electronic"},15,15,15,15,null,12.5,12.5]
[null,{"$f":"+Asset16","v":"Transmission lines - Overhead"},55,55,55,55,null,47.5,47.5]
[null,{"$f":"+Asset17","v":"Transmission lines - Underground"},40,40,40,40,null,47.5,47.5]
[null,{"$f":"+Asset18","v":"Capital Work in Progress"},"n/a","n/a","n/a","n/a",null,"n/a","n/a"]
[null,{"$f":"+Asset19","v":"Accelerated Depreciation"},5,5,5,5,null,5,5]
[null,{"$f":"+Asset20","v":"Refurbishment Projects 2008-2013"},12.5,12.5,12.5,12.5,null,40,40]
[null,{"$f":"+Asset21","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},43,43,43,43,null,44,44]
[null,{"$f":"+Asset22","v":"Equity Raising Cost 2013-2018"},43,43,43,43,null,"n/a","n/a"]
[null,{"$f":"+Asset23","v":"Transmission Line Refit - insulators replacement 2013-18"},27,27,27,27,null,27,27]
[null,{"$f":"+Asset24","v":"Communications - Other (post 2018)"},10,10,10,10,null,10,10]
[null,{"$f":"+Asset25","v":"Synchronous Condensers"},null,30,30,30,null,30,30]
[null,{"$f":"+Asset26","v":"Asset26 - Not in Use"}]
[null,{"$f":"+Asset27","v":"Asset27 - Not in Use"}]
[null,{"$f":"+Asset28","v":"Asset28 - Not in Use"}]
[null,{"$f":"+Asset29","v":"Asset29 - Not in Use"}]
[null,{"$f":"+Asset30","v":"Asset30 - Not in Use"}]
[]
[]
[null,"Data Source:"]
[null,null,"[ElectraNet - PTRM - amended - final decision w Heywood.xlsm]Input"]

{"sheet":"I2 RAB ","index":4,"n_rows":899,"n_cols":14,"rows_kept":899,"cut":false,"hidden":false,"merged":[[4,3,4,5],[4,11,4,13],[4,7,4,9]]}
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"I2 RAB "},"Opening Commissioned RAB Data - 30 June 2013"]
[]
[null,null,null,"Standard Control Opening Asset Base as at:","2013-06-30"]
[]
[null,null,null,"RAB - As Commissioned",null,null,null,"RAB - As Incurred",null,null,null,"Tax Base"]
["Asset No.","Asset Classes - Master List",null,"RAB Value @ 30/6/2013","Remaining Life @ 30/6/2013","2019 Opening RAB Value",null,"RAB Value @ 30/6/2013","Remaining Life @ 30/6/2013","2019 Opening RAB Value",null,"TAB Value @ 30/6/2013","Remaining Life @ 30/6/2013","2019 Opening TAB Value"]
[null,null,null,"$m June 2013",null,"$m June 2018",null,"$m June 2013",null,"$m June 2018",null,"$m June 2013",null,"$m June 2018"]
[null,null,"Data Source:","[1]","[2]","[3]",null,null,null,null,null,"[1]","[2]","[3]"]
["Asset1","Commercial Buildings",null,11.485854912349652,23.2661211785902,18.310372671292928,null,0,0,0,null,7.7011074831965658,30.859588822963833,13.950426850263264]
["Asset2","Communications - Civil",null,7.6989106945741588,44.713440890634445,24.421003802480598,null,0,0,0,null,5.392695081065062,38.054774118287234,18.378864481408378]
["Asset3","Communications - Other",null,77.055626285899407,11.669054487643349,85.598697572480177,null,0,0,0,null,52.689041569150511,10.699807162056118,78.845534996603192]
["Asset4","Computers, software, and office machines",null,34.89182989654568,3.4950586279393101,29.384252530889722,null,0,0,0,null,21.425267498907491,2.8462899557699295,36.555621900697645]
["Asset5","Easement",null,109.46354982625263,"n/a",108.61059269407669,null,0,0,0,null,146.19386178087495,"n/a",162.25474217142016]
["Asset6","Land",null,34.20662599621604,"n/a",78.787366103546205,null,0,0,0,null,41.977743833866811,"n/a",59.364583201643349]
["Asset7","Network Switching Centres",null,-0.46212570191993008,0.83052113538210171,7.6429335313447142,null,0,0,0,null,2.5280954712708184,3.5026359622232697,3.614528571860089]
["Asset8","Office furniture, movable plant, and misc",null,11.474826368860057,9.0095861569228308,16.437220517819284,null,0,0,0,null,5.2994245862584055,11.836624169743663,20.445741129592122]
["Asset9","Refurbishment",null,36.41322080087987,4.3828427027015335,-0.24235658337324703,null,0,0,0,null,50.716516254709838,31.334063841944204,42.623643828309156]
["Asset10","Substation Primary Plant",null,631.76148322064557,33.018722750306871,847.18016131668162,null,0,0,0,null,421.52640498925615,32.906331296567409,595.78203667544562]
["Asset11","Substation Demountable Buildings",null,1.3298035544930089,14.487985918274866,12.592121340378053,null,0,0,0,null,0.1792600842264358,39.439831395366063,13.010242847424655]
["Asset12","Substation Establishment",null,86.004033988232408,53.631312155995268,232.9851339811342,null,0,0,0,null,108.56531896708526,38.655673696505922,202.18589078246978]
["Asset13","Substation Fences",null,20.794960219287312,35.009552582792942,5.3064854418873937,null,0,0,0,null,3.7279991746804826,40.009014376476181,7.9221735479626183]
["Asset14","Substation Secondary Systems - Electromechanical",null,87.794639264051455,17.171118869281877,62.034152078487345,null,0,0,0,null,22.169901586449896,18.401700319032898,12.673534456530051]
["Asset15","Substation Secondary Systems - Electronic",null,66.437752919755695,14.104338793102645,188.60312082850459,null,0,0,0,null,56.288499587967408,11.651642110069524,167.0333435239763]
["Asset16","Transmission lines - Overhead",null,426.1259794796855,30.191054253634963,480.8769201448568,null,0,0,0,null,278.6290882683345,26.44134201140584,297.21363593509841]
["Asset17","Transmission lines - Underground",null,108.64819114233399,36.493400130237326,110.8594872800896,null,0,0,0,null,97.564167420935007,44.083036563562075,94.382189127306461]
["Asset18","Capital Work in Progress",null,16.144217350310299,"n/a",17.73736645207849,null,0,0,0,null,0,"n/a",0]
["Asset19","Accelerated Depreciation",null,3.9990420361401231,5,25.349931696952005,null,0,0,0,null,0,"n/a",0]
["Asset20","Refurbishment Projects 2008-2013",null,11.35770833829204,12.506166786610725,-1.4577239191673277,null,0,0,0,null,-6.6077068783396697E-3,40.007640513421414,4.8046147515536921]
["Asset21","Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,20.550082122952094,38,19.589607571834872,null,0,0,0,null,18.155501002832032,38,15.766619291933079]
["Asset22","Equity Raising Cost 2013-2018",null,0,"n/a",0,null,0,0,0,null,0,"n/a",0]
["Asset23","Transmission Line Refit - insulators replacement 2013-18",null,0,"n/a",82.741033438539844,null,0,0,0,null,0,"n/a",79.578566471644095]
["Asset24","Communications - Other (post 2018)",null,0,0,0,null,0,0,0,null,0,0,0]
["Asset25","Synchronous Condensers",null,0,0,0,null,0,0,0,null,0,0,0]
["Asset26","Asset26 - Not in Use",null,0,0,0,null,0,0,0,null,0,0,0]
["Asset27","Asset27 - Not in Use",null,0,0,0,null,0,0,0,null,0,0,0]
["Asset28","Asset28 - Not in Use",null,0,0,0,null,0,0,0,null,0,0,0]
["Asset29","Asset29 - Not in Use",null,0,0,0,null,0,0,0,null,0,0,0]
["Asset30","Asset30 - Not in Use",null,0,0,0,null,0,0,0,null,0,0,0]
[]
[null,"Total",null,{"$f":"SUM(D9:D38)","v":1803.176212715837},null,{"$f":"SUM(F9:F38)","v":2453.3478804928145},null,{"$f":"SUM(H9:H38)","v":0},null,{"$f":"SUM(J9:J38)","v":0},null,{"$f":"SUM(L9:L38)","v":1340.7232869341894},null,{"$f":"SUM(N9:N38)","v":1926.3865345431423}]
[]
[]
[null,"Data Source:",null,null,null,null,null,{"$f":"SUM('PTRM input'!K75:O75)","v":517.40777795360532}]
[null,"[1]","[ElectraNet 2013-2018 RFM.xlsm]RAB Roll Forward"]
[null,"[2]","[ElectraNet - RFM - amended - final decision.xlsm]Output Summary"]
[null,"[3]","[ElectraNet 2013-2018 RFM.xlsm]PTRM input summary"]
[]
[]
[]
[null,"CPI factors",null,{"$f":"'L1 '!E49","v":1.025025025025025},{"$f":"'L1 '!F49","v":1.0550582582582584},{"$f":"'L1 '!G49","v":1.0690905330930933},{"$f":"'L1 '!H49","v":1.083095619076613},{"$f":"'L1 '!I49","v":1.1044326027724223},{"$f":"'L1 '!J49","v":1.1261899250470391},{"$f":"'L1 '!K49","v":1.1483758665704658},{"$f":"'L1 '!L49","v":1.1709988711419039},{"$f":"'L1 '!M49","v":1.1940675489033994},{"$f":"'L1 '!N49","v":1.2175906796167963}]
[]
[null,"Per Roll Forward Model",null,-76.958557860684138,-86.806820289976002,-93.202425857845867,-95.366336006106977,-99.031547042397818]
[null,"Year by Year Depreciation"]
[null,"$m REAL",null,"F14",{"$f":"\"F\"&RIGHT(D54,2)+1","v":"F15"},{"$f":"\"F\"&RIGHT(E54,2)+1","v":"F16"},"F17","F18","F19","F20","F21","F22","F23"]
[null,"Total depreciation",18,{"$f":"SUM(D56:D78)","v":76.958557860684138},{"$f":"SUM(E56:E78)","v":86.806834538370083},{"$f":"SUM(F56:F78)","v":93.202475182894986},{"$f":"SUM(G56:G78)","v":95.366210050411212},{"$f":"SUM(H56:H78)","v":99.031262115900077},{"$f":"SUM(I56:I78)","v":94.172482114762687},{"$f":"SUM(J56:J78)","v":100.13875029594428},{"$f":"SUM(K56:K78)","v":97.449309114576067},{"$f":"SUM(L56:L78)","v":92.721168692044785},{"$f":"SUM(M56:M78)","v":86.427464171412339}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B56,SAPNDepnRow,0)+$C$55,MATCH(D$54,SAPNDepnCol,0))","v":0.49367296010299694},0.50321937861689792,0.51767360453691447,0.54126895815604292,0.57204515490205632,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584]
[null,"Communications - Civil",null,0.17218336458169453,0.17921758296267512,0.21149385779143393,0.31487132342079466,0.41559342186229298,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093]
[null,"Communications - Other",null,6.6034164436797793,7.4976660713910102,8.1803788912152484,8.7895875852470677,9.9731503614525963,8.8389853821887829,8.8389853821887829,8.8389853821887829,8.8389853821887829,8.8389853821887829]
[null,"Computers, software, and office machines",null,9.9831887275430162,12.202702964613058,15.341815843780246,12.967445859627345,12.753322568241995,2.3229384509993629,11.514392790849552,8.8478377613760699,4.1196973388447899,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,-0.46212570191993008,1.169261521183278E-2,3.4578767106552111E-2,3.4578767106552111E-2,0.94717097547799733,4.1608517885450489,0.93566562987643076,0.91277947798171144,0.91277947798171144,1.8726961026625555E-4]
[null,"Office furniture, movable plant, and misc",null,1.2736241342276273,1.9360633915072563,2.0296849148987817,2.3442759800894519,2.6202114772848355,2.0399740993988527,2.0399740993988527,2.0399740993988527,2.0399740993988527,0.77855912598263632]
[null,"Refurbishment",null,8.3081285984630888,8.3081285984630888,8.3081285984630888,8.3081285984630888,3.1807064070275146,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4]
[null,"Substation Primary Plant",null,19.133431901595106,21.025008018984472,21.432124242852616,21.724762423469372,23.545073127788058,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B66,SAPNDepnRow,0)+$C$55,MATCH(D$54,SAPNDepnCol,0))","v":9.17866404615717E-2},9.17866404615717E-2,9.8242951046945109E-2,0.55522747566150932,0.82517959644711991,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786]
[null,"Substation Establishment",null,1.6036160692484251,2.3281927400082258,2.4816951737565747,3.0609646996666937,3.4349488718013368,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998]
[null,"Substation Fences",null,0.59397960514091097,0.68887035546813602,0.6646541288133988,0.67225790512730077,0.72316207099646401,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427]
[null,"Substation Secondary Systems - Electromechanical",null,5.1129247856475395,5.1129247856475395,5.1134461100732009,4.9653588887550946,4.9653588887550946,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876]
[null,"Substation Secondary Systems - Electronic",null,4.7104478908465621,7.1003441095977013,8.2767983077349161,10.271426190969084,13.423965376573644,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733]
[null,"Transmission lines - Overhead",null,14.1143126669179,14.59057258417147,14.874380805240028,15.089002799106392,15.194793986266422,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931]
[null,"Transmission lines - Underground",null,2.9772011036130168,2.9816760307303136,2.9821089176453066,2.9821089176453066,3.0675391204534623,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0.7998084072280246,0.7998084072280246,0.7998084072280246,0.7998084072280246,0.7998084072280246,4.5952974255042651,4.5952974255042651,4.5952974255042651,4.5952974255042651,4.5952974255042651]
[null,"Refurbishment Projects 2008-2013",null,0.90816862849228586,0.90816862849228586,1.3146700258971926,1.3146700258971926,1.3146700258971926,-0.280757744361189,-0.280757744361189,-0.280757744361189,-0.280757744361189,-0.280757744361189]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,8.9673609960377224E-2,0.73377064262944258,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619]
[]
[]
[null,"Check totals below",null,{"$f":"D86+D116+D146+D176+D206+D236+D266+D296+D326+D356+D386+D416","v":76.958557860684138},{"$f":"E86+E116+E146+E176+E206+E236+E266+E296+E326+E356+E386+E416","v":86.806834538370083},93.202475182894986,95.366210050411212,99.031262115900077,94.172482114762687,100.13875029594428,97.449309114576067,92.721168692044785,86.427464171412339]
[null,"Adjusted to $m Real 2017/18",null,{"$f":"D81*$H$50","v":84.995540363687439},{"$f":"E81*$H$50","v":95.872298207647077},102.93585225107681,105.32555158251719,109.3733545745015,104.00715953154673,110.59650062772741,107.62619410378558,102.40428167065585,95.453309205853202]
[null,null,null,null,null,null,null,null,{"$f":"I82='PTRM input'!K39","v":true},{"$f":"J82='PTRM input'!L39","v":true},{"$f":"K82='PTRM input'!M39","v":true},{"$f":"L82='PTRM input'!N39","v":true},{"$f":"M82='PTRM input'!O39","v":true}]
[]
[null,null,null,{"$f":"D54","v":"F14"},{"$f":"E54","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,"Opening balance depreciation",1,{"$f":"SUM(D87:D109)","v":76.958557860684138},{"$f":"SUM(E87:E109)","v":77.420683562604069},{"$f":"SUM(F87:F109)","v":77.420683562604069},{"$f":"SUM(G87:G109)","v":72.379758548977691},{"$f":"SUM(H87:H109)","v":62.310072643625496},{"$f":"SUM(I87:I109)","v":58.329557829369953},{"$f":"SUM(J87:J109)","v":58.329557829369953},{"$f":"SUM(K87:K109)","v":58.329557829369953},{"$f":"SUM(L87:L109)","v":58.329557829369953},{"$f":"SUM(M87:M109)","v":57.068142855953731}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B87,SAPNDepnRow,0)+$C$86,MATCH(D$85,SAPNDepnCol,0))","v":0.49367296010299694},0.49367296010299694,0.49367296010299694,0.49367296010299694,0.49367296010299694,0.49367296010299694,0.49367296010299694,0.49367296010299694,0.49367296010299694,0.49367296010299694]
[null,"Communications - Civil",null,0.17218336458169453,0.17218336458169453,0.17218336458169453,0.17218336458169453,0.17218336458169453,0.17218336458169453,0.17218336458169453,0.17218336458169453,0.17218336458169453,0.17218336458169453]
[null,"Communications - Other",null,6.6034164436797793,6.6034164436797793,6.6034164436797793,6.6034164436797793,6.6034164436797793,6.6034164436797793,6.6034164436797793,6.6034164436797793,6.6034164436797793,6.6034164436797793]
[null,"Computers, software, and office machines",null,9.9831887275430162,9.9831887275430162,9.9831887275430162,4.9422637139166312,0,0,0,0,0,0]
[null,"Easement",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,-0.46212570191993008,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,1.2736241342276273,1.2736241342276273,1.2736241342276273,1.2736241342276273,1.2736241342276273,1.2736241342276273,1.2736241342276273,1.2736241342276273,1.2736241342276273,1.2209160811410769E-2]
[null,"Refurbishment",null,8.3081285984630888,8.3081285984630888,8.3081285984630888,8.3081285984630888,3.1807064070275146,0,0,0,0,0]
[null,"Substation Primary Plant",null,19.133431901595106,19.133431901595106,19.133431901595106,19.133431901595106,19.133431901595106,19.133431901595106,19.133431901595106,19.133431901595106,19.133431901595106,19.133431901595106]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B97,SAPNDepnRow,0)+$C$86,MATCH(D$85,SAPNDepnCol,0))","v":9.17866404615717E-2},9.17866404615717E-2,9.17866404615717E-2,9.17866404615717E-2,9.17866404615717E-2,9.17866404615717E-2,9.17866404615717E-2,9.17866404615717E-2,9.17866404615717E-2,9.17866404615717E-2]
[null,"Substation Establishment",null,1.6036160692484251,1.6036160692484251,1.6036160692484251,1.6036160692484251,1.6036160692484251,1.6036160692484251,1.6036160692484251,1.6036160692484251,1.6036160692484251,1.6036160692484251]
[null,"Substation Fences",null,0.59397960514091097,0.59397960514091097,0.59397960514091097,0.59397960514091097,0.59397960514091097,0.59397960514091097,0.59397960514091097,0.59397960514091097,0.59397960514091097,0.59397960514091097]
[null,"Substation Secondary Systems - Electromechanical",null,5.1129247856475395,5.1129247856475395,5.1129247856475395,5.1129247856475395,5.1129247856475395,5.1129247856475395,5.1129247856475395,5.1129247856475395,5.1129247856475395,5.1129247856475395]
[null,"Substation Secondary Systems - Electronic",null,4.7104478908465621,4.7104478908465621,4.7104478908465621,4.7104478908465621,4.7104478908465621,4.7104478908465621,4.7104478908465621,4.7104478908465621,4.7104478908465621,4.7104478908465621]
[null,"Transmission lines - Overhead",null,14.1143126669179,14.1143126669179,14.1143126669179,14.1143126669179,14.1143126669179,14.1143126669179,14.1143126669179,14.1143126669179,14.1143126669179,14.1143126669179]
[null,"Transmission lines - Underground",null,2.9772011036130168,2.9772011036130168,2.9772011036130168,2.9772011036130168,2.9772011036130168,2.9772011036130168,2.9772011036130168,2.9772011036130168,2.9772011036130168,2.9772011036130168]
[null,"Capital Work in Progress",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0.7998084072280246,0.7998084072280246,0.7998084072280246,0.7998084072280246,0.7998084072280246,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0.90816862849228586,0.90816862849228586,0.90816862849228586,0.90816862849228586,0.90816862849228586,0.90816862849228586,0.90816862849228586,0.90816862849228586,0.90816862849228586,0.90816862849228586]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885]
[null,"Equity Raising Cost 2013-2018",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,"Year 5 true up for Actual vs Forecast additions in 2007/08",2,{"$f":"SUM(D117:D139)","v":0},0,0,0,0,-9.5304946495031064,-0.4134209739425152,-0.4134209739425152,-0.4134209739425152,{"$f":"SUM(M117:M139)","v":-0.4134209739425152}]
[null,"Commercial Buildings",null,null,null,null,null,null,{"$f":"INDEX(SAPNDepn,MATCH($B117,SAPNDepnRow,0)+$C$116,MATCH(I$85,SAPNDepnCol,0))","v":2.2614851975956342E-2},2.2614851975956342E-2,2.2614851975956342E-2,2.2614851975956342E-2,2.2614851975956342E-2]
[null,"Communications - Civil",null,null,null,null,null,null,1.3284798307224422E-2,1.3284798307224422E-2,1.3284798307224422E-2,1.3284798307224422E-2,1.3284798307224422E-2]
[null,"Communications - Other",null,null,null,null,null,null,-1.6801183163933697,-1.6801183163933697,-1.6801183163933697,-1.6801183163933697,-1.6801183163933697]
[null,"Computers, software, and office machines",null,null,null,null,null,null,-12.330567219017379,0,0,0,0]
[null,"Easement",null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,null,null,null,null,null,3.213493543456786,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,null,null,null,null,null,-1.211429599288397,-1.211429599288397,-1.211429599288397,-1.211429599288397,-1.211429599288397]
[null,"Refurbishment",null,null,null,null,null,null,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4]
[null,"Substation Primary Plant",null,null,null,null,null,null,5.1714349687295998E-2,5.1714349687295998E-2,5.1714349687295998E-2,5.1714349687295998E-2,5.1714349687295998E-2]
[null,"Substation Demountable Buildings",null,null,null,null,null,null,{"$f":"INDEX(SAPNDepn,MATCH($B127,SAPNDepnRow,0)+$C$116,MATCH(I$85,SAPNDepnCol,0))","v":-0.10588182452754753},-0.10588182452754753,-0.10588182452754753,-0.10588182452754753,-0.10588182452754753]
[null,"Substation Establishment",null,null,null,null,null,null,0.53156326111546437,0.53156326111546437,0.53156326111546437,0.53156326111546437,0.53156326111546437]
[null,"Substation Fences",null,null,null,null,null,null,-0.58090668883995444,-0.58090668883995444,-0.58090668883995444,-0.58090668883995444,-0.58090668883995444]
[null,"Substation Secondary Systems - Electromechanical",null,null,null,null,null,null,-8.5056411549706876E-2,-8.5056411549706876E-2,-8.5056411549706876E-2,-8.5056411549706876E-2,-8.5056411549706876E-2]
[null,"Substation Secondary Systems - Electronic",null,null,null,null,null,null,-0.60300030638612745,-0.60300030638612745,-0.60300030638612745,-0.60300030638612745,-0.60300030638612745]
[null,"Transmission lines - Overhead",null,null,null,null,null,null,0.24131438417071491,0.24131438417071491,0.24131438417071491,0.24131438417071491,0.24131438417071491]
[null,"Transmission lines - Underground",null,null,null,null,null,null,-7.175609591983401E-3,-7.175609591983401E-3,-7.175609591983401E-3,-7.175609591983401E-3,-7.175609591983401E-3]
[null,"Capital Work in Progress",null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,null,null,null,null,null,4.5952974255042651,4.5952974255042651,4.5952974255042651,4.5952974255042651,4.5952974255042651]
[null,"Refurbishment Projects 2008-2013",null,null,null,null,null,null,-1.5954277702583817,-1.5954277702583817,-1.5954277702583817,-1.5954277702583817,-1.5954277702583817]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,null,null,null,null,null,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D54","v":"F14"},{"$f":"E54","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C146-2&\" Additions\"","v":"Depreciation on Year 1 Additions"},3,{"$f":"SUM(D147:D169)","v":0},{"$f":"SUM(E147:E169)","v":9.3861509757660144},{"$f":"SUM(F147:F169)","v":9.3861509757660144},{"$f":"SUM(G147:G169)","v":9.3861509757660144},{"$f":"SUM(H147:H169)","v":9.3861509757660144},{"$f":"SUM(I147:I169)","v":7.1666367386959724},{"$f":"SUM(J147:J169)","v":7.1549441234841389},{"$f":"SUM(K147:K169)","v":7.1549441234841389},{"$f":"SUM(L147:L169)","v":7.1549441234841389},{"$f":"SUM(M147:M169)","v":7.1549441234841389}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B147,SAPNDepnRow,0)+$C$146,MATCH(D$85,SAPNDepnCol,0))","v":0},9.5464185139010008E-3,9.5464185139010008E-3,9.5464185139010008E-3,9.5464185139010008E-3,9.5464185139010008E-3,9.5464185139010008E-3,9.5464185139010008E-3,9.5464185139010008E-3,9.5464185139010008E-3]
[null,"Communications - Civil",null,0,7.0342183809805805E-3,7.0342183809805805E-3,7.0342183809805805E-3,7.0342183809805805E-3,7.0342183809805805E-3,7.0342183809805805E-3,7.0342183809805805E-3,7.0342183809805805E-3,7.0342183809805805E-3]
[null,"Communications - Other",null,0,0.89424962771123084,0.89424962771123084,0.89424962771123084,0.89424962771123084,0.89424962771123084,0.89424962771123084,0.89424962771123084,0.89424962771123084,0.89424962771123084]
[null,"Computers, software, and office machines",null,0,2.219514237070042,2.219514237070042,2.219514237070042,2.219514237070042,0,0,0,0,0]
[null,"Easement",null,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,1.169261521183278E-2,1.169261521183278E-2,1.169261521183278E-2,1.169261521183278E-2,1.169261521183278E-2,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0.66243925727962893,0.66243925727962893,0.66243925727962893,0.66243925727962893,0.66243925727962893,0.66243925727962893,0.66243925727962893,0.66243925727962893,0.66243925727962893]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,1.8915761173893662,1.8915761173893662,1.8915761173893662,1.8915761173893662,1.8915761173893662,1.8915761173893662,1.8915761173893662,1.8915761173893662,1.8915761173893662]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B157,SAPNDepnRow,0)+$C$146,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0.72457667075980092,0.72457667075980092,0.72457667075980092,0.72457667075980092,0.72457667075980092,0.72457667075980092,0.72457667075980092,0.72457667075980092,0.72457667075980092]
[null,"Substation Fences",null,0,9.489075032722509E-2,9.489075032722509E-2,9.489075032722509E-2,9.489075032722509E-2,9.489075032722509E-2,9.489075032722509E-2,9.489075032722509E-2,9.489075032722509E-2,9.489075032722509E-2]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,2.3898962187511392,2.3898962187511392,2.3898962187511392,2.3898962187511392,2.3898962187511392,2.3898962187511392,2.3898962187511392,2.3898962187511392,2.3898962187511392]
[null,"Transmission lines - Overhead",null,0,0.47625991725356981,0.47625991725356981,0.47625991725356981,0.47625991725356981,0.47625991725356981,0.47625991725356981,0.47625991725356981,0.47625991725356981,0.47625991725356981]
[null,"Transmission lines - Underground",null,0,4.4749271172966568E-3,4.4749271172966568E-3,4.4749271172966568E-3,4.4749271172966568E-3,4.4749271172966568E-3,4.4749271172966568E-3,4.4749271172966568E-3,4.4749271172966568E-3,4.4749271172966568E-3]
[null,"Capital Work in Progress",null,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C176-2&\" Additions\"","v":"Depreciation on Year 2 Additions"},{"$f":"C146+1","v":4},{"$f":"SUM(D177:D199)","v":0},{"$f":"SUM(E177:E199)","v":0},{"$f":"SUM(F177:F199)","v":6.3956406445249092},{"$f":"SUM(G177:G199)","v":6.3956406445249092},{"$f":"SUM(H177:H199)","v":6.3956406445249092},{"$f":"SUM(I177:I199)","v":6.3956406445249092},{"$f":"SUM(J177:J199)","v":3.25652776535772},{"$f":"SUM(K177:K199)","v":3.2336416134630008},{"$f":"SUM(L177:L199)","v":3.2336416134630008},{"$f":"SUM(M177:M199)","v":3.2336416134630008}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B177,SAPNDepnRow,0)+$C$176,MATCH(D$85,SAPNDepnCol,0))","v":0},0,1.4454225920016559E-2,1.4454225920016559E-2,1.4454225920016559E-2,1.4454225920016559E-2,1.4454225920016559E-2,1.4454225920016559E-2,1.4454225920016559E-2,1.4454225920016559E-2]
[null,"Communications - Civil",null,0,0,3.2276274828758819E-2,3.2276274828758819E-2,3.2276274828758819E-2,3.2276274828758819E-2,3.2276274828758819E-2,3.2276274828758819E-2,3.2276274828758819E-2,3.2276274828758819E-2]
[null,"Communications - Other",null,0,0,0.68271281982423915,0.68271281982423915,0.68271281982423915,0.68271281982423915,0.68271281982423915,0.68271281982423915,0.68271281982423915,0.68271281982423915]
[null,"Computers, software, and office machines",null,0,0,3.1391128791671883,3.1391128791671883,3.1391128791671883,3.1391128791671883,0,0,0,0]
[null,"Easement",null,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,2.288615189471933E-2,2.288615189471933E-2,2.288615189471933E-2,2.288615189471933E-2,2.288615189471933E-2,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,9.3621523391525449E-2,9.3621523391525449E-2,9.3621523391525449E-2,9.3621523391525449E-2,9.3621523391525449E-2,9.3621523391525449E-2,9.3621523391525449E-2,9.3621523391525449E-2]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0.40711622386814339,0.40711622386814339,0.40711622386814339,0.40711622386814339,0.40711622386814339,0.40711622386814339,0.40711622386814339,0.40711622386814339]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B187,SAPNDepnRow,0)+$C$176,MATCH(D$85,SAPNDepnCol,0))","v":0},0,6.4563105853734041E-3,6.4563105853734041E-3,6.4563105853734041E-3,6.4563105853734041E-3,6.4563105853734041E-3,6.4563105853734041E-3,6.4563105853734041E-3,6.4563105853734041E-3]
[null,"Substation Establishment",null,0,0,0.15350243374834888,0.15350243374834888,0.15350243374834888,0.15350243374834888,0.15350243374834888,0.15350243374834888,0.15350243374834888,0.15350243374834888]
[null,"Substation Fences",null,0,0,-2.4216226654737182E-2,-2.4216226654737182E-2,-2.4216226654737182E-2,-2.4216226654737182E-2,-2.4216226654737182E-2,-2.4216226654737182E-2,-2.4216226654737182E-2,-2.4216226654737182E-2]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,5.2132442566128604E-4,5.2132442566128604E-4,5.2132442566128604E-4,5.2132442566128604E-4,5.2132442566128604E-4,5.2132442566128604E-4,5.2132442566128604E-4,5.2132442566128604E-4]
[null,"Substation Secondary Systems - Electronic",null,0,0,1.1764541981372145,1.1764541981372145,1.1764541981372145,1.1764541981372145,1.1764541981372145,1.1764541981372145,1.1764541981372145,1.1764541981372145]
[null,"Transmission lines - Overhead",null,0,0,0.28380822106855697,0.28380822106855697,0.28380822106855697,0.28380822106855697,0.28380822106855697,0.28380822106855697,0.28380822106855697,0.28380822106855697]
[null,"Transmission lines - Underground",null,0,0,4.3288691499307008E-4,4.3288691499307008E-4,4.3288691499307008E-4,4.3288691499307008E-4,4.3288691499307008E-4,4.3288691499307008E-4,4.3288691499307008E-4,4.3288691499307008E-4]
[null,"Capital Work in Progress",null,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0.40650139740490682,0.40650139740490682,0.40650139740490682,0.40650139740490682,0.40650139740490682,0.40650139740490682,0.40650139740490682,0.40650139740490682]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C206-2&\" Additions\"","v":"Depreciation on Year 3 Additions"},{"$f":"C176+1","v":5},{"$f":"SUM(D207:D229)","v":0},{"$f":"SUM(E207:E229)","v":0},{"$f":"SUM(F207:F229)","v":0},{"$f":"SUM(G207:G229)","v":7.2046598811426028},{"$f":"SUM(H207:H229)","v":7.2046598811426028},{"$f":"SUM(I207:I229)","v":7.2046598811426028},{"$f":"SUM(J207:J229)","v":7.2046598811426028},{"$f":"SUM(K207:K229)","v":4.5381048516691198},{"$f":"SUM(L207:L229)","v":4.5381048516691198},{"$f":"SUM(M207:M229)","v":4.5381048516691198}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B207,SAPNDepnRow,0)+$C$206,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,2.3595353619128491E-2,2.3595353619128491E-2,2.3595353619128491E-2,2.3595353619128491E-2,2.3595353619128491E-2,2.3595353619128491E-2,2.3595353619128491E-2]
[null,"Communications - Civil",null,0,0,0,0.10337746562936073,0.10337746562936073,0.10337746562936073,0.10337746562936073,0.10337746562936073,0.10337746562936073,0.10337746562936073]
[null,"Communications - Other",null,0,0,0,0.60920869403181865,0.60920869403181865,0.60920869403181865,0.60920869403181865,0.60920869403181865,0.60920869403181865,0.60920869403181865]
[null,"Computers, software, and office machines",null,0,0,0,2.6665550294734834,2.6665550294734834,2.6665550294734834,2.6665550294734834,0,0,0]
[null,"Easement",null,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0.31459106519067009,0.31459106519067009,0.31459106519067009,0.31459106519067009,0.31459106519067009,0.31459106519067009,0.31459106519067009]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0.29263818061675417,0.29263818061675417,0.29263818061675417,0.29263818061675417,0.29263818061675417,0.29263818061675417,0.29263818061675417]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B217,SAPNDepnRow,0)+$C$206,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0.45698452461456418,0.45698452461456418,0.45698452461456418,0.45698452461456418,0.45698452461456418,0.45698452461456418,0.45698452461456418]
[null,"Substation Establishment",null,0,0,0,0.57926952591011882,0.57926952591011882,0.57926952591011882,0.57926952591011882,0.57926952591011882,0.57926952591011882,0.57926952591011882]
[null,"Substation Fences",null,0,0,0,7.6037763139019587E-3,7.6037763139019587E-3,7.6037763139019587E-3,7.6037763139019587E-3,7.6037763139019587E-3,7.6037763139019587E-3,7.6037763139019587E-3]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,-0.1480872213181065,-0.1480872213181065,-0.1480872213181065,-0.1480872213181065,-0.1480872213181065,-0.1480872213181065,-0.1480872213181065]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,1.9946278832341671,1.9946278832341671,1.9946278832341671,1.9946278832341671,1.9946278832341671,1.9946278832341671,1.9946278832341671]
[null,"Transmission lines - Overhead",null,0,0,0,0.21462199386636369,0.21462199386636369,0.21462199386636369,0.21462199386636369,0.21462199386636369,0.21462199386636369,0.21462199386636369]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,8.9673609960377224E-2,8.9673609960377224E-2,8.9673609960377224E-2,8.9673609960377224E-2,8.9673609960377224E-2,8.9673609960377224E-2,8.9673609960377224E-2]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C236-2&\" Additions\"","v":"Depreciation on Year 4 Additions"},{"$f":"C206+1","v":6},{"$f":"SUM(D237:D259)","v":0},{"$f":"SUM(E237:E259)","v":0},{"$f":"SUM(F237:F259)","v":0},{"$f":"SUM(G237:G259)","v":0},{"$f":"SUM(H237:H259)","v":13.734737970841065},{"$f":"SUM(I237:I259)","v":13.734737970841065},{"$f":"SUM(J237:J259)","v":13.734737970841065},{"$f":"SUM(K237:K259)","v":13.734737970841065},{"$f":"SUM(L237:L259)","v":9.0065975483097827},{"$f":"SUM(M237:M259)","v":8.094005339938338}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B237,SAPNDepnRow,0)+$C$236,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,3.0776196746013378E-2,3.0776196746013378E-2,3.0776196746013378E-2,3.0776196746013378E-2,3.0776196746013378E-2,3.0776196746013378E-2]
[null,"Communications - Civil",null,0,0,0,0,0.10072209844149832,0.10072209844149832,0.10072209844149832,0.10072209844149832,0.10072209844149832,0.10072209844149832]
[null,"Communications - Other",null,0,0,0,0,1.1835627762055279,1.1835627762055279,1.1835627762055279,1.1835627762055279,1.1835627762055279,1.1835627762055279]
[null,"Computers, software, and office machines",null,0,0,0,0,4.72814042253128,4.72814042253128,4.72814042253128,4.72814042253128,0,0]
[null,"Easement",null,0,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0.91259220837144517,0.91259220837144517,0.91259220837144517,0.91259220837144517,0.91259220837144517,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0.27593549719538368,0.27593549719538368,0.27593549719538368,0.27593549719538368,0.27593549719538368,0.27593549719538368]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,1.8203107043186879,1.8203107043186879,1.8203107043186879,1.8203107043186879,1.8203107043186879,1.8203107043186879]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B247,SAPNDepnRow,0)+$C$236,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0.26995212078561059,0.26995212078561059,0.26995212078561059,0.26995212078561059,0.26995212078561059,0.26995212078561059]
[null,"Substation Establishment",null,0,0,0,0,0.37398417213464297,0.37398417213464297,0.37398417213464297,0.37398417213464297,0.37398417213464297,0.37398417213464297]
[null,"Substation Fences",null,0,0,0,0,5.0904165869163215E-2,5.0904165869163215E-2,5.0904165869163215E-2,5.0904165869163215E-2,5.0904165869163215E-2,5.0904165869163215E-2]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,3.1525391856045597,3.1525391856045597,3.1525391856045597,3.1525391856045597,3.1525391856045597,3.1525391856045597]
[null,"Transmission lines - Overhead",null,0,0,0,0,0.10579118716002946,0.10579118716002946,0.10579118716002946,0.10579118716002946,0.10579118716002946,0.10579118716002946]
[null,"Transmission lines - Underground",null,0,0,0,0,8.5430202808155539E-2,8.5430202808155539E-2,8.5430202808155539E-2,8.5430202808155539E-2,8.5430202808155539E-2,8.5430202808155539E-2]
[null,"Capital Work in Progress",null,0,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0.64409703266906537,0.64409703266906537,0.64409703266906537,0.64409703266906537,0.64409703266906537,0.64409703266906537]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C266-2&\" Additions\"","v":"Depreciation on Year 5 Additions"},{"$f":"C236+1","v":7},{"$f":"SUM(D267:D289)","v":0},{"$f":"SUM(E267:E289)","v":0},{"$f":"SUM(F267:F289)","v":0},{"$f":"SUM(G267:G289)","v":0},{"$f":"SUM(H267:H289)","v":0},{"$f":"SUM(I267:I289)","v":10.871743699691301},{"$f":"SUM(J267:J289)","v":10.871743699691301},{"$f":"SUM(K267:K289)","v":10.871743699691301},{"$f":"SUM(L267:L289)","v":10.871743699691301},{"$f":"SUM(M267:M289)","v":6.7520463608465136}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B267,SAPNDepnRow,0)+$C$266,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0.16205063608373316,0.16205063608373316,0.16205063608373316,0.16205063608373316,0.16205063608373316]
[null,"Communications - Civil",null,0,0,0,0,0,3.0014211172673503E-2,3.0014211172673503E-2,3.0014211172673503E-2,3.0014211172673503E-2,3.0014211172673503E-2]
[null,"Communications - Other",null,0,0,0,0,0,0.54595333712955707,0.54595333712955707,0.54595333712955707,0.54595333712955707,0.54595333712955707]
[null,"Computers, software, and office machines",null,0,0,0,0,0,4.1196973388447899,4.1196973388447899,4.1196973388447899,4.1196973388447899,0]
[null,"Easement",null,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,1.8726961026625555E-4,1.8726961026625555E-4,1.8726961026625555E-4,1.8726961026625555E-4,1.8726961026625555E-4]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0.63119222140241438,0.63119222140241438,0.63119222140241438,0.63119222140241438,0.63119222140241438]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,1.0367128580833491,1.0367128580833491,1.0367128580833491,1.0367128580833491,1.0367128580833491]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B277,SAPNDepnRow,0)+$C$266,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0.11691866000956555,0.11691866000956555,0.11691866000956555,0.11691866000956555,0.11691866000956555]
[null,"Substation Establishment",null,0,0,0,0,0,0.20242142418779807,0.20242142418779807,0.20242142418779807,0.20242142418779807,0.20242142418779807]
[null,"Substation Fences",null,0,0,0,0,0,1.155721023357463E-2,1.155721023357463E-2,1.155721023357463E-2,1.155721023357463E-2,1.155721023357463E-2]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,1.5913547248392175,1.5913547248392175,1.5913547248392175,1.5913547248392175,1.5913547248392175]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0.25446535133179288,0.25446535133179288,0.25446535133179288,0.25446535133179288,0.25446535133179288]
[null,"Transmission lines - Underground",null,0,0,0,0,0,9.8363362792350736E-2,9.8363362792350736E-2,9.8363362792350736E-2,9.8363362792350736E-2,9.8363362792350736E-2]
[null,"Capital Work in Progress",null,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,2.0708550939702195,2.0708550939702195,2.0708550939702195,2.0708550939702195,2.0708550939702195]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D54","v":"F14"},{"$f":"E54","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C296-2&\" Additions\"","v":"Depreciation on Year 6 Additions"},{"$f":"C266+1","v":8},{"$f":"SUM(D297:D319)","v":0},{"$f":"SUM(E297:E319)","v":0},{"$f":"SUM(F297:F319)","v":0},{"$f":"SUM(G297:G319)","v":0},{"$f":"SUM(H297:H319)","v":0},{"$f":"SUM(I297:I319)","v":0},{"$f":"SUM(J297:J319)","v":0},{"$f":"SUM(K297:K319)","v":0},{"$f":"SUM(L297:L319)","v":0},{"$f":"SUM(M297:M319)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B297,SAPNDepnRow,0)+$C$296,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,"n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,0,0,0,0,"n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B307,SAPNDepnRow,0)+$C$296,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,"n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C326-2&\" Additions\"","v":"Depreciation on Year 7 Additions"},{"$f":"C296+1","v":9},{"$f":"SUM(D327:D349)","v":0},{"$f":"SUM(E327:E349)","v":0},{"$f":"SUM(F327:F349)","v":0},{"$f":"SUM(G327:G349)","v":0},{"$f":"SUM(H327:H349)","v":0},{"$f":"SUM(I327:I349)","v":0},{"$f":"SUM(J327:J349)","v":0},{"$f":"SUM(K327:K349)","v":0},{"$f":"SUM(L327:L349)","v":0},{"$f":"SUM(M327:M349)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B327,SAPNDepnRow,0)+$C$326,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,"n/a","n/a","n/a"]
[null,"Land",null,0,0,0,0,0,0,0,"n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B337,SAPNDepnRow,0)+$C$326,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,"n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C356-2&\" Additions\"","v":"Depreciation on Year 8 Additions"},{"$f":"C326+1","v":10},{"$f":"SUM(D357:D379)","v":0},{"$f":"SUM(E357:E379)","v":0},{"$f":"SUM(F357:F379)","v":0},{"$f":"SUM(G357:G379)","v":0},{"$f":"SUM(H357:H379)","v":0},{"$f":"SUM(I357:I379)","v":0},{"$f":"SUM(J357:J379)","v":0},{"$f":"SUM(K357:K379)","v":0},{"$f":"SUM(L357:L379)","v":0},{"$f":"SUM(M357:M379)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B357,SAPNDepnRow,0)+$C$356,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,"n/a","n/a"]
[null,"Land",null,0,0,0,0,0,0,0,0,"n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B367,SAPNDepnRow,0)+$C$356,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,"n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C386-2&\" Additions\"","v":"Depreciation on Year 9 Additions"},{"$f":"C356+1","v":11},{"$f":"SUM(D387:D409)","v":0},{"$f":"SUM(E387:E409)","v":0},{"$f":"SUM(F387:F409)","v":0},{"$f":"SUM(G387:G409)","v":0},{"$f":"SUM(H387:H409)","v":0},{"$f":"SUM(I387:I409)","v":0},{"$f":"SUM(J387:J409)","v":0},{"$f":"SUM(K387:K409)","v":0},{"$f":"SUM(L387:L409)","v":0},{"$f":"SUM(M387:M409)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B387,SAPNDepnRow,0)+$C$386,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,"n/a"]
[null,"Land",null,0,0,0,0,0,0,0,0,0,"n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B397,SAPNDepnRow,0)+$C$386,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,"n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C416-2&\" Additions\"","v":"Depreciation on Year 10 Additions"},{"$f":"C386+1","v":12},{"$f":"SUM(D417:D439)","v":0},{"$f":"SUM(E417:E439)","v":0},{"$f":"SUM(F417:F439)","v":0},{"$f":"SUM(G417:G439)","v":0},{"$f":"SUM(H417:H439)","v":0},{"$f":"SUM(I417:I439)","v":0},{"$f":"SUM(J417:J439)","v":0},{"$f":"SUM(K417:K439)","v":0},{"$f":"SUM(L417:L439)","v":0},{"$f":"SUM(M417:M439)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B417,SAPNDepnRow,0)+$C$416,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B427,SAPNDepnRow,0)+$C$416,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"F09","F10","F11","F12","F13","F14","F15","F16","F17","F18"]
[null,{"$f":"\"Depreciation on Year \"&C446-2&\" Additions\"","v":"Depreciation on Year 11 Additions"},{"$f":"C416+1","v":13},{"$f":"SUM(D447:D469)","v":0},{"$f":"SUM(E447:E469)","v":0},{"$f":"SUM(F447:F469)","v":0},{"$f":"SUM(G447:G469)","v":0},{"$f":"SUM(H447:H469)","v":0},{"$f":"SUM(I447:I469)","v":0},{"$f":"SUM(J447:J469)","v":0},{"$f":"SUM(K447:K469)","v":0},{"$f":"SUM(L447:L469)","v":0},{"$f":"SUM(M447:M469)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B447,SAPNDepnRow,0)+$C$446,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(SAPNDepn,MATCH($B457,SAPNDepnRow,0)+$C$446,MATCH(D$85,SAPNDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Per Roll Forward Model",null,-50.611345705736206,-61.459606643572641,-67.931921241728773,-69.961859945937448,-84.735902714456586]
[null,null,null,{"$f":"D482+D486","v":0},{"$f":"E482+E486","v":0},0,0,0]
[null,"Year by Year Tax Depreciation"]
[null,"$m Nominal",null,"F14",{"$f":"\"F\"&RIGHT(D485,2)+1","v":"F15"},{"$f":"\"F\"&RIGHT(E485,2)+1","v":"F16"},{"$f":"\"F\"&RIGHT(F485,2)+1","v":"F17"},{"$f":"\"F\"&RIGHT(G485,2)+1","v":"F18"},{"$f":"\"F\"&RIGHT(H485,2)+1","v":"F19"},{"$f":"\"F\"&RIGHT(I485,2)+1","v":"F20"},{"$f":"\"F\"&RIGHT(J485,2)+1","v":"F21"},{"$f":"\"F\"&RIGHT(K485,2)+1","v":"F22"},{"$f":"\"F\"&RIGHT(L485,2)+1","v":"F23"}]
[null,"Total depreciation",19,{"$f":"SUM(D487:D509)","v":50.611345705736206},{"$f":"SUM(E487:E509)","v":61.459606643572641},67.931921241728773,69.961859945937448,84.735902714456586,94.243758443527483,90.673032448086374,85.250983671066521,78.471233671066543,{"$f":"SUM(M487:M509)","v":77.117214440297303}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B487,TaxDepnRow,0)+$C$486,MATCH(D$485,TaxDepnCol,0))","v":0.24955314626440742},0.25661672670718844,0.26771162184450853,0.28606583453839735,0.31024083453839735,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737]
[null,"Communications - Civil",null,0.14170876600929819,0.17224332738163461,0.31758935985425396,0.78935527892426016,1.2535152789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601]
[null,"Communications - Other",null,4.924298239317574,5.9829745036472559,6.8214423329748195,7.5796625233201924,9.0671825233201933,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194]
[null,"Computers, software, and office machines",null,7.5274367094872794,10.222430244377037,13.019515061831502,10.053008397670297,14.126532477272209,15.902265431370086,12.360818007789085,6.938769230769231,1.3537692307692311,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,0.72176940411076296,0.73618872587263628,0.76546729773272426,0.40648515256049061,1.2384478936219614,1.2242785718600881,1.1950000000000001,1.1950000000000001,2.5000000000000001E-4,0]
[null,"Office furniture, movable plant, and misc",null,0.44771418862859536,0.95828884543980963,1.0331459171113409,1.288054477681434,1.513835727681434,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342]
[null,"Refurbishment",null,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385]
[null,"Substation Primary Plant",null,12.809887592459365,14.899977686497071,15.36664086242131,15.706576750682679,17.841851750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B497,TaxDepnRow,0)+$C$486,MATCH(D$485,TaxDepnCol,0))","v":4.5451534117739089E-3},4.5451534117739089E-3,7.0230477422994174E-3,0.18476124353250065,0.29078624353250065,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066]
[null,"Substation Establishment",null,2.8085222319356049,3.7914242058999346,4.0074397800192383,4.8335374292279871,5.3721124292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869]
[null,"Substation Fences",null,9.3178980606740666E-2,0.17509240762744938,0.1534062991507269,0.16030687591938633,0.20695687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633]
[null,"Substation Secondary Systems - Electromechanical",null,1.2047746241970665,1.2047746241970665,1.2059270923276781,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873]
[null,"Substation Secondary Systems - Electronic",null,4.83094992587543,7.6602789214924245,9.1051309429754212,11.587641695218574,15.549801695218573,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572]
[null,"Transmission lines - Overhead",null,10.537630357345099,11.081677174928434,11.418003724173401,11.675749354592201,11.804044091434307,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832]
[null,"Transmission lines - Underground",null,2.2131907197513496,2.2169084297570687,2.2172815148874165,2.2172815148874165,2.2926288833084691,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,-1.6516112406386409E-4,-1.6516112406386409E-4,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,9.3006362569467246E-2,0.76759895516205978,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893]
[]
[]
[null,"Check totals below",null,{"$f":"D516+D546+D576+D606+D636+D666+D696","v":50.611345705736206},{"$f":"E516+E546+E576+E606+E636+E666+E696","v":61.459606643572641},{"$f":"F516+F546+F576+F606+F636+F666+F696","v":67.931921241728773},{"$f":"G516+G546+G576+G606+G636+G666+G696","v":69.961859945937434},84.735902714456557,94.243758443527469,90.67303244808636,85.250983671066507,78.471233671066528,77.117214440297289]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,"Opening balance depreciation",1,{"$f":"SUM(D517:D539)","v":50.611345705736206},{"$f":"SUM(E517:E539)","v":50.611345705736206},49.454303076181866,42.724926851076695,42.362139592138163,42.362139592138163,42.362139592138163,42.362139592138163,42.362139592138163,{"$f":"SUM(M517:M539)","v":42.362139592138163}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B517,TaxDepnRow,0)+$C$86,MATCH(D$485,TaxDepnCol,0))","v":0.24955314626440742},0.24955314626440742,0.24955314626440742,0.24955314626440742,0.24955314626440742,0.24955314626440742,0.24955314626440742,0.24955314626440742,0.24955314626440742,0.24955314626440742]
[null,"Communications - Civil",null,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819]
[null,"Communications - Other",null,4.924298239317574,4.924298239317574,4.924298239317574,4.924298239317574,4.924298239317574,4.924298239317574,4.924298239317574,4.924298239317574,4.924298239317574,4.924298239317574]
[null,"Computers, software, and office machines",null,7.5274367094872794,7.5274367094872794,6.3703940799329324,0,0,0,0,0,0,0]
[null,"Easement",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0.72176940411076296,0.72176940411076296,0.72176940411076296,0.36278725893852926,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0.44771418862859536,0.44771418862859536,0.44771418862859536,0.44771418862859536,0.44771418862859536,0.44771418862859536,0.44771418862859536,0.44771418862859536,0.44771418862859536,0.44771418862859536]
[null,"Refurbishment",null,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385]
[null,"Substation Primary Plant",null,12.809887592459365,12.809887592459365,12.809887592459365,12.809887592459365,12.809887592459365,12.809887592459365,12.809887592459365,12.809887592459365,12.809887592459365,12.809887592459365]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B527,TaxDepnRow,0)+$C$86,MATCH(D$485,TaxDepnCol,0))","v":4.5451534117739089E-3},4.5451534117739089E-3,4.5451534117739089E-3,4.5451534117739089E-3,4.5451534117739089E-3,4.5451534117739089E-3,4.5451534117739089E-3,4.5451534117739089E-3,4.5451534117739089E-3,4.5451534117739089E-3]
[null,"Substation Establishment",null,2.8085222319356049,2.8085222319356049,2.8085222319356049,2.8085222319356049,2.8085222319356049,2.8085222319356049,2.8085222319356049,2.8085222319356049,2.8085222319356049,2.8085222319356049]
[null,"Substation Fences",null,9.3178980606740666E-2,9.3178980606740666E-2,9.3178980606740666E-2,9.3178980606740666E-2,9.3178980606740666E-2,9.3178980606740666E-2,9.3178980606740666E-2,9.3178980606740666E-2,9.3178980606740666E-2,9.3178980606740666E-2]
[null,"Substation Secondary Systems - Electromechanical",null,1.2047746241970665,1.2047746241970665,1.2047746241970665,1.2047746241970665,1.2047746241970665,1.2047746241970665,1.2047746241970665,1.2047746241970665,1.2047746241970665,1.2047746241970665]
[null,"Substation Secondary Systems - Electronic",null,4.83094992587543,4.83094992587543,4.83094992587543,4.83094992587543,4.83094992587543,4.83094992587543,4.83094992587543,4.83094992587543,4.83094992587543,4.83094992587543]
[null,"Transmission lines - Overhead",null,10.537630357345099,10.537630357345099,10.537630357345099,10.537630357345099,10.537630357345099,10.537630357345099,10.537630357345099,10.537630357345099,10.537630357345099,10.537630357345099]
[null,"Transmission lines - Underground",null,2.2131907197513496,2.2131907197513496,2.2131907197513496,2.2131907197513496,2.2131907197513496,2.2131907197513496,2.2131907197513496,2.2131907197513496,2.2131907197513496,2.2131907197513496]
[null,"Capital Work in Progress",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Refurbishment Projects 2008-2013",null,-1.6516112406386409E-4,-1.6516112406386409E-4,-1.6516112406386409E-4,-1.6516112406386409E-4,-1.6516112406386409E-4,-1.6516112406386409E-4,-1.6516112406386409E-4,-1.6516112406386409E-4,-1.6516112406386409E-4,-1.6516112406386409E-4]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031]
[null,"Equity Raising Cost 2013-2018",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,"Year 5 true up for Actual vs Forecast additions in 2007/08",2,{"$f":"SUM(D547:D569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M547:M569)","v":0}]
[null,"Commercial Buildings",null,null,null,null,null,null,{"$f":"INDEX(TaxDepn,MATCH($B547,TaxDepnRow,0)+$C$116,MATCH(I$85,TaxDepnCol,0))","v":0},0,0,0,0]
[null,"Communications - Civil",null,null,null,null,null,null,0,0,0,0,0]
[null,"Communications - Other",null,null,null,null,null,null,0,0,0,0,0]
[null,"Computers, software, and office machines",null,null,null,null,null,null,0,0,0,0,0]
[null,"Easement",null,null,null,null,null,null,0,0,0,0,0]
[null,"Land",null,null,null,null,null,null,0,0,0,0,0]
[null,"Network Switching Centres",null,null,null,null,null,null,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,null,null,null,null,null,0,0,0,0,0]
[null,"Refurbishment",null,null,null,null,null,null,0,0,0,0,0]
[null,"Substation Primary Plant",null,null,null,null,null,null,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,null,null,null,null,null,{"$f":"INDEX(TaxDepn,MATCH($B557,TaxDepnRow,0)+$C$116,MATCH(I$85,TaxDepnCol,0))","v":0},0,0,0,0]
[null,"Substation Establishment",null,null,null,null,null,null,0,0,0,0,0]
[null,"Substation Fences",null,null,null,null,null,null,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,null,null,null,null,null,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission lines - Underground",null,null,null,null,null,null,0,0,0,0,0]
[null,"Capital Work in Progress",null,null,null,null,null,null,0,0,0,0,0]
[null,"Accelerated Depreciation",null,null,null,null,null,null,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,null,null,null,null,null,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C576-2&\" Additions\"","v":"Depreciation on Year 1 Additions"},3,{"$f":"SUM(D577:D599)","v":0},{"$f":"SUM(E577:E599)","v":10.848260937836436},10.848260937836436,10.848260937836436,8.8270157866691168,8.1388480811848058,8.1388480811848058,8.1388480811848058,8.1388480811848058,{"$f":"SUM(M577:M599)","v":8.1388480811848058}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B577,TaxDepnRow,0)+$C$146,MATCH(D$85,TaxDepnCol,0))","v":0},7.0635804427810287E-3,7.0635804427810287E-3,7.0635804427810287E-3,7.0635804427810287E-3,7.0635804427810287E-3,7.0635804427810287E-3,7.0635804427810287E-3,7.0635804427810287E-3,7.0635804427810287E-3]
[null,"Communications - Civil",null,0,3.0534561372336427E-2,3.0534561372336427E-2,3.0534561372336427E-2,3.0534561372336427E-2,3.0534561372336427E-2,3.0534561372336427E-2,3.0534561372336427E-2,3.0534561372336427E-2,3.0534561372336427E-2]
[null,"Communications - Other",null,0,1.0586762643296819,1.0586762643296819,1.0586762643296819,1.0586762643296819,1.0586762643296819,1.0586762643296819,1.0586762643296819,1.0586762643296819,1.0586762643296819]
[null,"Computers, software, and office machines",null,0,2.694993534889758,2.694993534889758,2.694993534889758,0.6737483837224385,0,0,0,0,0]
[null,"Easement",null,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,1.4419321761873344E-2,1.4419321761873344E-2,1.4419321761873344E-2,1.4419321761873344E-2,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0.51057465681121428,0.51057465681121428,0.51057465681121428,0.51057465681121428,0.51057465681121428,0.51057465681121428,0.51057465681121428,0.51057465681121428,0.51057465681121428]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,2.0900900940377061,2.0900900940377061,2.0900900940377061,2.0900900940377061,2.0900900940377061,2.0900900940377061,2.0900900940377061,2.0900900940377061,2.0900900940377061]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B587,TaxDepnRow,0)+$C$146,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0.98290197396432966,0.98290197396432966,0.98290197396432966,0.98290197396432966,0.98290197396432966,0.98290197396432966,0.98290197396432966,0.98290197396432966,0.98290197396432966]
[null,"Substation Fences",null,0,8.1913427020708696E-2,8.1913427020708696E-2,8.1913427020708696E-2,8.1913427020708696E-2,8.1913427020708696E-2,8.1913427020708696E-2,8.1913427020708696E-2,8.1913427020708696E-2,8.1913427020708696E-2]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,2.8293289956169945,2.8293289956169945,2.8293289956169945,2.8293289956169945,2.8293289956169945,2.8293289956169945,2.8293289956169945,2.8293289956169945,2.8293289956169945]
[null,"Transmission lines - Overhead",null,0,0.54404681758333495,0.54404681758333495,0.54404681758333495,0.54404681758333495,0.54404681758333495,0.54404681758333495,0.54404681758333495,0.54404681758333495,0.54404681758333495]
[null,"Transmission lines - Underground",null,0,3.7177100057188875E-3,3.7177100057188875E-3,3.7177100057188875E-3,3.7177100057188875E-3,3.7177100057188875E-3,3.7177100057188875E-3,3.7177100057188875E-3,3.7177100057188875E-3,3.7177100057188875E-3]
[null,"Capital Work in Progress",null,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C606-2&\" Additions\"","v":"Depreciation on Year 2 Additions"},{"$f":"C576+1","v":4},{"$f":"SUM(D607:D629)","v":0},{"$f":"SUM(E607:E629)","v":0},7.6293572277104653,7.6293572277104653,7.6293572277104653,4.6637616424538564,3.645951208841566,3.645951208841566,3.645951208841566,{"$f":"SUM(M607:M629)","v":3.645951208841566}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B607,TaxDepnRow,0)+$C$176,MATCH(D$85,TaxDepnCol,0))","v":0},0,1.1094895137320114E-2,1.1094895137320114E-2,1.1094895137320114E-2,1.1094895137320114E-2,1.1094895137320114E-2,1.1094895137320114E-2,1.1094895137320114E-2,1.1094895137320114E-2]
[null,"Communications - Civil",null,0,0,0.14534603247261932,0.14534603247261932,0.14534603247261932,0.14534603247261932,0.14534603247261932,0.14534603247261932,0.14534603247261932,0.14534603247261932]
[null,"Communications - Other",null,0,0,0.83846782932756325,0.83846782932756325,0.83846782932756325,0.83846782932756325,0.83846782932756325,0.83846782932756325,0.83846782932756325,0.83846782932756325]
[null,"Computers, software, and office machines",null,0,0,3.954127447008811,3.954127447008811,3.954127447008811,0.98853186175220387,0,0,0,0]
[null,"Easement",null,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,2.9278571860088021E-2,2.9278571860088021E-2,2.9278571860088021E-2,2.9278571860088021E-2,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,7.4857071671531258E-2,7.4857071671531258E-2,7.4857071671531258E-2,7.4857071671531258E-2,7.4857071671531258E-2,7.4857071671531258E-2,7.4857071671531258E-2,7.4857071671531258E-2]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0.46666317592423978,0.46666317592423978,0.46666317592423978,0.46666317592423978,0.46666317592423978,0.46666317592423978,0.46666317592423978,0.46666317592423978]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B617,TaxDepnRow,0)+$C$176,MATCH(D$85,TaxDepnCol,0))","v":0},0,2.4778943305255085E-3,2.4778943305255085E-3,2.4778943305255085E-3,2.4778943305255085E-3,2.4778943305255085E-3,2.4778943305255085E-3,2.4778943305255085E-3,2.4778943305255085E-3]
[null,"Substation Establishment",null,0,0,0.21601557411930328,0.21601557411930328,0.21601557411930328,0.21601557411930328,0.21601557411930328,0.21601557411930328,0.21601557411930328,0.21601557411930328]
[null,"Substation Fences",null,0,0,-2.1686108476722477E-2,-2.1686108476722477E-2,-2.1686108476722477E-2,-2.1686108476722477E-2,-2.1686108476722477E-2,-2.1686108476722477E-2,-2.1686108476722477E-2,-2.1686108476722477E-2]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,1.1524681306115528E-3,1.1524681306115528E-3,1.1524681306115528E-3,1.1524681306115528E-3,1.1524681306115528E-3,1.1524681306115528E-3,1.1524681306115528E-3,1.1524681306115528E-3]
[null,"Substation Secondary Systems - Electronic",null,0,0,1.4448520214829974,1.4448520214829974,1.4448520214829974,1.4448520214829974,1.4448520214829974,1.4448520214829974,1.4448520214829974,1.4448520214829974]
[null,"Transmission lines - Overhead",null,0,0,0.33632654924496669,0.33632654924496669,0.33632654924496669,0.33632654924496669,0.33632654924496669,0.33632654924496669,0.33632654924496669,0.33632654924496669]
[null,"Transmission lines - Underground",null,0,0,3.7308513034805938E-4,3.7308513034805938E-4,3.7308513034805938E-4,3.7308513034805938E-4,3.7308513034805938E-4,3.7308513034805938E-4,3.7308513034805938E-4,3.7308513034805938E-4]
[null,"Capital Work in Progress",null,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0.13001072034626249,0.13001072034626249,0.13001072034626249,0.13001072034626249,0.13001072034626249,0.13001072034626249,0.13001072034626249,0.13001072034626249]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C636-2&\" Additions\"","v":"Depreciation on Year 3 Additions"},{"$f":"C606+1","v":5},{"$f":"SUM(D637:D659)","v":0},{"$f":"SUM(E637:E659)","v":0},0,8.7593149293138381,8.7593149293138381,8.7593149293138381,6.2063993674850417,5.3554275135421099,5.3554275135421099,{"$f":"SUM(M637:M659)","v":5.3554275135421099}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B637,TaxDepnRow,0)+$C$206,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,1.835421269388883E-2,1.835421269388883E-2,1.835421269388883E-2,1.835421269388883E-2,1.835421269388883E-2,1.835421269388883E-2,1.835421269388883E-2]
[null,"Communications - Civil",null,0,0,0,0.47176591907000626,0.47176591907000626,0.47176591907000626,0.47176591907000626,0.47176591907000626,0.47176591907000626,0.47176591907000626]
[null,"Communications - Other",null,0,0,0,0.7582201903453728,0.7582201903453728,0.7582201903453728,0.7582201903453728,0.7582201903453728,0.7582201903453728,0.7582201903453728]
[null,"Computers, software, and office machines",null,0,0,0,3.4038874157717283,3.4038874157717283,3.4038874157717283,0.85097185394293184,0,0,0]
[null,"Easement",null,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0.25490856057009309,0.25490856057009309,0.25490856057009309,0.25490856057009309,0.25490856057009309,0.25490856057009309,0.25490856057009309]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0.33993588826136933,0.33993588826136933,0.33993588826136933,0.33993588826136933,0.33993588826136933,0.33993588826136933,0.33993588826136933]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B647,TaxDepnRow,0)+$C$206,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0.17773819579020123,0.17773819579020123,0.17773819579020123,0.17773819579020123,0.17773819579020123,0.17773819579020123,0.17773819579020123]
[null,"Substation Establishment",null,0,0,0,0.82609764920874884,0.82609764920874884,0.82609764920874884,0.82609764920874884,0.82609764920874884,0.82609764920874884,0.82609764920874884]
[null,"Substation Fences",null,0,0,0,6.9005767686594307E-3,6.9005767686594307E-3,6.9005767686594307E-3,6.9005767686594307E-3,6.9005767686594307E-3,6.9005767686594307E-3,6.9005767686594307E-3]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,-0.33175642439764935,-0.33175642439764935,-0.33175642439764935,-0.33175642439764935,-0.33175642439764935,-0.33175642439764935,-0.33175642439764935]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,2.4825107522431522,2.4825107522431522,2.4825107522431522,2.4825107522431522,2.4825107522431522,2.4825107522431522,2.4825107522431522]
[null,"Transmission lines - Overhead",null,0,0,0,0.25774563041880033,0.25774563041880033,0.25774563041880033,0.25774563041880033,0.25774563041880033,0.25774563041880033,0.25774563041880033]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,9.3006362569467246E-2,9.3006362569467246E-2,9.3006362569467246E-2,9.3006362569467246E-2,9.3006362569467246E-2,9.3006362569467246E-2,9.3006362569467246E-2]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C666-2&\" Additions\"","v":"Depreciation on Year 4 Additions"},{"$f":"C636+1","v":6},{"$f":"SUM(D667:D689)","v":0},{"$f":"SUM(E667:E689)","v":0},0,0,17.15807517862498,17.15807517862498,17.15807517862498,12.586998255548059,9.8685559478557501,{"$f":"SUM(M667:M689)","v":9.8685559478557501}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B667,TaxDepnRow,0)+$C$236,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,2.4174999999999999E-2,2.4174999999999999E-2,2.4174999999999999E-2,2.4174999999999999E-2,2.4174999999999999E-2,2.4174999999999999E-2]
[null,"Communications - Civil",null,0,0,0,0,0.46415999999999996,0.46415999999999996,0.46415999999999996,0.46415999999999996,0.46415999999999996,0.46415999999999996]
[null,"Communications - Other",null,0,0,0,0,1.4875200000000002,1.4875200000000002,1.4875200000000002,1.4875200000000002,1.4875200000000002,1.4875200000000002]
[null,"Computers, software, and office machines",null,0,0,0,0,6.0947692307692307,6.0947692307692307,6.0947692307692307,1.5236923076923077,0,0]
[null,"Easement",null,0,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,1.19475,1.19475,1.19475,1.19475,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0.22578124999999999,0.22578124999999999,0.22578124999999999,0.22578124999999999,0.22578124999999999,0.22578124999999999]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,2.135275,2.135275,2.135275,2.135275,2.135275,2.135275]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B677,TaxDepnRow,0)+$C$236,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0.10602499999999999,0.10602499999999999,0.10602499999999999,0.10602499999999999,0.10602499999999999,0.10602499999999999]
[null,"Substation Establishment",null,0,0,0,0,0.53857500000000003,0.53857500000000003,0.53857500000000003,0.53857500000000003,0.53857500000000003,0.53857500000000003]
[null,"Substation Fences",null,0,0,0,0,4.6650000000000004E-2,4.6650000000000004E-2,4.6650000000000004E-2,4.6650000000000004E-2,4.6650000000000004E-2,4.6650000000000004E-2]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,3.9621599999999999,3.9621599999999999,3.9621599999999999,3.9621599999999999,3.9621599999999999,3.9621599999999999]
[null,"Transmission lines - Overhead",null,0,0,0,0,0.12829473684210527,0.12829473684210527,0.12829473684210527,0.12829473684210527,0.12829473684210527,0.12829473684210527]
[null,"Transmission lines - Underground",null,0,0,0,0,7.5347368421052635E-2,7.5347368421052635E-2,7.5347368421052635E-2,7.5347368421052635E-2,7.5347368421052635E-2,7.5347368421052635E-2]
[null,"Capital Work in Progress",null,0,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,"n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0.67459259259259252,0.67459259259259252,0.67459259259259252,0.67459259259259252,0.67459259259259252,0.67459259259259252]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C696-2&\" Additions\"","v":"Depreciation on Year 5 Additions"},{"$f":"C666+1","v":7},{"$f":"SUM(D697:D719)","v":0},{"$f":"SUM(E697:E719)","v":0},0,0,0,13.161619019811816,13.161619019811816,13.161619019811816,9.100311327504123,{"$f":"SUM(M697:M719)","v":7.7462920967348934}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B697,TaxDepnRow,0)+$C$266,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0.1298,0.1298,0.1298,0.1298,0.1298]
[null,"Communications - Civil",null,0,0,0,0,0,0.14104,0.14104,0.14104,0.14104,0.14104]
[null,"Communications - Other",null,0,0,0,0,0,0.69968000000000008,0.69968000000000008,0.69968000000000008,0.69968000000000008,0.69968000000000008]
[null,"Computers, software, and office machines",null,0,0,0,0,0,5.4150769230769233,5.4150769230769233,5.4150769230769233,1.3537692307692311,0]
[null,"Easement",null,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,2.5000000000000001E-4,2.5000000000000001E-4,2.5000000000000001E-4,2.5000000000000001E-4,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0.52664062499999997,0.52664062499999997,0.52664062499999997,0.52664062499999997,0.52664062499999997]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,1.2400499999999999,1.2400499999999999,1.2400499999999999,1.2400499999999999,1.2400499999999999]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B707,TaxDepnRow,0)+$C$266,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,4.6824999999999999E-2,4.6824999999999999E-2,4.6824999999999999E-2,4.6824999999999999E-2,4.6824999999999999E-2]
[null,"Substation Establishment",null,0,0,0,0,0,0.29725000000000001,0.29725000000000001,0.29725000000000001,0.29725000000000001,0.29725000000000001]
[null,"Substation Fences",null,0,0,0,0,0,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,2.0394399999999999,2.0394399999999999,2.0394399999999999,2.0394399999999999,2.0394399999999999]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0.31467368421052627,0.31467368421052627,0.31467368421052627,0.31467368421052627,0.31467368421052627]
[null,"Transmission lines - Underground",null,0,0,0,0,0,8.8463157894736841E-2,8.8463157894736841E-2,8.8463157894736841E-2,8.8463157894736841E-2,8.8463157894736841E-2]
[null,"Capital Work in Progress",null,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a"]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,2.2116296296296296,2.2116296296296296,2.2116296296296296,2.2116296296296296,2.2116296296296296]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C726-2&\" Additions\"","v":"Depreciation on Year 6 Additions"},{"$f":"C696+1","v":8},{"$f":"SUM(D727:D749)","v":0},{"$f":"SUM(E727:E749)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M727:M749)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B727,TaxDepnRow,0)+$C$296,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,"n/a","n/a","n/a","n/a"]
[null,"Land",null,0,0,0,0,0,0,"n/a","n/a","n/a","n/a"]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B737,TaxDepnRow,0)+$C$296,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,"n/a","n/a","n/a","n/a"]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,"n/a","n/a","n/a","n/a"]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C756-2&\" Additions\"","v":"Depreciation on Year 7 Additions"},{"$f":"C726+1","v":9},{"$f":"SUM(D757:D779)","v":0},{"$f":"SUM(E757:E779)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M757:M779)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B757,TaxDepnRow,0)+$C$326,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B767,TaxDepnRow,0)+$C$326,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C786-2&\" Additions\"","v":"Depreciation on Year 8 Additions"},{"$f":"C756+1","v":10},{"$f":"SUM(D787:D809)","v":0},{"$f":"SUM(E787:E809)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M787:M809)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B787,TaxDepnRow,0)+$C$356,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B797,TaxDepnRow,0)+$C$356,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C816-2&\" Additions\"","v":"Depreciation on Year 9 Additions"},{"$f":"C786+1","v":11},{"$f":"SUM(D817:D839)","v":0},{"$f":"SUM(E817:E839)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M817:M839)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B817,TaxDepnRow,0)+$C$386,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B827,TaxDepnRow,0)+$C$386,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C846-2&\" Additions\"","v":"Depreciation on Year 10 Additions"},{"$f":"C816+1","v":12},{"$f":"SUM(D847:D869)","v":0},{"$f":"SUM(E847:E869)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M847:M869)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B847,TaxDepnRow,0)+$C$416,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B857,TaxDepnRow,0)+$C$416,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D$485","v":"F14"},{"$f":"E$485","v":"F15"},"F16","F17","F18","F19","F20","F21","F22","F23"]
[null,{"$f":"\"Depreciation on Year \"&C876-2&\" Additions\"","v":"Depreciation on Year 11 Additions"},{"$f":"C846+1","v":13},{"$f":"SUM(D877:D899)","v":0},{"$f":"SUM(E877:E899)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M877:M899)","v":0}]
[null,"Commercial Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B877,TaxDepnRow,0)+$C$446,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Communications - Civil",null,0,0,0,0,0,0,0,0,0,0]
[null,"Communications - Other",null,0,0,0,0,0,0,0,0,0,0]
[null,"Computers, software, and office machines",null,0,0,0,0,0,0,0,0,0,0]
[null,"Easement",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,0,0,0,0,0,0,0,0,0,0]
[null,"Network Switching Centres",null,0,0,0,0,0,0,0,0,0,0]
[null,"Office furniture, movable plant, and misc",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Primary Plant",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Demountable Buildings",null,{"$f":"INDEX(TaxDepn,MATCH($B887,TaxDepnRow,0)+$C$446,MATCH(D$85,TaxDepnCol,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Substation Establishment",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Fences",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electromechanical",null,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Secondary Systems - Electronic",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Overhead",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission lines - Underground",null,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Work in Progress",null,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated Depreciation",null,0,0,0,0,0,0,0,0,0,0]
[null,"Refurbishment Projects 2008-2013",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex",null,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Cost 2013-2018",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Line Refit - insulators replacement 2013-18",null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I3 CAPEX ","index":5,"n_rows":147,"n_cols":25,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"I3 CAPEX "},"Actual Capex "]
[]
[null,null,null,null,null,"Note - data is  Real Actual Net Capex, per Actual RAB roll forward sheet of RFM"]
[]
[null,null,null,null,null,null,null,null,"$'M Nominal"]
[null,null,null,null,null,"Regulatory Period 1",null,null,{"$f":"F7","v":"2013-14"},null,"Regulatory Period 2",null,null,{"$f":"K7","v":"2018-19"},null,"Regulatory Period 3",null,null,{"$f":"P7","v":"2023-24"},null,"Regulatory Period 4",null,null,{"$f":"U7","v":"2028-29"}]
[null,null,"Asset Class Name",null,{"$f":"'L1 '!D47","v":"2012-13"},{"$f":"LEFT(E7,4)+1&\"-\"&TEXT(RIGHT(E7,2)+1,\"00\")","v":"2013-14"},{"$f":"LEFT(F7,4)+1&\"-\"&TEXT(RIGHT(F7,2)+1,\"00\")","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Capital Expenditure – As Commissioned ($m Nominal)"]
[null,null,"Note - data is  Real Actual Net Capex, per Tax value Actual Net Capex- excluding half year capitalised WACC - as used for TAB"]
[null,"Asset1",{"$f":"+Asset1","v":"Commercial Buildings"},null,0.36086802674941393,0.28254321771124113,0.44379580549280456,0.7341685077555532,0.96699999999999997,5.1920000000000002]
[null,"Asset2",{"$f":"+Asset2","v":"Communications - Civil"},null,1.4041429244616785,0.38168201715420536,1.8168254059077416,5.8970739883750785,5.8019999999999996,1.7629999999999999]
[null,"Asset3",{"$f":"+Asset3","v":"Communications - Other"},null,7.0258187238036891,13.233453304121022,10.480847866594541,9.4777523793171596,18.594000000000001,8.7460000000000004]
[null,"Asset4",{"$f":"+Asset4","v":"Computers, software, and office machines"},null,12.74361726639945,8.758728988391713,12.850914202778636,11.062634101258118,19.808,17.599]
[null,"Asset5",{"$f":"+Asset5","v":"Easement"},null,0,0,0,3.334880390545198,12.63,9.6000000000000002E-2]
[null,"Asset6",{"$f":"+Asset6","v":"Land"},null,18.133082892512061,3.3889188108499027,0.14796915692663248,0.95595140000000001,12.866,2.8000000000000001E-2]
[null,"Asset7",{"$f":"+Asset7","v":"Network Switching Centres"},null,3.0051114205221854,5.7677287047493378E-2,0.11711428744035209,0,4.7789999999999999,1E-3]
[null,"Asset8",{"$f":"+Asset8","v":"Office furniture, movable plant, and misc"},null,1.8686919776127064,6.5353556071835435,0.95817051739560011,3.2628295752971916,2.89,6.7409999999999997]
[null,"Asset9",{"$f":"+Asset9","v":"Refurbishment"},null,0,0,0,0,0,0]
[null,"Asset10",{"$f":"+Asset10","v":"Substation Primary Plant"},null,52.674633590308311,83.603603761508239,18.66652703696959,13.597435530454772,85.411000000000001,49.601999999999997]
[null,"Asset11",{"$f":"+Asset11","v":"Substation Demountable Buildings"},null,0,0,9.9115773221020331E-2,7.109527831608049,4.2409999999999997,1.873]
[null,"Asset12",{"$f":"+Asset12","v":"Substation Establishment"},null,32.939619103119462,39.316078958573186,8.6406229647721311,33.043905968349954,21.542999999999999,11.89]
[null,"Asset13",{"$f":"+Asset13","v":"Substation Fences"},null,3.821667765225,3.2765370808283478,-0.86744433906889906,0.27602307074637722,1.8660000000000001,0.432]
[null,"Asset14",{"$f":"+Asset14","v":"Substation Secondary Systems - Electromechanical"},null,0,0,1.4405851632644412E-2,-4.1469553049706169,0,0]
[null,"Asset15",{"$f":"+Asset15","v":"Substation Secondary Systems - Electronic"},null,24.82877509442546,35.366612445212432,18.060650268537469,31.0313844030394,49.527000000000001,25.492999999999999]
[null,"Asset16",{"$f":"+Asset16","v":"Transmission lines - Overhead"},null,16.145561236182068,25.842223835208408,15.975511089135917,12.242917444893017,6.0940000000000003,14.946999999999999]
[null,"Asset17",{"$f":"+Asset17","v":"Transmission lines - Underground"},null,1.3218149319500814,0.17659122527164717,1.772154369153282E-2,0,3.5790000000000002,4.202]
[null,"Asset18",{"$f":"+Asset18","v":"Capital Work in Progress"},null,0,0,0,0,0,0]
[null,"Asset19",{"$f":"+Asset19","v":"Accelerated Depreciation"},null,0,0,0,0,0,0]
[null,"Asset20",{"$f":"+Asset20","v":"Refurbishment Projects 2008-2013"},null,0,0,5.2004288138504995,0,0,0]
[null,"Asset21",{"$f":"+Asset21","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,0,0,0,0,0,0]
[null,"Asset22",{"$f":"+Asset22","v":"Equity Raising Cost 2013-2018"},null,0,0,0,0,0,0]
[null,"Asset23",{"$f":"+Asset23","v":"Transmission Line Refit - insulators replacement 2013-18"},null,0,0,0,2.5111717893756156,18.213999999999999,59.713999999999999]
[null,"Asset24",{"$f":"+Asset24","v":"Communications - Other (post 2018)"},null,0,0,0,0,0,0]
[null,"Asset25",{"$f":"+Asset25","v":"Synchronous Condensers"}]
[null,"Asset26",{"$f":"+Asset26","v":"Asset26 - Not in Use"}]
[null,"Asset27",{"$f":"+Asset27","v":"Asset27 - Not in Use"}]
[null,"Asset28",{"$f":"+Asset28","v":"Asset28 - Not in Use"}]
[null,"Asset29",{"$f":"+Asset29","v":"Asset29 - Not in Use"}]
[null,"Asset30",{"$f":"+Asset30","v":"Asset30 - Not in Use"}]
[null,"Total",null,null,{"$f":"SUM(E10:E39)","v":176.27340495327155},{"$f":"SUM(F10:F39)","v":220.22000653906139},{"$f":"SUM(G10:G39)","v":92.623176245278216},130.39070107604488,268.81100000000004,208.31899999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(F40:J40)","v":920.36388386038448},null,null,null,null,{"$f":"SUM(K40:O40)","v":0},null,null,null,null,{"$f":"SUM(P40:T40)","v":0},null,null,null,null,{"$f":"SUM(U40:Y40)","v":0}]
[]
[null,null,"Forecast Net Capital Expenditure – As Commissioned ($m Real)",null,null,null,null,null,"$'M Real",{"$f":"E7","v":"2012-13"}]
[null,null,"Note - data is  Real Actual Net Capex, per Actual RAB roll forward sheet of RFM - includes half year capitalised WACC, as used for RAB"]
[null,"Asset1",{"$f":"+Asset1","v":"Commercial Buildings"},null,null,{"$f":"F10/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0.28639255541703001},{"$f":"G10/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0.43362677760049678},{"$f":"H10/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0.70786060857385469},{"$f":"I10/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":0.92328590238040131},{"$f":"J10/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":4.8615190825119949}]
[null,"Asset2",{"$f":"+Asset2","v":"Communications - Civil"},null,null,{"$f":"F11/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0.38688201095393193},{"$f":"G11/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":1.7751951155817352},{"$f":"H11/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":5.6857606096148405},{"$f":"I11/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":5.5397154142824077},{"$f":"J11/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":1.6507816144970426}]
[null,"Asset3",{"$f":"+Asset3","v":"Communications - Other"},null,null,{"$f":"F12/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":13.413744415668463},{"$f":"G12/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":10.240692297363587},{"$f":"H12/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":9.1381304104772791},{"$f":"I12/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":17.753441643082919},{"$f":"J12/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":8.1893000569433561}]
[null,"Asset4",{"$f":"+Asset4","v":"Computers, software, and office machines"},null,null,{"$f":"F13/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":8.8780569482801681},{"$f":"G13/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":12.556451516668753},{"$f":"H13/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":10.666220117893934},{"$f":"I13/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":18.91256169012512},{"$f":"J13/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":16.47878935537916}]
[null,"Asset5",{"$f":"+Asset5","v":"Easement"},null,null,{"$f":"F14/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G14/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0},{"$f":"H14/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":3.2153796272045048},{"$f":"I14/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":12.059049583313827},{"$f":"J14/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":8.988941292780267E-2}]
[null,"Asset6",{"$f":"+Asset6","v":"Land"},null,null,{"$f":"F15/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":3.4350890677972625},{"$f":"G15/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0.14457862807222538},{"$f":"H15/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0.92169622181115696},{"$f":"I15/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":12.284380992788257},{"$f":"J15/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":2.6217745437275779E-2}]
[null,"Asset7",{"$f":"+Asset7","v":"Network Switching Centres"},null,null,{"$f":"F16/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":5.8463076059163899E-2},{"$f":"G16/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0.11443075947359665},{"$f":"H16/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0},{"$f":"I16/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":4.5629610418572257},{"$f":"J16/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":9.3634805133127781E-4}]
[null,"Asset8",{"$f":"+Asset8","v":"Office furniture, movable plant, and misc"},null,null,{"$f":"F17/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":6.6243925727962898},{"$f":"G17/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0.93621523391525452},{"$f":"H17/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":3.1459106519067008},{"$f":"I17/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":2.7593549719538366},{"$f":"J17/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":6.3119222140241433}]
[null,"Asset9",{"$f":"+Asset9","v":"Refurbishment"},null,null,{"$f":"F18/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G18/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0},{"$f":"H18/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0},{"$f":"I18/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":0},{"$f":"J18/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":0}]
[null,"Asset10",{"$f":"+Asset10","v":"Substation Primary Plant"},null,null,{"$f":"F19/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":84.742610059043599},{"$f":"G19/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":18.238806829292823},{"$f":"H19/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":13.110190491630586},{"$f":"I19/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":81.54991955347721},{"$f":"J19/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":46.444736042134039}]
[null,"Asset11",{"$f":"+Asset11","v":"Substation Demountable Buildings"},null,null,{"$f":"F20/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G20/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":9.6844658780601056E-2},{"$f":"H20/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":6.8547678692184624},{"$f":"I20/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":4.0492818117841587},{"$f":"J20/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":1.7537799001434833}]
[null,"Asset12",{"$f":"+Asset12","v":"Substation Establishment"},null,null,{"$f":"F21/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":39.851716891789053},{"$f":"G21/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":8.4426338561591887},{"$f":"H21/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":31.859823925056535},{"$f":"I21/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":20.569129467405364},{"$f":"J21/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":11.133178330328894}]
[null,"Asset13",{"$f":"+Asset13","v":"Substation Fences"},null,null,{"$f":"F22/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":3.3211762614528779},{"$f":"G22/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":-0.84756793291580135},{"$f":"H22/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0.26613217098656855},{"$f":"I22/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":1.7816458054207125},{"$f":"J22/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":0.40450235817511204}]
[null,"Asset14",{"$f":"+Asset14","v":"Substation Secondary Systems - Electromechanical"},null,null,{"$f":"F23/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G23/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":1.4075759492854722E-2},{"$f":"H23/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":-3.9983549755888759},{"$f":"I23/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":0},{"$f":"J23/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":0}]
[null,"Asset15",{"$f":"+Asset15","v":"Substation Secondary Systems - Electronic"},null,null,{"$f":"F24/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":35.848443281267087},{"$f":"G24/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":17.646812972058218},{"$f":"H24/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":29.919418248512507},{"$f":"I24/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":47.288087784068395},{"$f":"J24/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":23.870320872588263}]
[null,"Asset16",{"$f":"+Asset16","v":"Transmission lines - Overhead"},null,null,{"$f":"F25/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":26.194295448946338},{"$f":"G25/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":15.609452158770633},{"$f":"H25/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":11.804209662650003},{"$f":"I25/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":5.81851529380162},{"$f":"J25/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":13.995594323248609}]
[null,"Asset17",{"$f":"+Asset17","v":"Transmission lines - Underground"},null,null,{"$f":"F26/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0.17899708469186629},{"$f":"G26/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":1.7315476599722802E-2},{"$f":"H26/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0},{"$f":"I26/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":3.4172081123262217},{"$f":"J26/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":3.9345345116940296}]
[null,"Asset18",{"$f":"+Asset18","v":"Capital Work in Progress"},null,null,{"$f":"F27/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G27/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0},{"$f":"H27/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0},{"$f":"I27/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":0},{"$f":"J27/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":0}]
[null,"Asset19",{"$f":"+Asset19","v":"Accelerated Depreciation"},null,null,{"$f":"F28/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G28/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0},{"$f":"H28/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0},{"$f":"I28/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":0},{"$f":"J28/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":0}]
[null,"Asset20",{"$f":"+Asset20","v":"Refurbishment Projects 2008-2013"},null,null,{"$f":"F29/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G29/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":5.081267467561335},{"$f":"H29/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0},{"$f":"I29/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":0},{"$f":"J29/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":0}]
[null,"Asset21",{"$f":"+Asset21","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,{"$f":"F30/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G30/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0},{"$f":"H30/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0},{"$f":"I30/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":0},{"$f":"J30/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":0}]
[null,"Asset22",{"$f":"+Asset22","v":"Equity Raising Cost 2013-2018"},null,null,{"$f":"F31/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G31/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0},{"$f":"H31/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":0},{"$f":"I31/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":0},{"$f":"J31/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":0}]
[null,"Asset23",{"$f":"+Asset23","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,{"$f":"F32/'L1 '!E$49*(1+'L1 '!E$54)^0.5","v":0},{"$f":"G32/'L1 '!F$49*(1+'L1 '!F$54)^0.5","v":0},{"$f":"H32/'L1 '!G$49*(1+'L1 '!G$54)^0.5","v":2.4211874689301851},{"$f":"I32/'L1 '!H$49*(1+'L1 '!H$54)^0.5","v":17.390619882064765},{"$f":"J32/'L1 '!I$49*(1+'L1 '!I$54)^0.5","v":55.913087537195921}]
[null,"Asset24",{"$f":"+Asset24","v":"Communications - Other (post 2018)"},null,null,0,0,0,0,0]
[null,"Asset25",{"$f":"+Asset25","v":"Synchronous Condensers"},null,null,0,0,0,0,0]
[null,"Asset26",{"$f":"+Asset26","v":"Asset26 - Not in Use"},null,null,0,0,0,0,0]
[null,"Asset27",{"$f":"+Asset27","v":"Asset27 - Not in Use"},null,null,0,0,0,0,0]
[null,"Asset28",{"$f":"+Asset28","v":"Asset28 - Not in Use"},null,null,0,0,0,0,0]
[null,"Asset29",{"$f":"+Asset29","v":"Asset29 - Not in Use"},null,null,0,0,0,0,0]
[null,"Asset30",{"$f":"+Asset30","v":"Asset30 - Not in Use"},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F45:F74)","v":223.22025967416315},90.500831574475228,125.71833310887823,256.65915895013245,195.05908970528048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(F75:J75)","v":891.15767301292954},null,null,null,null,{"$f":"SUM(K75:O75)","v":0},null,null,null,null,{"$f":"SUM(P75:T75)","v":0},null,null,null,null,{"$f":"SUM(U75:Y75)","v":0}]
[null,null,"Commissioned ($m Real) net of 1/2 WACC",null,null,{"$f":"F75/(1+'L1 '!E$54)^0.5","v":214.84354153566636},{"$f":"G75/(1+'L1 '!F$54)^0.5","v":87.789632013482432},{"$f":"H75/(1+'L1 '!G$54)^0.5","v":121.9641340371787},{"$f":"I75/(1+'L1 '!H$54)^0.5","v":248.18769023290233},{"$f":"J75/(1+'L1 '!I$54)^0.5","v":188.62083523889407}]
[]
[null,null,"Other RAB Adjustments - end of final year of RCP",null,"Per RFM:","Difference Between Actual and Forecast Net Capex","Return on Difference - Net Capex","Accelerated Depn","Opening RAB Adjustment $2013","WIP Adjustment $2013"]
[null,"Asset1",{"$f":"+Asset1","v":"Commercial Buildings"},null,null,0.41953220174490047,0.20488229398306243,0,{"$f":"SUM(F80:H80)/'R1-RABLife '!$G$40","v":0.56537129939890851},null,null,null,null,null,{"$f":"SUM(K80:N80)","v":0},null,null,null,null,{"$f":"SUM(P80:S80)","v":0},null,null,null,null,{"$f":"SUM(U80:X80)","v":0}]
[null,"Asset2",{"$f":"+Asset2","v":"Communications - Civil"},null,null,1.6283198129800627,0.11041277993647691,-1.0051243743288127,{"$f":"SUM(F81:H81)/'R1-RABLife '!$G$40","v":0.66423991536122107},null,null,null,null,null,{"$f":"SUM(K81:N81)","v":0},null,null,null,null,{"$f":"SUM(P81:S81)","v":0},null,null,null,null,{"$f":"SUM(U81:X81)","v":0}]
[null,"Asset3",{"$f":"+Asset3","v":"Communications - Other"},null,null,-13.137443387321067,-0.20061792281497798,-5.2177131412634496,{"$f":"SUM(F82:H82)/'R1-RABLife '!$G$40","v":-16.801183163933697},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset4",{"$f":"+Asset4","v":"Computers, software, and office machines"},null,null,-12.507239849760506,-1.1110405975991653,0,{"$f":"SUM(F83:H83)/'R1-RABLife '!$G$40","v":-12.330567219017379},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset5",{"$f":"+Asset5","v":"Easement"},null,null,-24.855842442746951,-3.7912378953489276,0,{"$f":"SUM(F84:H84)/'R1-RABLife '!$G$40","v":-25.938278412086007},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset6",{"$f":"+Asset6","v":"Land"},null,null,20.630049868267943,2.0351980410397004,0,{"$f":"SUM(F85:H85)/'R1-RABLife '!$G$40","v":20.522074278151319},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset7",{"$f":"+Asset7","v":"Network Switching Centres"},null,null,3.4880475490436744,6.1039489148677614E-2,0,{"$f":"SUM(F86:H86)/'R1-RABLife '!$G$40","v":3.213493543456786},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset8",{"$f":"+Asset8","v":"Office furniture, movable plant, and misc"},null,null,-6.2704941922662059,-0.41921753482197871,0,{"$f":"SUM(F87:H87)/'R1-RABLife '!$G$40","v":-6.0571479964419854},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset9",{"$f":"+Asset9","v":"Refurbishment"},null,null,0,-1.1790804732898152E-3,0,{"$f":"SUM(F88:H88)/'R1-RABLife '!$G$40","v":-1.067589339838399E-3},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset10",{"$f":"+Asset10","v":"Substation Primary Plant"},null,null,7.4219125173375877,2.4996094474062067,-7.6483444144760186,{"$f":"SUM(F89:H89)/'R1-RABLife '!$G$40","v":2.0582311175543806},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset11",{"$f":"+Asset11","v":"Substation Demountable Buildings"},null,null,-1.2816763508589324,0.1122829603664101,0,{"$f":"SUM(F90:H90)/'R1-RABLife '!$G$40","v":-1.0588182452754753},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset12",{"$f":"+Asset12","v":"Substation Establishment"},null,null,33.900192241104442,0.32845647142812107,-4.8748589119351085,{"$f":"SUM(F91:H91)/'R1-RABLife '!$G$40","v":26.578163055773221},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset13",{"$f":"+Asset13","v":"Substation Fences"},null,null,-18.642999828739459,0.11163327274871479,-0.71580203371186923,{"$f":"SUM(F92:H92)/'R1-RABLife '!$G$40","v":-17.427200665198633},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset14",{"$f":"+Asset14","v":"Substation Secondary Systems - Electromechanical"},null,null,0,0,-2.0666596277871521,{"$f":"SUM(F93:H93)/'R1-RABLife '!$G$40","v":-1.8712410540935513},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset15",{"$f":"+Asset15","v":"Substation Secondary Systems - Electronic"},null,null,-5.7002960467279635,0.39753169883747075,-1.356967630655495,{"$f":"SUM(F94:H94)/'R1-RABLife '!$G$40","v":-6.0300030638612743},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset16",{"$f":"+Asset16","v":"Transmission lines - Overhead"},null,null,15.677088057909723,0.13919695855215208,-2.4905113466575308,{"$f":"SUM(F95:H95)/'R1-RABLife '!$G$40","v":12.065719208535745},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset17",{"$f":"+Asset17","v":"Transmission lines - Underground"},null,null,-0.18030450396058589,-9.7069697274768635E-2,0,{"$f":"SUM(F96:H96)/'R1-RABLife '!$G$40","v":-0.25114633571941902},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset18",{"$f":"+Asset18","v":"Capital Work in Progress"},null,null,0,0,0,{"$f":"SUM(F97:H97)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset19",{"$f":"+Asset19","v":"Accelerated Depreciation"},null,null,0,0,25.375981480815437,{"$f":"SUM(F98:H98)/'R1-RABLife '!$G$40","v":22.976487127521327},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset20",{"$f":"+Asset20","v":"Refurbishment Projects 2008-2013"},null,null,-12.54737777908008,-0.66794055723391998,0,{"$f":"SUM(F99:H99)/'R1-RABLife '!$G$40","v":-11.965708276937862},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset21",{"$f":"+Asset21","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,0,0,0,{"$f":"SUM(F100:H100)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset22",{"$f":"+Asset22","v":"Equity Raising Cost 2013-2018"},null,null,0,0,0,{"$f":"SUM(F101:H101)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset23",{"$f":"+Asset23","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,0,0,0,{"$f":"SUM(F102:H102)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset24",{"$f":"+Asset24","v":"Communications - Other (post 2018)"},null,null,null,null,null,{"$f":"SUM(F103:G103)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset25",{"$f":"+Asset25","v":"Synchronous Condensers"},null,null,null,null,null,{"$f":"SUM(F104:G104)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset26",{"$f":"+Asset26","v":"Asset26 - Not in Use"},null,null,null,null,null,{"$f":"SUM(F105:G105)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset27",{"$f":"+Asset27","v":"Asset27 - Not in Use"},null,null,null,null,null,{"$f":"SUM(F106:G106)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset28",{"$f":"+Asset28","v":"Asset28 - Not in Use"},null,null,null,null,null,{"$f":"SUM(F107:G107)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset29",{"$f":"+Asset29","v":"Asset29 - Not in Use"},null,null,null,null,null,{"$f":"SUM(F108:G108)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset30",{"$f":"+Asset30","v":"Asset30 - Not in Use"},null,null,null,null,null,{"$f":"SUM(F109:G109)/'R1-RABLife '!$G$40","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,{"$f":"SUM(F80:F109)","v":-11.958532133073419},{"$f":"SUM(G80:G109)","v":-0.28805987212003559},0,-11.08858247615221,{"$f":"SUM(J80:J109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K110:O110)","v":0},null,null,null,null,{"$f":"SUM(P110:T110)","v":0},null,null,null,null,{"$f":"SUM(U110:Y110)","v":0}]
[]
[null,null,"Other TAB Adjustments - end of final year of RCP",null,null,null,null,"Reallocation of 2014-15 interim WIP balance ",null,"Total closing 2014/15 Adjustment $2015"]
[null,"Asset1",{"$f":"+Asset1","v":"Commercial Buildings"},null,null,null,null,null,null,{"$f":"SUM(F114:I114)","v":0},null,null,null,null,{"$f":"SUM(K114:N114)","v":0},null,null,null,null,{"$f":"SUM(P114:S114)","v":0},null,null,null,null,{"$f":"SUM(U114:X114)","v":0}]
[null,"Asset2",{"$f":"+Asset2","v":"Communications - Civil"},null,null,null,null,null,null,{"$f":"SUM(F115:I115)","v":0},null,null,null,null,{"$f":"SUM(K115:N115)","v":0},null,null,null,null,{"$f":"SUM(P115:S115)","v":0},null,null,null,null,{"$f":"SUM(U115:X115)","v":0}]
[null,"Asset3",{"$f":"+Asset3","v":"Communications - Other"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset4",{"$f":"+Asset4","v":"Computers, software, and office machines"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset5",{"$f":"+Asset5","v":"Easement"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset6",{"$f":"+Asset6","v":"Land"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset7",{"$f":"+Asset7","v":"Network Switching Centres"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset8",{"$f":"+Asset8","v":"Office furniture, movable plant, and misc"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset9",{"$f":"+Asset9","v":"Refurbishment"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset10",{"$f":"+Asset10","v":"Substation Primary Plant"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset11",{"$f":"+Asset11","v":"Substation Demountable Buildings"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset12",{"$f":"+Asset12","v":"Substation Establishment"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset13",{"$f":"+Asset13","v":"Substation Fences"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset14",{"$f":"+Asset14","v":"Substation Secondary Systems - Electromechanical"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset15",{"$f":"+Asset15","v":"Substation Secondary Systems - Electronic"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset16",{"$f":"+Asset16","v":"Transmission lines - Overhead"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset17",{"$f":"+Asset17","v":"Transmission lines - Underground"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset18",{"$f":"+Asset18","v":"Capital Work in Progress"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset19",{"$f":"+Asset19","v":"Accelerated Depreciation"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset20",{"$f":"+Asset20","v":"Refurbishment Projects 2008-2013"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset21",{"$f":"+Asset21","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset22",{"$f":"+Asset22","v":"Equity Raising Cost 2013-2018"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset23",{"$f":"+Asset23","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset24",{"$f":"+Asset24","v":"Communications - Other (post 2018)"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset25",{"$f":"+Asset25","v":"Synchronous Condensers"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset26",{"$f":"+Asset26","v":"Asset26 - Not in Use"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset27",{"$f":"+Asset27","v":"Asset27 - Not in Use"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset28",{"$f":"+Asset28","v":"Asset28 - Not in Use"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset29",{"$f":"+Asset29","v":"Asset29 - Not in Use"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset30",{"$f":"+Asset30","v":"Asset30 - Not in Use"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,{"$f":"SUM(F114:F143)","v":0},{"$f":"SUM(G114:G143)","v":0},{"$f":"SUM(H114:H143)","v":0},0,{"$f":"SUM(J114:J143)","v":0},{"$f":"SUM(K114:K143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K144:O144)","v":0},null,null,null,null,{"$f":"SUM(P144:T144)","v":0},null,null,null,null,{"$f":"SUM(U144:Y144)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'PTRM input'!K75","v":103.49323312941891},{"$f":"'PTRM input'!L75","v":110.00820827556852},{"$f":"'PTRM input'!M75","v":107.05978643548747},{"$f":"'PTRM input'!N75","v":101.87666519159923},{"$f":"'PTRM input'!O75","v":94.969884921531261}]

{"sheet":"Section2","index":6,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Section2"}]
[]
[null,"Section ",{"$f":"+Section1!C3+1","v":2}]
[]
[null,"Workings"]

{"sheet":"W1-Depreciation ","index":7,"n_rows":609,"n_cols":66,"rows_kept":609,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"W1-Depreciation "},null,null,null,null,null,null,null,null,null,{"$f":"MAX(B15-5,5)","v":18.2661211785902}]
[null,"Regulatory Straight Line Depreciation"]
[null,null,null,null,null,1,{"$f":"F3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,{"$f":"Y3+1","v":21},{"$f":"Z3+1","v":22},{"$f":"AA3+1","v":23},{"$f":"AB3+1","v":24},{"$f":"AC3+1","v":25},{"$f":"AD3+1","v":26},{"$f":"AE3+1","v":27},{"$f":"AF3+1","v":28},{"$f":"AG3+1","v":29},{"$f":"AH3+1","v":30},{"$f":"AI3+1","v":31},{"$f":"AJ3+1","v":32},{"$f":"AK3+1","v":33},{"$f":"AL3+1","v":34},{"$f":"AM3+1","v":35},{"$f":"AN3+1","v":36},{"$f":"AO3+1","v":37},{"$f":"AP3+1","v":38},{"$f":"AQ3+1","v":39},{"$f":"AR3+1","v":40},{"$f":"AS3+1","v":41},{"$f":"AT3+1","v":42},{"$f":"AU3+1","v":43},{"$f":"AV3+1","v":44},{"$f":"AW3+1","v":45},{"$f":"AX3+1","v":46},{"$f":"AY3+1","v":47},{"$f":"AZ3+1","v":48},{"$f":"BA3+1","v":49},{"$f":"BB3+1","v":50},{"$f":"BC3+1","v":51},{"$f":"BD3+1","v":52},{"$f":"BE3+1","v":53},{"$f":"BF3+1","v":54},{"$f":"BG3+1","v":55},{"$f":"BH3+1","v":56},{"$f":"BI3+1","v":57},{"$f":"BJ3+1","v":58},{"$f":"BK3+1","v":59},{"$f":"BL3+1","v":60},61]
[null,"Year",null,null,null,{"$f":"'L1 '!E20","v":"2013-14"},{"$f":"CONCATENATE(LEFT(F4, 4)+1 &\"-\" &IF(F4>\"2007-08\",,\"0\") &RIGHT(F4,2)+1)","v":"2014-15"},{"$f":"CONCATENATE(LEFT(G4, 4)+1 &\"-\" &IF(G4>\"2007-08\",,\"0\") &RIGHT(G4,2)+1)","v":"2015-16"},{"$f":"CONCATENATE(LEFT(H4, 4)+1 &\"-\" &IF(H4>\"2007-08\",,\"0\") &RIGHT(H4,2)+1)","v":"2016-17"},{"$f":"CONCATENATE(LEFT(I4, 4)+1 &\"-\" &IF(I4>\"2007-08\",,\"0\") &RIGHT(I4,2)+1)","v":"2017-18"},{"$f":"CONCATENATE(LEFT(J4, 4)+1 &\"-\" &IF(J4>\"2007-08\",,\"0\") &RIGHT(J4,2)+1)","v":"2018-19"},{"$f":"CONCATENATE(LEFT(K4, 4)+1 &\"-\" &IF(K4>\"2007-08\",,\"0\") &RIGHT(K4,2)+1)","v":"2019-20"},{"$f":"CONCATENATE(LEFT(L4, 4)+1 &\"-\" &IF(L4>\"2007-08\",,\"0\") &RIGHT(L4,2)+1)","v":"2020-21"},{"$f":"CONCATENATE(LEFT(M4, 4)+1 &\"-\" &IF(M4>\"2007-08\",,\"0\") &RIGHT(M4,2)+1)","v":"2021-22"},{"$f":"CONCATENATE(LEFT(N4, 4)+1 &\"-\" &IF(N4>\"2007-08\",,\"0\") &RIGHT(N4,2)+1)","v":"2022-23"},{"$f":"CONCATENATE(LEFT(O4, 4)+1 &\"-\" &IF(O4>\"2007-08\",,\"0\") &RIGHT(O4,2)+1)","v":"2023-24"},{"$f":"CONCATENATE(LEFT(P4, 4)+1 &\"-\" &IF(P4>\"2007-08\",,\"0\") &RIGHT(P4,2)+1)","v":"2024-25"},{"$f":"CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1)","v":"2025-26"},{"$f":"CONCATENATE(LEFT(R4, 4)+1 &\"-\" &IF(R4>\"2007-08\",,\"0\") &RIGHT(R4,2)+1)","v":"2026-27"},{"$f":"CONCATENATE(LEFT(S4, 4)+1 &\"-\" &IF(S4>\"2007-08\",,\"0\") &RIGHT(S4,2)+1)","v":"2027-28"},{"$f":"CONCATENATE(LEFT(T4, 4)+1 &\"-\" &IF(T4>\"2007-08\",,\"0\") &RIGHT(T4,2)+1)","v":"2028-29"},{"$f":"CONCATENATE(LEFT(U4, 4)+1 &\"-\" &IF(U4>\"2007-08\",,\"0\") &RIGHT(U4,2)+1)","v":"2029-30"},{"$f":"CONCATENATE(LEFT(V4, 4)+1 &\"-\" &IF(V4>\"2007-08\",,\"0\") &RIGHT(V4,2)+1)","v":"2030-31"},{"$f":"CONCATENATE(LEFT(W4, 4)+1 &\"-\" &IF(W4>\"2007-08\",,\"0\") &RIGHT(W4,2)+1)","v":"2031-32"},{"$f":"CONCATENATE(LEFT(X4, 4)+1 &\"-\" &IF(X4>\"2007-08\",,\"0\") &RIGHT(X4,2)+1)","v":"2032-33"},{"$f":"CONCATENATE(LEFT(Y4, 4)+1 &\"-\" &IF(Y4>\"2007-08\",,\"0\") &RIGHT(Y4,2)+1)","v":"2033-34"},{"$f":"CONCATENATE(LEFT(Z4, 4)+1 &\"-\" &IF(Z4>\"2007-08\",,\"0\") &RIGHT(Z4,2)+1)","v":"2034-35"},{"$f":"CONCATENATE(LEFT(AA4, 4)+1 &\"-\" &IF(AA4>\"2007-08\",,\"0\") &RIGHT(AA4,2)+1)","v":"2035-36"},{"$f":"CONCATENATE(LEFT(AB4, 4)+1 &\"-\" &IF(AB4>\"2007-08\",,\"0\") &RIGHT(AB4,2)+1)","v":"2036-37"},{"$f":"CONCATENATE(LEFT(AC4, 4)+1 &\"-\" &IF(AC4>\"2007-08\",,\"0\") &RIGHT(AC4,2)+1)","v":"2037-38"},{"$f":"CONCATENATE(LEFT(AD4, 4)+1 &\"-\" &IF(AD4>\"2007-08\",,\"0\") &RIGHT(AD4,2)+1)","v":"2038-39"},{"$f":"CONCATENATE(LEFT(AE4, 4)+1 &\"-\" &IF(AE4>\"2007-08\",,\"0\") &RIGHT(AE4,2)+1)","v":"2039-40"},{"$f":"CONCATENATE(LEFT(AF4, 4)+1 &\"-\" &IF(AF4>\"2007-08\",,\"0\") &RIGHT(AF4,2)+1)","v":"2040-41"},{"$f":"CONCATENATE(LEFT(AG4, 4)+1 &\"-\" &IF(AG4>\"2007-08\",,\"0\") &RIGHT(AG4,2)+1)","v":"2041-42"},{"$f":"CONCATENATE(LEFT(AH4, 4)+1 &\"-\" &IF(AH4>\"2007-08\",,\"0\") &RIGHT(AH4,2)+1)","v":"2042-43"},{"$f":"CONCATENATE(LEFT(AI4, 4)+1 &\"-\" &IF(AI4>\"2007-08\",,\"0\") &RIGHT(AI4,2)+1)","v":"2043-44"},{"$f":"CONCATENATE(LEFT(AJ4, 4)+1 &\"-\" &IF(AJ4>\"2007-08\",,\"0\") &RIGHT(AJ4,2)+1)","v":"2044-45"},{"$f":"CONCATENATE(LEFT(AK4, 4)+1 &\"-\" &IF(AK4>\"2007-08\",,\"0\") &RIGHT(AK4,2)+1)","v":"2045-46"},{"$f":"CONCATENATE(LEFT(AL4, 4)+1 &\"-\" &IF(AL4>\"2007-08\",,\"0\") &RIGHT(AL4,2)+1)","v":"2046-47"},{"$f":"CONCATENATE(LEFT(AM4, 4)+1 &\"-\" &IF(AM4>\"2007-08\",,\"0\") &RIGHT(AM4,2)+1)","v":"2047-48"},{"$f":"CONCATENATE(LEFT(AN4, 4)+1 &\"-\" &IF(AN4>\"2007-08\",,\"0\") &RIGHT(AN4,2)+1)","v":"2048-49"},{"$f":"CONCATENATE(LEFT(AO4, 4)+1 &\"-\" &IF(AO4>\"2007-08\",,\"0\") &RIGHT(AO4,2)+1)","v":"2049-50"},{"$f":"CONCATENATE(LEFT(AP4, 4)+1 &\"-\" &IF(AP4>\"2007-08\",,\"0\") &RIGHT(AP4,2)+1)","v":"2050-51"},{"$f":"CONCATENATE(LEFT(AQ4, 4)+1 &\"-\" &IF(AQ4>\"2007-08\",,\"0\") &RIGHT(AQ4,2)+1)","v":"2051-52"},{"$f":"CONCATENATE(LEFT(AR4, 4)+1 &\"-\" &IF(AR4>\"2007-08\",,\"0\") &RIGHT(AR4,2)+1)","v":"2052-53"},{"$f":"CONCATENATE(LEFT(AS4, 4)+1 &\"-\" &IF(AS4>\"2007-08\",,\"0\") &RIGHT(AS4,2)+1)","v":"2053-54"},{"$f":"CONCATENATE(LEFT(AT4, 4)+1 &\"-\" &IF(AT4>\"2007-08\",,\"0\") &RIGHT(AT4,2)+1)","v":"2054-55"},{"$f":"CONCATENATE(LEFT(AU4, 4)+1 &\"-\" &IF(AU4>\"2007-08\",,\"0\") &RIGHT(AU4,2)+1)","v":"2055-56"},{"$f":"CONCATENATE(LEFT(AV4, 4)+1 &\"-\" &IF(AV4>\"2007-08\",,\"0\") &RIGHT(AV4,2)+1)","v":"2056-57"},{"$f":"CONCATENATE(LEFT(AW4, 4)+1 &\"-\" &IF(AW4>\"2007-08\",,\"0\") &RIGHT(AW4,2)+1)","v":"2057-58"},{"$f":"CONCATENATE(LEFT(AX4, 4)+1 &\"-\" &IF(AX4>\"2007-08\",,\"0\") &RIGHT(AX4,2)+1)","v":"2058-59"},{"$f":"CONCATENATE(LEFT(AY4, 4)+1 &\"-\" &IF(AY4>\"2007-08\",,\"0\") &RIGHT(AY4,2)+1)","v":"2059-60"},{"$f":"CONCATENATE(LEFT(AZ4, 4)+1 &\"-\" &IF(AZ4>\"2007-08\",,\"0\") &RIGHT(AZ4,2)+1)","v":"2060-61"},{"$f":"CONCATENATE(LEFT(BA4, 4)+1 &\"-\" &IF(BA4>\"2007-08\",,\"0\") &RIGHT(BA4,2)+1)","v":"2061-62"},{"$f":"CONCATENATE(LEFT(BB4, 4)+1 &\"-\" &IF(BB4>\"2007-08\",,\"0\") &RIGHT(BB4,2)+1)","v":"2062-63"},{"$f":"CONCATENATE(LEFT(BC4, 4)+1 &\"-\" &IF(BC4>\"2007-08\",,\"0\") &RIGHT(BC4,2)+1)","v":"2063-64"},{"$f":"CONCATENATE(LEFT(BD4, 4)+1 &\"-\" &IF(BD4>\"2007-08\",,\"0\") &RIGHT(BD4,2)+1)","v":"2064-65"},{"$f":"CONCATENATE(LEFT(BE4, 4)+1 &\"-\" &IF(BE4>\"2007-08\",,\"0\") &RIGHT(BE4,2)+1)","v":"2065-66"},{"$f":"CONCATENATE(LEFT(BF4, 4)+1 &\"-\" &IF(BF4>\"2007-08\",,\"0\") &RIGHT(BF4,2)+1)","v":"2066-67"},{"$f":"CONCATENATE(LEFT(BG4, 4)+1 &\"-\" &IF(BG4>\"2007-08\",,\"0\") &RIGHT(BG4,2)+1)","v":"2067-68"},{"$f":"CONCATENATE(LEFT(BH4, 4)+1 &\"-\" &IF(BH4>\"2007-08\",,\"0\") &RIGHT(BH4,2)+1)","v":"2068-69"},{"$f":"CONCATENATE(LEFT(BI4, 4)+1 &\"-\" &IF(BI4>\"2007-08\",,\"0\") &RIGHT(BI4,2)+1)","v":"2069-70"},{"$f":"CONCATENATE(LEFT(BJ4, 4)+1 &\"-\" &IF(BJ4>\"2007-08\",,\"0\") &RIGHT(BJ4,2)+1)","v":"2070-71"},{"$f":"CONCATENATE(LEFT(BK4, 4)+1 &\"-\" &IF(BK4>\"2007-08\",,\"0\") &RIGHT(BK4,2)+1)","v":"2071-72"},{"$f":"CONCATENATE(LEFT(BL4, 4)+1 &\"-\" &IF(BL4>\"2007-08\",,\"0\") &RIGHT(BL4,2)+1)","v":"2072-73"},"2073-74"]
[]
[null,"Real Asset Values"]
[]
[null,"Real Straight-line Depreciation",null,null,null,{"$f":"SUBTOTAL(9,F11:F578)","v":76.958557860684138},86.806834538370083,93.202475182894986,95.366210050411198,99.031262115900034,94.172482114762673,100.13875029594423,97.449309114576039,92.721168692044756,86.427464171412325,83.031413432642736,80.18360313710518,76.021166261313326,76.044604284867233,71.299456593596091,72.317741084863442,69.033595238401077,62.929965032250024,58.994226022326174,54.388171939730469,52.133945217752128,52.133945217752128,52.133945217752128,51.771649087629854,51.64027225764913,51.64027225764913,51.64027225764913,51.725328669198845,51.725328669198845,51.724807344773183,40.342892909385583,36.992649986054069,{"$f":"SUBTOTAL(9,AL11:AL578)","v":34.907340666163869},16.108543878956638,15.719537214203591,15.55008770117432,13.941273220144083,12.496538034533396,11.948142623404973,11.897238457535805,11.892856856894213,11.888381929776916,11.887949042861923,11.887949042861923,11.742835258514218,11.101942539514638,9.5072584008294179,9.1230377856115776,8.5248651002544786,6.8612739651828285,6.0319036787161222,6.0319036787161222,6.0319036787161222,5.4406699275335022,4.4282876094676977,3.6421251658742717,2.4342543594798687,1.9646674298342619,1.0673984444284574,0.4869009866922458,{"$f":"SUBTOTAL(9,BN11:BN578)","v":-2.3314683517128287E-14}]
[null,null,null,null,null,"F14","F15","F16","F17","F18","F19","F20","F21","F22","F23","F24","F25","F26","F27","F28","F29","F30","F31","F32","F33","F34","F35","F36","F37","F38","F39","F40","F41","F42","F43","F44","F45","F46","F47","F48","F49","F50","F51","F52","F53","F54","F55","F56","F57","F58","F59","F60","F61","F62","F63","F64","F65","F66","F67","F68","F69","F70","F71","F72","F73","F74"]
[1,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A10))","v":"Commercial Buildings"},null,null,"Year"]
[null,null,{"$f":"SUM(C13:C568)","v":891.15767301292942},null,"Initial Asset Base",{"$f":"IF($B15=\"n/a\",\"n/a\",IF(F$3>$B15,+$B17,+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(G$3>$B15,+$B17-SUM($F11:F11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(H$3>$B15,+$B17-SUM($F11:G11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(I$3>$B15,+$B17-SUM($F11:H11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(J$3>$B15,+$B17-SUM($F11:I11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(K$3>$B15,+$B17-SUM($F11:J11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(L$3>$B15,+$B17-SUM($F11:K11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(M$3>$B15,+$B17-SUM($F11:L11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(N$3>$B15,+$B17-SUM($F11:M11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(O$3>$B15,+$B17-SUM($F11:N11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(P$3>$B15,+$B17-SUM($F11:O11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(Q$3>$B15,+$B17-SUM($F11:P11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(R$3>$B15,+$B17-SUM($F11:Q11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(S$3>$B15,+$B17-SUM($F11:R11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(T$3>$B15,+$B17-SUM($F11:S11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(U$3>$B15,+$B17-SUM($F11:T11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(V$3>$B15,+$B17-SUM($F11:U11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(W$3>$B15,+$B17-SUM($F11:V11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(X$3>$B15,+$B17-SUM($F11:W11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(Y$3>$B15,+$B17-SUM($F11:X11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(Z$3>$B15,+$B17-SUM($F11:Y11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AA$3>$B15,+$B17-SUM($F11:Z11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AB$3>$B15,+$B17-SUM($F11:AA11),+$B17/$B15))","v":0.49367296010299694},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AC$3>$B15,+$B17-SUM($F11:AB11),+$B17/$B15))","v":0.13137682998072364},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AD$3>$B15,+$B17-SUM($F11:AC11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AE$3>$B15,+$B17-SUM($F11:AD11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AF$3>$B15,+$B17-SUM($F11:AE11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AG$3>$B15,+$B17-SUM($F11:AF11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AH$3>$B15,+$B17-SUM($F11:AG11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AI$3>$B15,+$B17-SUM($F11:AH11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AJ$3>$B15,+$B17-SUM($F11:AI11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AK$3>$B15,+$B17-SUM($F11:AJ11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AL$3>$B15,+$B17-SUM($F11:AK11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AM$3>$B15,+$B17-SUM($F11:AL11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AN$3>$B15,+$B17-SUM($F11:AM11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AO$3>$B15,+$B17-SUM($F11:AN11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AP$3>$B15,+$B17-SUM($F11:AO11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AQ$3>$B15,+$B17-SUM($F11:AP11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AR$3>$B15,+$B17-SUM($F11:AQ11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AS$3>$B15,+$B17-SUM($F11:AR11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AT$3>$B15,+$B17-SUM($F11:AS11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AU$3>$B15,+$B17-SUM($F11:AT11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AV$3>$B15,+$B17-SUM($F11:AU11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AW$3>$B15,+$B17-SUM($F11:AV11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AX$3>$B15,+$B17-SUM($F11:AW11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AY$3>$B15,+$B17-SUM($F11:AX11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AZ$3>$B15,+$B17-SUM($F11:AY11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BA$3>$B15,+$B17-SUM($F11:AZ11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BB$3>$B15,+$B17-SUM($F11:BA11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BC$3>$B15,+$B17-SUM($F11:BB11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BD$3>$B15,+$B17-SUM($F11:BC11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BE$3>$B15,+$B17-SUM($F11:BD11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BF$3>$B15,+$B17-SUM($F11:BE11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BG$3>$B15,+$B17-SUM($F11:BF11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BH$3>$B15,+$B17-SUM($F11:BG11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BI$3>$B15,+$B17-SUM($F11:BH11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BJ$3>$B15,+$B17-SUM($F11:BI11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BK$3>$B15,+$B17-SUM($F11:BJ11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BL$3>$B15,+$B17-SUM($F11:BK11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BM$3>$B15,+$B17-SUM($F11:BL11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BN$3>$B15,+$B17-SUM($F11:BM11),+$B17/$B15))","v":0}]
["Tot Cpx","Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>$B13,+$B19-SUM($F12:J12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>$B13,+$B19-SUM($F12:K12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>$B13,+$B19-SUM($F12:L12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>$B13,+$B19-SUM($F12:M12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>$B13,+$B19-SUM($F12:N12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>$B13,+$B19-SUM($F12:O12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>$B13,+$B19-SUM($F12:P12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>$B13,+$B19-SUM($F12:Q12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>$B13,+$B19-SUM($F12:R12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>$B13,+$B19-SUM($F12:S12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>$B13,+$B19-SUM($F12:T12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>$B13,+$B19-SUM($F12:U12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>$B13,+$B19-SUM($F12:V12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>$B13,+$B19-SUM($F12:W12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>$B13,+$B19-SUM($F12:X12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>$B13,+$B19-SUM($F12:Y12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>$B13,+$B19-SUM($F12:Z12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>$B13,+$B19-SUM($F12:AA12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>$B13,+$B19-SUM($F12:AB12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>$B13,+$B19-SUM($F12:AC12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>$B13,+$B19-SUM($F12:AD12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>$B13,+$B19-SUM($F12:AE12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>$B13,+$B19-SUM($F12:AF12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>$B13,+$B19-SUM($F12:AG12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>$B13,+$B19-SUM($F12:AH12),+$B19/($B13-$E17)))","v":2.2614851975956342E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>$B13,+$B19-SUM($F12:AI12),+$B19/($B13-$E17)))","v":-2.2204460492503131E-16},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>$B13,+$B19-SUM($F12:AJ12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>$B13,+$B19-SUM($F12:AK12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>$B13,+$B19-SUM($F12:AL12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>$B13,+$B19-SUM($F12:AM12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>$B13,+$B19-SUM($F12:AN12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>$B13,+$B19-SUM($F12:AO12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>$B13,+$B19-SUM($F12:AP12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>$B13,+$B19-SUM($F12:AQ12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>$B13,+$B19-SUM($F12:AR12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>$B13,+$B19-SUM($F12:AS12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>$B13,+$B19-SUM($F12:AT12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>$B13,+$B19-SUM($F12:AU12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>$B13,+$B19-SUM($F12:AV12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>$B13,+$B19-SUM($F12:AW12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>$B13,+$B19-SUM($F12:AX12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>$B13,+$B19-SUM($F12:AY12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>$B13,+$B19-SUM($F12:AZ12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>$B13,+$B19-SUM($F12:BA12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>$B13,+$B19-SUM($F12:BB12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>$B13,+$B19-SUM($F12:BC12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>$B13,+$B19-SUM($F12:BD12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>$B13,+$B19-SUM($F12:BE12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>$B13,+$B19-SUM($F12:BF12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>$B13,+$B19-SUM($F12:BG12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>$B13,+$B19-SUM($F12:BH12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>$B13,+$B19-SUM($F12:BI12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>$B13,+$B19-SUM($F12:BJ12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>$B13,+$B19-SUM($F12:BK12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>$B13,+$B19-SUM($F12:BL12),+$B19/($B13-$E17)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>$B13,+$B19-SUM($F12:BM12),+$B19/($B13-$E17)))","v":0}]
[{"$f":"SUMIFS($C$13:$C$568,$E$13:$E$568,E13)","v":223.22025967416315},{"$f":"INDEX('I1 '!$C$7:$C$36,A10)","v":30},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E13)","v":0.28639255541703001},null,1,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(G$3>($B13+$E13),$C13-SUM($F13:F13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(H$3>($B13+$E13),$C13-SUM($F13:G13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(I$3>($B13+$E13),$C13-SUM($F13:H13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(J$3>($B13+$E13),$C13-SUM($F13:I13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E13),$C13-SUM($F13:J13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E13),$C13-SUM($F13:K13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E13),$C13-SUM($F13:L13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E13),$C13-SUM($F13:M13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E13),$C13-SUM($F13:N13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E13),$C13-SUM($F13:O13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E13),$C13-SUM($F13:P13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E13),$C13-SUM($F13:Q13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E13),$C13-SUM($F13:R13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E13),$C13-SUM($F13:S13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E13),$C13-SUM($F13:T13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E13),$C13-SUM($F13:U13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E13),$C13-SUM($F13:V13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E13),$C13-SUM($F13:W13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E13),$C13-SUM($F13:X13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E13),$C13-SUM($F13:Y13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E13),$C13-SUM($F13:Z13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E13),$C13-SUM($F13:AA13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E13),$C13-SUM($F13:AB13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E13),$C13-SUM($F13:AC13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E13),$C13-SUM($F13:AD13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E13),$C13-SUM($F13:AE13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E13),$C13-SUM($F13:AF13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E13),$C13-SUM($F13:AG13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E13),$C13-SUM($F13:AH13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E13),$C13-SUM($F13:AI13),($C13/$B13)))","v":9.5464185139010008E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E13),$C13-SUM($F13:AJ13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E13),$C13-SUM($F13:AK13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E13),$C13-SUM($F13:AL13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E13),$C13-SUM($F13:AM13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E13),$C13-SUM($F13:AN13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E13),$C13-SUM($F13:AO13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E13),$C13-SUM($F13:AP13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E13),$C13-SUM($F13:AQ13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E13),$C13-SUM($F13:AR13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E13),$C13-SUM($F13:AS13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E13),$C13-SUM($F13:AT13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E13),$C13-SUM($F13:AU13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E13),$C13-SUM($F13:AV13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E13),$C13-SUM($F13:AW13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E13),$C13-SUM($F13:AX13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E13),$C13-SUM($F13:AY13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E13),$C13-SUM($F13:AZ13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E13),$C13-SUM($F13:BA13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E13),$C13-SUM($F13:BB13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E13),$C13-SUM($F13:BC13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E13),$C13-SUM($F13:BD13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E13),$C13-SUM($F13:BE13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E13),$C13-SUM($F13:BF13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E13),$C13-SUM($F13:BG13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E13),$C13-SUM($F13:BH13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E13),$C13-SUM($F13:BI13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E13),$C13-SUM($F13:BJ13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E13),$C13-SUM($F13:BK13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E13),$C13-SUM($F13:BL13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E13),$C13-SUM($F13:BM13),($C13/$B13)))","v":0}]
[{"$f":"SUMIFS($C$13:$C$568,$E$13:$E$568,E14)","v":90.500831574475228},"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E14)","v":0.43362677760049678},null,2,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(H$3>($B13+$E14),$C14-SUM($F14:G14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(I$3>($B13+$E14),$C14-SUM($F14:H14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(J$3>($B13+$E14),$C14-SUM($F14:I14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E14),$C14-SUM($F14:J14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E14),$C14-SUM($F14:K14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E14),$C14-SUM($F14:L14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E14),$C14-SUM($F14:M14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E14),$C14-SUM($F14:N14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E14),$C14-SUM($F14:O14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E14),$C14-SUM($F14:P14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E14),$C14-SUM($F14:Q14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E14),$C14-SUM($F14:R14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E14),$C14-SUM($F14:S14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E14),$C14-SUM($F14:T14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E14),$C14-SUM($F14:U14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E14),$C14-SUM($F14:V14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E14),$C14-SUM($F14:W14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E14),$C14-SUM($F14:X14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E14),$C14-SUM($F14:Y14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E14),$C14-SUM($F14:Z14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E14),$C14-SUM($F14:AA14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E14),$C14-SUM($F14:AB14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E14),$C14-SUM($F14:AC14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E14),$C14-SUM($F14:AD14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E14),$C14-SUM($F14:AE14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E14),$C14-SUM($F14:AF14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E14),$C14-SUM($F14:AG14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E14),$C14-SUM($F14:AH14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E14),$C14-SUM($F14:AI14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E14),$C14-SUM($F14:AJ14),($C14/$B13)))","v":1.4454225920016559E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E14),$C14-SUM($F14:AK14),($C14/$B13)))","v":1.6653345369377348E-16},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E14),$C14-SUM($F14:AL14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E14),$C14-SUM($F14:AM14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E14),$C14-SUM($F14:AN14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E14),$C14-SUM($F14:AO14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E14),$C14-SUM($F14:AP14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E14),$C14-SUM($F14:AQ14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E14),$C14-SUM($F14:AR14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E14),$C14-SUM($F14:AS14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E14),$C14-SUM($F14:AT14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E14),$C14-SUM($F14:AU14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E14),$C14-SUM($F14:AV14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E14),$C14-SUM($F14:AW14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E14),$C14-SUM($F14:AX14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E14),$C14-SUM($F14:AY14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E14),$C14-SUM($F14:AZ14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E14),$C14-SUM($F14:BA14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E14),$C14-SUM($F14:BB14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E14),$C14-SUM($F14:BC14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E14),$C14-SUM($F14:BD14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E14),$C14-SUM($F14:BE14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E14),$C14-SUM($F14:BF14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E14),$C14-SUM($F14:BG14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E14),$C14-SUM($F14:BH14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E14),$C14-SUM($F14:BI14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E14),$C14-SUM($F14:BJ14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E14),$C14-SUM($F14:BK14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E14),$C14-SUM($F14:BL14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E14),$C14-SUM($F14:BM14),($C14/$B13)))","v":0}]
[{"$f":"SUMIFS($C$13:$C$568,$E$13:$E$568,E15)","v":125.71833310887823},{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A10)","v":23.2661211785902},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E15)","v":0.70786060857385469},null,3,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(I$3>($B13+$E15),$C15-SUM($F15:H15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(J$3>($B13+$E15),$C15-SUM($F15:I15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E15),$C15-SUM($F15:J15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E15),$C15-SUM($F15:K15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E15),$C15-SUM($F15:L15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E15),$C15-SUM($F15:M15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E15),$C15-SUM($F15:N15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E15),$C15-SUM($F15:O15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E15),$C15-SUM($F15:P15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E15),$C15-SUM($F15:Q15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E15),$C15-SUM($F15:R15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E15),$C15-SUM($F15:S15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E15),$C15-SUM($F15:T15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E15),$C15-SUM($F15:U15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E15),$C15-SUM($F15:V15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E15),$C15-SUM($F15:W15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E15),$C15-SUM($F15:X15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E15),$C15-SUM($F15:Y15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E15),$C15-SUM($F15:Z15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E15),$C15-SUM($F15:AA15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E15),$C15-SUM($F15:AB15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E15),$C15-SUM($F15:AC15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E15),$C15-SUM($F15:AD15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E15),$C15-SUM($F15:AE15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E15),$C15-SUM($F15:AF15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E15),$C15-SUM($F15:AG15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E15),$C15-SUM($F15:AH15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E15),$C15-SUM($F15:AI15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E15),$C15-SUM($F15:AJ15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E15),$C15-SUM($F15:AK15),($C15/$B13)))","v":2.3595353619128491E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E15),$C15-SUM($F15:AL15),($C15/$B13)))","v":1.1102230246251565E-16},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E15),$C15-SUM($F15:AM15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E15),$C15-SUM($F15:AN15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E15),$C15-SUM($F15:AO15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E15),$C15-SUM($F15:AP15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E15),$C15-SUM($F15:AQ15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E15),$C15-SUM($F15:AR15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E15),$C15-SUM($F15:AS15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E15),$C15-SUM($F15:AT15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E15),$C15-SUM($F15:AU15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E15),$C15-SUM($F15:AV15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E15),$C15-SUM($F15:AW15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E15),$C15-SUM($F15:AX15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E15),$C15-SUM($F15:AY15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E15),$C15-SUM($F15:AZ15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E15),$C15-SUM($F15:BA15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E15),$C15-SUM($F15:BB15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E15),$C15-SUM($F15:BC15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E15),$C15-SUM($F15:BD15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E15),$C15-SUM($F15:BE15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E15),$C15-SUM($F15:BF15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E15),$C15-SUM($F15:BG15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E15),$C15-SUM($F15:BH15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E15),$C15-SUM($F15:BI15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E15),$C15-SUM($F15:BJ15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E15),$C15-SUM($F15:BK15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E15),$C15-SUM($F15:BL15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E15),$C15-SUM($F15:BM15),($C15/$B13)))","v":0}]
[{"$f":"SUMIFS($C$13:$C$568,$E$13:$E$568,E16)","v":256.65915895013245},"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E16)","v":0.92328590238040131},null,4,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(J$3>($B13+$E16),$C16-SUM($F16:I16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E16),$C16-SUM($F16:J16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E16),$C16-SUM($F16:K16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E16),$C16-SUM($F16:L16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E16),$C16-SUM($F16:M16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E16),$C16-SUM($F16:N16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E16),$C16-SUM($F16:O16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E16),$C16-SUM($F16:P16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E16),$C16-SUM($F16:Q16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E16),$C16-SUM($F16:R16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E16),$C16-SUM($F16:S16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E16),$C16-SUM($F16:T16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E16),$C16-SUM($F16:U16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E16),$C16-SUM($F16:V16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E16),$C16-SUM($F16:W16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E16),$C16-SUM($F16:X16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E16),$C16-SUM($F16:Y16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E16),$C16-SUM($F16:Z16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E16),$C16-SUM($F16:AA16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E16),$C16-SUM($F16:AB16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E16),$C16-SUM($F16:AC16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E16),$C16-SUM($F16:AD16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E16),$C16-SUM($F16:AE16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E16),$C16-SUM($F16:AF16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E16),$C16-SUM($F16:AG16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E16),$C16-SUM($F16:AH16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E16),$C16-SUM($F16:AI16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E16),$C16-SUM($F16:AJ16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E16),$C16-SUM($F16:AK16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E16),$C16-SUM($F16:AL16),($C16/$B13)))","v":3.0776196746013378E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E16),$C16-SUM($F16:AM16),($C16/$B13)))","v":-3.3306690738754696E-16},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E16),$C16-SUM($F16:AN16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E16),$C16-SUM($F16:AO16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E16),$C16-SUM($F16:AP16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E16),$C16-SUM($F16:AQ16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E16),$C16-SUM($F16:AR16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E16),$C16-SUM($F16:AS16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E16),$C16-SUM($F16:AT16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E16),$C16-SUM($F16:AU16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E16),$C16-SUM($F16:AV16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E16),$C16-SUM($F16:AW16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E16),$C16-SUM($F16:AX16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E16),$C16-SUM($F16:AY16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E16),$C16-SUM($F16:AZ16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E16),$C16-SUM($F16:BA16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E16),$C16-SUM($F16:BB16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E16),$C16-SUM($F16:BC16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E16),$C16-SUM($F16:BD16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E16),$C16-SUM($F16:BE16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E16),$C16-SUM($F16:BF16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E16),$C16-SUM($F16:BG16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E16),$C16-SUM($F16:BH16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E16),$C16-SUM($F16:BI16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E16),$C16-SUM($F16:BJ16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E16),$C16-SUM($F16:BK16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E16),$C16-SUM($F16:BL16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E16),$C16-SUM($F16:BM16),($C16/$B13)))","v":0}]
[{"$f":"SUMIFS($C$13:$C$568,$E$13:$E$568,E17)","v":195.05908970528048},{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A10)","v":11.485854912349652},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E17)+OFFSET('I3 CAPEX '!$E$79,$A10,E17)","v":4.8615190825119949},null,5,null,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E17),$C17-SUM($F17:J17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E17),$C17-SUM($F17:K17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E17),$C17-SUM($F17:L17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E17),$C17-SUM($F17:M17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E17),$C17-SUM($F17:N17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E17),$C17-SUM($F17:O17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E17),$C17-SUM($F17:P17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E17),$C17-SUM($F17:Q17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E17),$C17-SUM($F17:R17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E17),$C17-SUM($F17:S17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E17),$C17-SUM($F17:T17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E17),$C17-SUM($F17:U17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E17),$C17-SUM($F17:V17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E17),$C17-SUM($F17:W17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E17),$C17-SUM($F17:X17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E17),$C17-SUM($F17:Y17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E17),$C17-SUM($F17:Z17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E17),$C17-SUM($F17:AA17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E17),$C17-SUM($F17:AB17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E17),$C17-SUM($F17:AC17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E17),$C17-SUM($F17:AD17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E17),$C17-SUM($F17:AE17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E17),$C17-SUM($F17:AF17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E17),$C17-SUM($F17:AG17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E17),$C17-SUM($F17:AH17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E17),$C17-SUM($F17:AI17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E17),$C17-SUM($F17:AJ17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E17),$C17-SUM($F17:AK17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E17),$C17-SUM($F17:AL17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E17),$C17-SUM($F17:AM17),($C17/$B13)))","v":0.16205063608373316},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E17),$C17-SUM($F17:AN17),($C17/$B13)))","v":2.6645352591003757E-15},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E17),$C17-SUM($F17:AO17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E17),$C17-SUM($F17:AP17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E17),$C17-SUM($F17:AQ17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E17),$C17-SUM($F17:AR17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E17),$C17-SUM($F17:AS17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E17),$C17-SUM($F17:AT17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E17),$C17-SUM($F17:AU17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E17),$C17-SUM($F17:AV17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E17),$C17-SUM($F17:AW17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E17),$C17-SUM($F17:AX17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E17),$C17-SUM($F17:AY17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E17),$C17-SUM($F17:AZ17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E17),$C17-SUM($F17:BA17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E17),$C17-SUM($F17:BB17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E17),$C17-SUM($F17:BC17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E17),$C17-SUM($F17:BD17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E17),$C17-SUM($F17:BE17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E17),$C17-SUM($F17:BF17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E17),$C17-SUM($F17:BG17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E17),$C17-SUM($F17:BH17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E17),$C17-SUM($F17:BI17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E17),$C17-SUM($F17:BJ17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E17),$C17-SUM($F17:BK17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E17),$C17-SUM($F17:BL17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E17),$C17-SUM($F17:BM17),($C17/$B13)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E18)+OFFSET('I3 CAPEX '!$E$79,$A10,E18)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E18),$C18-SUM($F18:K18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E18),$C18-SUM($F18:L18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E18),$C18-SUM($F18:M18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E18),$C18-SUM($F18:N18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E18),$C18-SUM($F18:O18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E18),$C18-SUM($F18:P18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E18),$C18-SUM($F18:Q18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E18),$C18-SUM($F18:R18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E18),$C18-SUM($F18:S18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E18),$C18-SUM($F18:T18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E18),$C18-SUM($F18:U18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E18),$C18-SUM($F18:V18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E18),$C18-SUM($F18:W18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E18),$C18-SUM($F18:X18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E18),$C18-SUM($F18:Y18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E18),$C18-SUM($F18:Z18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E18),$C18-SUM($F18:AA18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E18),$C18-SUM($F18:AB18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E18),$C18-SUM($F18:AC18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E18),$C18-SUM($F18:AD18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E18),$C18-SUM($F18:AE18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E18),$C18-SUM($F18:AF18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E18),$C18-SUM($F18:AG18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E18),$C18-SUM($F18:AH18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E18),$C18-SUM($F18:AI18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E18),$C18-SUM($F18:AJ18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E18),$C18-SUM($F18:AK18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E18),$C18-SUM($F18:AL18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E18),$C18-SUM($F18:AM18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E18),$C18-SUM($F18:AN18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E18),$C18-SUM($F18:AO18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E18),$C18-SUM($F18:AP18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E18),$C18-SUM($F18:AQ18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E18),$C18-SUM($F18:AR18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E18),$C18-SUM($F18:AS18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E18),$C18-SUM($F18:AT18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E18),$C18-SUM($F18:AU18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E18),$C18-SUM($F18:AV18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E18),$C18-SUM($F18:AW18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E18),$C18-SUM($F18:AX18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E18),$C18-SUM($F18:AY18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E18),$C18-SUM($F18:AZ18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E18),$C18-SUM($F18:BA18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E18),$C18-SUM($F18:BB18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E18),$C18-SUM($F18:BC18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E18),$C18-SUM($F18:BD18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E18),$C18-SUM($F18:BE18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E18),$C18-SUM($F18:BF18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E18),$C18-SUM($F18:BG18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E18),$C18-SUM($F18:BH18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E18),$C18-SUM($F18:BI18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E18),$C18-SUM($F18:BJ18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E18),$C18-SUM($F18:BK18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E18),$C18-SUM($F18:BL18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E18),$C18-SUM($F18:BM18),($C18/$B13)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A10,E16)","v":0.56537129939890851},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E19)+OFFSET('I3 CAPEX '!$E$79,$A10,E19)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E19),$C19-SUM($F19:L19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E19),$C19-SUM($F19:M19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E19),$C19-SUM($F19:N19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E19),$C19-SUM($F19:O19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E19),$C19-SUM($F19:P19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E19),$C19-SUM($F19:Q19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E19),$C19-SUM($F19:R19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E19),$C19-SUM($F19:S19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E19),$C19-SUM($F19:T19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E19),$C19-SUM($F19:U19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E19),$C19-SUM($F19:V19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E19),$C19-SUM($F19:W19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E19),$C19-SUM($F19:X19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E19),$C19-SUM($F19:Y19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E19),$C19-SUM($F19:Z19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E19),$C19-SUM($F19:AA19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E19),$C19-SUM($F19:AB19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E19),$C19-SUM($F19:AC19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E19),$C19-SUM($F19:AD19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E19),$C19-SUM($F19:AE19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E19),$C19-SUM($F19:AF19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E19),$C19-SUM($F19:AG19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E19),$C19-SUM($F19:AH19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E19),$C19-SUM($F19:AI19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E19),$C19-SUM($F19:AJ19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E19),$C19-SUM($F19:AK19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E19),$C19-SUM($F19:AL19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E19),$C19-SUM($F19:AM19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E19),$C19-SUM($F19:AN19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E19),$C19-SUM($F19:AO19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E19),$C19-SUM($F19:AP19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E19),$C19-SUM($F19:AQ19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E19),$C19-SUM($F19:AR19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E19),$C19-SUM($F19:AS19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E19),$C19-SUM($F19:AT19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E19),$C19-SUM($F19:AU19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E19),$C19-SUM($F19:AV19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E19),$C19-SUM($F19:AW19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E19),$C19-SUM($F19:AX19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E19),$C19-SUM($F19:AY19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E19),$C19-SUM($F19:AZ19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E19),$C19-SUM($F19:BA19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E19),$C19-SUM($F19:BB19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E19),$C19-SUM($F19:BC19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E19),$C19-SUM($F19:BD19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E19),$C19-SUM($F19:BE19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E19),$C19-SUM($F19:BF19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E19),$C19-SUM($F19:BG19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E19),$C19-SUM($F19:BH19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E19),$C19-SUM($F19:BI19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E19),$C19-SUM($F19:BJ19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E19),$C19-SUM($F19:BK19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E19),$C19-SUM($F19:BL19),($C19/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E19),$C19-SUM($F19:BM19),($C19/$B13)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E20)+OFFSET('I3 CAPEX '!$E$79,$A10,E20)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E20),$C20-SUM($F20:M20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E20),$C20-SUM($F20:N20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E20),$C20-SUM($F20:O20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E20),$C20-SUM($F20:P20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E20),$C20-SUM($F20:Q20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E20),$C20-SUM($F20:R20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E20),$C20-SUM($F20:S20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E20),$C20-SUM($F20:T20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E20),$C20-SUM($F20:U20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E20),$C20-SUM($F20:V20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E20),$C20-SUM($F20:W20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E20),$C20-SUM($F20:X20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E20),$C20-SUM($F20:Y20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E20),$C20-SUM($F20:Z20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E20),$C20-SUM($F20:AA20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E20),$C20-SUM($F20:AB20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E20),$C20-SUM($F20:AC20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E20),$C20-SUM($F20:AD20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E20),$C20-SUM($F20:AE20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E20),$C20-SUM($F20:AF20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E20),$C20-SUM($F20:AG20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E20),$C20-SUM($F20:AH20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E20),$C20-SUM($F20:AI20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E20),$C20-SUM($F20:AJ20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E20),$C20-SUM($F20:AK20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E20),$C20-SUM($F20:AL20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E20),$C20-SUM($F20:AM20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E20),$C20-SUM($F20:AN20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E20),$C20-SUM($F20:AO20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E20),$C20-SUM($F20:AP20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E20),$C20-SUM($F20:AQ20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E20),$C20-SUM($F20:AR20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E20),$C20-SUM($F20:AS20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E20),$C20-SUM($F20:AT20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E20),$C20-SUM($F20:AU20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E20),$C20-SUM($F20:AV20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E20),$C20-SUM($F20:AW20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E20),$C20-SUM($F20:AX20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E20),$C20-SUM($F20:AY20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E20),$C20-SUM($F20:AZ20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E20),$C20-SUM($F20:BA20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E20),$C20-SUM($F20:BB20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E20),$C20-SUM($F20:BC20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E20),$C20-SUM($F20:BD20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E20),$C20-SUM($F20:BE20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E20),$C20-SUM($F20:BF20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E20),$C20-SUM($F20:BG20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E20),$C20-SUM($F20:BH20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E20),$C20-SUM($F20:BI20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E20),$C20-SUM($F20:BJ20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E20),$C20-SUM($F20:BK20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E20),$C20-SUM($F20:BL20),($C20/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E20),$C20-SUM($F20:BM20),($C20/$B13)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E21)+OFFSET('I3 CAPEX '!$E$79,$A10,E21)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E21),$C21-SUM($F21:N21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E21),$C21-SUM($F21:O21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E21),$C21-SUM($F21:P21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E21),$C21-SUM($F21:Q21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E21),$C21-SUM($F21:R21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E21),$C21-SUM($F21:S21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E21),$C21-SUM($F21:T21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E21),$C21-SUM($F21:U21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E21),$C21-SUM($F21:V21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E21),$C21-SUM($F21:W21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E21),$C21-SUM($F21:X21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E21),$C21-SUM($F21:Y21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E21),$C21-SUM($F21:Z21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E21),$C21-SUM($F21:AA21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E21),$C21-SUM($F21:AB21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E21),$C21-SUM($F21:AC21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E21),$C21-SUM($F21:AD21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E21),$C21-SUM($F21:AE21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E21),$C21-SUM($F21:AF21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E21),$C21-SUM($F21:AG21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E21),$C21-SUM($F21:AH21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E21),$C21-SUM($F21:AI21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E21),$C21-SUM($F21:AJ21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E21),$C21-SUM($F21:AK21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E21),$C21-SUM($F21:AL21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E21),$C21-SUM($F21:AM21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E21),$C21-SUM($F21:AN21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E21),$C21-SUM($F21:AO21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E21),$C21-SUM($F21:AP21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E21),$C21-SUM($F21:AQ21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E21),$C21-SUM($F21:AR21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E21),$C21-SUM($F21:AS21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E21),$C21-SUM($F21:AT21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E21),$C21-SUM($F21:AU21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E21),$C21-SUM($F21:AV21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E21),$C21-SUM($F21:AW21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E21),$C21-SUM($F21:AX21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E21),$C21-SUM($F21:AY21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E21),$C21-SUM($F21:AZ21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E21),$C21-SUM($F21:BA21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E21),$C21-SUM($F21:BB21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E21),$C21-SUM($F21:BC21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E21),$C21-SUM($F21:BD21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E21),$C21-SUM($F21:BE21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E21),$C21-SUM($F21:BF21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E21),$C21-SUM($F21:BG21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E21),$C21-SUM($F21:BH21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E21),$C21-SUM($F21:BI21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E21),$C21-SUM($F21:BJ21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E21),$C21-SUM($F21:BK21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E21),$C21-SUM($F21:BL21),($C21/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E21),$C21-SUM($F21:BM21),($C21/$B13)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A10,E22)+OFFSET('I3 CAPEX '!$E$79,$A10,E22)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E22),$C22-SUM($F22:O22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E22),$C22-SUM($F22:P22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E22),$C22-SUM($F22:Q22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E22),$C22-SUM($F22:R22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E22),$C22-SUM($F22:S22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E22),$C22-SUM($F22:T22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E22),$C22-SUM($F22:U22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E22),$C22-SUM($F22:V22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E22),$C22-SUM($F22:W22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E22),$C22-SUM($F22:X22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E22),$C22-SUM($F22:Y22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E22),$C22-SUM($F22:Z22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E22),$C22-SUM($F22:AA22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E22),$C22-SUM($F22:AB22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E22),$C22-SUM($F22:AC22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E22),$C22-SUM($F22:AD22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E22),$C22-SUM($F22:AE22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E22),$C22-SUM($F22:AF22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E22),$C22-SUM($F22:AG22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E22),$C22-SUM($F22:AH22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E22),$C22-SUM($F22:AI22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E22),$C22-SUM($F22:AJ22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E22),$C22-SUM($F22:AK22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E22),$C22-SUM($F22:AL22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E22),$C22-SUM($F22:AM22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E22),$C22-SUM($F22:AN22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E22),$C22-SUM($F22:AO22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E22),$C22-SUM($F22:AP22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E22),$C22-SUM($F22:AQ22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E22),$C22-SUM($F22:AR22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E22),$C22-SUM($F22:AS22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E22),$C22-SUM($F22:AT22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E22),$C22-SUM($F22:AU22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E22),$C22-SUM($F22:AV22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E22),$C22-SUM($F22:AW22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E22),$C22-SUM($F22:AX22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E22),$C22-SUM($F22:AY22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E22),$C22-SUM($F22:AZ22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E22),$C22-SUM($F22:BA22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E22),$C22-SUM($F22:BB22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E22),$C22-SUM($F22:BC22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E22),$C22-SUM($F22:BD22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E22),$C22-SUM($F22:BE22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E22),$C22-SUM($F22:BF22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E22),$C22-SUM($F22:BG22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E22),$C22-SUM($F22:BH22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E22),$C22-SUM($F22:BI22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E22),$C22-SUM($F22:BJ22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E22),$C22-SUM($F22:BK22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E22),$C22-SUM($F22:BL22),($C22/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BN$3>($B13+$E22),$C22-SUM($F22:BM22),($C22/$B13)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"+B10","v":"Commercial Buildings"},null,null,{"$f":"SUBTOTAL(9,F11:F27)","v":0.49367296010299694},{"$f":"SUBTOTAL(9,G11:G27)","v":0.50321937861689792},0.51767360453691447,0.54126895815604292,0.57204515490205632,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584,0.39441451283947254,0.26303768285874896,0.26303768285874896,0.26303768285874896,0.26303768285874896,0.26303768285874896,0.26303768285874896,0.24042283088279237,0.23087641236889159,{"$f":"SUBTOTAL(9,AL11:AL27)","v":0.21642218644887518},0.19282683282974664,0.16205063608373282,2.6645352591003757E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN11:BN27)","v":0}]
[{"$f":"+A10+1","v":2},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A29))","v":"Communications - Civil"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B34=\"n/a\",\"n/a\",IF(F$3>$B34,+$B36,+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(G$3>$B34,+$B36-SUM($F30:F30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(H$3>$B34,+$B36-SUM($F30:G30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(I$3>$B34,+$B36-SUM($F30:H30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(J$3>$B34,+$B36-SUM($F30:I30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(K$3>$B34,+$B36-SUM($F30:J30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(L$3>$B34,+$B36-SUM($F30:K30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(M$3>$B34,+$B36-SUM($F30:L30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(N$3>$B34,+$B36-SUM($F30:M30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(O$3>$B34,+$B36-SUM($F30:N30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(P$3>$B34,+$B36-SUM($F30:O30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(Q$3>$B34,+$B36-SUM($F30:P30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(R$3>$B34,+$B36-SUM($F30:Q30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(S$3>$B34,+$B36-SUM($F30:R30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(T$3>$B34,+$B36-SUM($F30:S30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(U$3>$B34,+$B36-SUM($F30:T30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(V$3>$B34,+$B36-SUM($F30:U30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(W$3>$B34,+$B36-SUM($F30:V30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(X$3>$B34,+$B36-SUM($F30:W30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(Y$3>$B34,+$B36-SUM($F30:X30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(Z$3>$B34,+$B36-SUM($F30:Y30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AA$3>$B34,+$B36-SUM($F30:Z30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AB$3>$B34,+$B36-SUM($F30:AA30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AC$3>$B34,+$B36-SUM($F30:AB30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AD$3>$B34,+$B36-SUM($F30:AC30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AE$3>$B34,+$B36-SUM($F30:AD30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AF$3>$B34,+$B36-SUM($F30:AE30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AG$3>$B34,+$B36-SUM($F30:AF30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AH$3>$B34,+$B36-SUM($F30:AG30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AI$3>$B34,+$B36-SUM($F30:AH30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AJ$3>$B34,+$B36-SUM($F30:AI30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AK$3>$B34,+$B36-SUM($F30:AJ30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AL$3>$B34,+$B36-SUM($F30:AK30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AM$3>$B34,+$B36-SUM($F30:AL30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AN$3>$B34,+$B36-SUM($F30:AM30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AO$3>$B34,+$B36-SUM($F30:AN30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AP$3>$B34,+$B36-SUM($F30:AO30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AQ$3>$B34,+$B36-SUM($F30:AP30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AR$3>$B34,+$B36-SUM($F30:AQ30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AS$3>$B34,+$B36-SUM($F30:AR30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AT$3>$B34,+$B36-SUM($F30:AS30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AU$3>$B34,+$B36-SUM($F30:AT30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AV$3>$B34,+$B36-SUM($F30:AU30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AW$3>$B34,+$B36-SUM($F30:AV30),+$B36/$B34))","v":0.17218336458169453},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AX$3>$B34,+$B36-SUM($F30:AW30),+$B36/$B34))","v":0.12284265297960673},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AY$3>$B34,+$B36-SUM($F30:AX30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(AZ$3>$B34,+$B36-SUM($F30:AY30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BA$3>$B34,+$B36-SUM($F30:AZ30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BB$3>$B34,+$B36-SUM($F30:BA30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BC$3>$B34,+$B36-SUM($F30:BB30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BD$3>$B34,+$B36-SUM($F30:BC30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BE$3>$B34,+$B36-SUM($F30:BD30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BF$3>$B34,+$B36-SUM($F30:BE30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BG$3>$B34,+$B36-SUM($F30:BF30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BH$3>$B34,+$B36-SUM($F30:BG30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BI$3>$B34,+$B36-SUM($F30:BH30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BJ$3>$B34,+$B36-SUM($F30:BI30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BK$3>$B34,+$B36-SUM($F30:BJ30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BL$3>$B34,+$B36-SUM($F30:BK30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BM$3>$B34,+$B36-SUM($F30:BL30),+$B36/$B34))","v":0},{"$f":"IF($B34=\"n/a\",\"n/a\",IF(BN$3>$B34,+$B36-SUM($F30:BM30),+$B36/$B34))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B32=\"n/a\",\"n/a\",IF(K$3>$B32,+$B38-SUM($F31:J31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(L$3>$B32,+$B38-SUM($F31:K31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(M$3>$B32,+$B38-SUM($F31:L31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>$B32,+$B38-SUM($F31:M31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>$B32,+$B38-SUM($F31:N31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>$B32,+$B38-SUM($F31:O31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>$B32,+$B38-SUM($F31:P31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>$B32,+$B38-SUM($F31:Q31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>$B32,+$B38-SUM($F31:R31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>$B32,+$B38-SUM($F31:S31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>$B32,+$B38-SUM($F31:T31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>$B32,+$B38-SUM($F31:U31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>$B32,+$B38-SUM($F31:V31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>$B32,+$B38-SUM($F31:W31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>$B32,+$B38-SUM($F31:X31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>$B32,+$B38-SUM($F31:Y31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>$B32,+$B38-SUM($F31:Z31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>$B32,+$B38-SUM($F31:AA31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>$B32,+$B38-SUM($F31:AB31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>$B32,+$B38-SUM($F31:AC31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>$B32,+$B38-SUM($F31:AD31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>$B32,+$B38-SUM($F31:AE31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>$B32,+$B38-SUM($F31:AF31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>$B32,+$B38-SUM($F31:AG31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>$B32,+$B38-SUM($F31:AH31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>$B32,+$B38-SUM($F31:AI31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>$B32,+$B38-SUM($F31:AJ31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>$B32,+$B38-SUM($F31:AK31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>$B32,+$B38-SUM($F31:AL31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>$B32,+$B38-SUM($F31:AM31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>$B32,+$B38-SUM($F31:AN31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>$B32,+$B38-SUM($F31:AO31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>$B32,+$B38-SUM($F31:AP31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>$B32,+$B38-SUM($F31:AQ31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>$B32,+$B38-SUM($F31:AR31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>$B32,+$B38-SUM($F31:AS31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>$B32,+$B38-SUM($F31:AT31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>$B32,+$B38-SUM($F31:AU31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>$B32,+$B38-SUM($F31:AV31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>$B32,+$B38-SUM($F31:AW31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>$B32,+$B38-SUM($F31:AX31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>$B32,+$B38-SUM($F31:AY31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>$B32,+$B38-SUM($F31:AZ31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>$B32,+$B38-SUM($F31:BA31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>$B32,+$B38-SUM($F31:BB31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>$B32,+$B38-SUM($F31:BC31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>$B32,+$B38-SUM($F31:BD31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>$B32,+$B38-SUM($F31:BE31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>$B32,+$B38-SUM($F31:BF31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>$B32,+$B38-SUM($F31:BG31),+$B38/($B32-$E36)))","v":1.3284798307224422E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>$B32,+$B38-SUM($F31:BH31),+$B38/($B32-$E36)))","v":5.5511151231257827E-16},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>$B32,+$B38-SUM($F31:BI31),+$B38/($B32-$E36)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>$B32,+$B38-SUM($F31:BJ31),+$B38/($B32-$E36)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>$B32,+$B38-SUM($F31:BK31),+$B38/($B32-$E36)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>$B32,+$B38-SUM($F31:BL31),+$B38/($B32-$E36)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>$B32,+$B38-SUM($F31:BM31),+$B38/($B32-$E36)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A29)","v":55},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E32)","v":0.38688201095393193},null,1,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(G$3>($B32+$E32),$C32-SUM($F32:F32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(H$3>($B32+$E32),$C32-SUM($F32:G32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(I$3>($B32+$E32),$C32-SUM($F32:H32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(J$3>($B32+$E32),$C32-SUM($F32:I32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(K$3>($B32+$E32),$C32-SUM($F32:J32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(L$3>($B32+$E32),$C32-SUM($F32:K32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(M$3>($B32+$E32),$C32-SUM($F32:L32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>($B32+$E32),$C32-SUM($F32:M32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E32),$C32-SUM($F32:N32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E32),$C32-SUM($F32:O32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E32),$C32-SUM($F32:P32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E32),$C32-SUM($F32:Q32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E32),$C32-SUM($F32:R32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E32),$C32-SUM($F32:S32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E32),$C32-SUM($F32:T32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E32),$C32-SUM($F32:U32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E32),$C32-SUM($F32:V32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E32),$C32-SUM($F32:W32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E32),$C32-SUM($F32:X32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E32),$C32-SUM($F32:Y32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E32),$C32-SUM($F32:Z32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E32),$C32-SUM($F32:AA32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E32),$C32-SUM($F32:AB32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E32),$C32-SUM($F32:AC32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E32),$C32-SUM($F32:AD32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E32),$C32-SUM($F32:AE32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E32),$C32-SUM($F32:AF32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E32),$C32-SUM($F32:AG32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E32),$C32-SUM($F32:AH32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E32),$C32-SUM($F32:AI32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E32),$C32-SUM($F32:AJ32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E32),$C32-SUM($F32:AK32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E32),$C32-SUM($F32:AL32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E32),$C32-SUM($F32:AM32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E32),$C32-SUM($F32:AN32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E32),$C32-SUM($F32:AO32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E32),$C32-SUM($F32:AP32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E32),$C32-SUM($F32:AQ32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E32),$C32-SUM($F32:AR32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E32),$C32-SUM($F32:AS32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E32),$C32-SUM($F32:AT32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E32),$C32-SUM($F32:AU32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E32),$C32-SUM($F32:AV32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E32),$C32-SUM($F32:AW32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E32),$C32-SUM($F32:AX32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E32),$C32-SUM($F32:AY32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E32),$C32-SUM($F32:AZ32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E32),$C32-SUM($F32:BA32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E32),$C32-SUM($F32:BB32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E32),$C32-SUM($F32:BC32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E32),$C32-SUM($F32:BD32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E32),$C32-SUM($F32:BE32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E32),$C32-SUM($F32:BF32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E32),$C32-SUM($F32:BG32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E32),$C32-SUM($F32:BH32),($C32/$B32)))","v":7.0342183809805805E-3},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E32),$C32-SUM($F32:BI32),($C32/$B32)))","v":2.7755575615628914E-16},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E32),$C32-SUM($F32:BJ32),($C32/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E32),$C32-SUM($F32:BK32),($C32/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E32),$C32-SUM($F32:BL32),($C32/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E32),$C32-SUM($F32:BM32),($C32/$B32)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E33)","v":1.7751951155817352},null,2,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(H$3>($B32+$E33),$C33-SUM($F33:G33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(I$3>($B32+$E33),$C33-SUM($F33:H33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(J$3>($B32+$E33),$C33-SUM($F33:I33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(K$3>($B32+$E33),$C33-SUM($F33:J33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(L$3>($B32+$E33),$C33-SUM($F33:K33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(M$3>($B32+$E33),$C33-SUM($F33:L33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>($B32+$E33),$C33-SUM($F33:M33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E33),$C33-SUM($F33:N33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E33),$C33-SUM($F33:O33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E33),$C33-SUM($F33:P33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E33),$C33-SUM($F33:Q33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E33),$C33-SUM($F33:R33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E33),$C33-SUM($F33:S33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E33),$C33-SUM($F33:T33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E33),$C33-SUM($F33:U33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E33),$C33-SUM($F33:V33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E33),$C33-SUM($F33:W33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E33),$C33-SUM($F33:X33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E33),$C33-SUM($F33:Y33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E33),$C33-SUM($F33:Z33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E33),$C33-SUM($F33:AA33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E33),$C33-SUM($F33:AB33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E33),$C33-SUM($F33:AC33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E33),$C33-SUM($F33:AD33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E33),$C33-SUM($F33:AE33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E33),$C33-SUM($F33:AF33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E33),$C33-SUM($F33:AG33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E33),$C33-SUM($F33:AH33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E33),$C33-SUM($F33:AI33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E33),$C33-SUM($F33:AJ33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E33),$C33-SUM($F33:AK33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E33),$C33-SUM($F33:AL33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E33),$C33-SUM($F33:AM33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E33),$C33-SUM($F33:AN33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E33),$C33-SUM($F33:AO33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E33),$C33-SUM($F33:AP33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E33),$C33-SUM($F33:AQ33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E33),$C33-SUM($F33:AR33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E33),$C33-SUM($F33:AS33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E33),$C33-SUM($F33:AT33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E33),$C33-SUM($F33:AU33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E33),$C33-SUM($F33:AV33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E33),$C33-SUM($F33:AW33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E33),$C33-SUM($F33:AX33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E33),$C33-SUM($F33:AY33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E33),$C33-SUM($F33:AZ33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E33),$C33-SUM($F33:BA33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E33),$C33-SUM($F33:BB33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E33),$C33-SUM($F33:BC33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E33),$C33-SUM($F33:BD33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E33),$C33-SUM($F33:BE33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E33),$C33-SUM($F33:BF33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E33),$C33-SUM($F33:BG33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E33),$C33-SUM($F33:BH33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E33),$C33-SUM($F33:BI33),($C33/$B32)))","v":3.2276274828758819E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E33),$C33-SUM($F33:BJ33),($C33/$B32)))","v":-4.4408920985006262E-16},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E33),$C33-SUM($F33:BK33),($C33/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E33),$C33-SUM($F33:BL33),($C33/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E33),$C33-SUM($F33:BM33),($C33/$B32)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A29)","v":44.713440890634445},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E34)","v":5.6857606096148405},null,3,null,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(I$3>($B32+$E34),$C34-SUM($F34:H34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(J$3>($B32+$E34),$C34-SUM($F34:I34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(K$3>($B32+$E34),$C34-SUM($F34:J34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(L$3>($B32+$E34),$C34-SUM($F34:K34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(M$3>($B32+$E34),$C34-SUM($F34:L34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>($B32+$E34),$C34-SUM($F34:M34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E34),$C34-SUM($F34:N34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E34),$C34-SUM($F34:O34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E34),$C34-SUM($F34:P34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E34),$C34-SUM($F34:Q34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E34),$C34-SUM($F34:R34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E34),$C34-SUM($F34:S34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E34),$C34-SUM($F34:T34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E34),$C34-SUM($F34:U34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E34),$C34-SUM($F34:V34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E34),$C34-SUM($F34:W34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E34),$C34-SUM($F34:X34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E34),$C34-SUM($F34:Y34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E34),$C34-SUM($F34:Z34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E34),$C34-SUM($F34:AA34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E34),$C34-SUM($F34:AB34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E34),$C34-SUM($F34:AC34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E34),$C34-SUM($F34:AD34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E34),$C34-SUM($F34:AE34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E34),$C34-SUM($F34:AF34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E34),$C34-SUM($F34:AG34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E34),$C34-SUM($F34:AH34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E34),$C34-SUM($F34:AI34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E34),$C34-SUM($F34:AJ34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E34),$C34-SUM($F34:AK34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E34),$C34-SUM($F34:AL34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E34),$C34-SUM($F34:AM34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E34),$C34-SUM($F34:AN34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E34),$C34-SUM($F34:AO34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E34),$C34-SUM($F34:AP34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E34),$C34-SUM($F34:AQ34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E34),$C34-SUM($F34:AR34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E34),$C34-SUM($F34:AS34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E34),$C34-SUM($F34:AT34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E34),$C34-SUM($F34:AU34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E34),$C34-SUM($F34:AV34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E34),$C34-SUM($F34:AW34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E34),$C34-SUM($F34:AX34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E34),$C34-SUM($F34:AY34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E34),$C34-SUM($F34:AZ34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E34),$C34-SUM($F34:BA34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E34),$C34-SUM($F34:BB34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E34),$C34-SUM($F34:BC34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E34),$C34-SUM($F34:BD34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E34),$C34-SUM($F34:BE34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E34),$C34-SUM($F34:BF34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E34),$C34-SUM($F34:BG34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E34),$C34-SUM($F34:BH34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E34),$C34-SUM($F34:BI34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E34),$C34-SUM($F34:BJ34),($C34/$B32)))","v":0.10337746562936073},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E34),$C34-SUM($F34:BK34),($C34/$B32)))","v":-4.4408920985006262E-15},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E34),$C34-SUM($F34:BL34),($C34/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E34),$C34-SUM($F34:BM34),($C34/$B32)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E35)","v":5.5397154142824077},null,4,null,null,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(J$3>($B32+$E35),$C35-SUM($F35:I35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(K$3>($B32+$E35),$C35-SUM($F35:J35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(L$3>($B32+$E35),$C35-SUM($F35:K35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(M$3>($B32+$E35),$C35-SUM($F35:L35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>($B32+$E35),$C35-SUM($F35:M35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E35),$C35-SUM($F35:N35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E35),$C35-SUM($F35:O35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E35),$C35-SUM($F35:P35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E35),$C35-SUM($F35:Q35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E35),$C35-SUM($F35:R35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E35),$C35-SUM($F35:S35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E35),$C35-SUM($F35:T35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E35),$C35-SUM($F35:U35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E35),$C35-SUM($F35:V35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E35),$C35-SUM($F35:W35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E35),$C35-SUM($F35:X35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E35),$C35-SUM($F35:Y35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E35),$C35-SUM($F35:Z35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E35),$C35-SUM($F35:AA35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E35),$C35-SUM($F35:AB35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E35),$C35-SUM($F35:AC35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E35),$C35-SUM($F35:AD35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E35),$C35-SUM($F35:AE35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E35),$C35-SUM($F35:AF35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E35),$C35-SUM($F35:AG35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E35),$C35-SUM($F35:AH35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E35),$C35-SUM($F35:AI35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E35),$C35-SUM($F35:AJ35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E35),$C35-SUM($F35:AK35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E35),$C35-SUM($F35:AL35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E35),$C35-SUM($F35:AM35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E35),$C35-SUM($F35:AN35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E35),$C35-SUM($F35:AO35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E35),$C35-SUM($F35:AP35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E35),$C35-SUM($F35:AQ35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E35),$C35-SUM($F35:AR35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E35),$C35-SUM($F35:AS35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E35),$C35-SUM($F35:AT35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E35),$C35-SUM($F35:AU35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E35),$C35-SUM($F35:AV35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E35),$C35-SUM($F35:AW35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E35),$C35-SUM($F35:AX35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E35),$C35-SUM($F35:AY35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E35),$C35-SUM($F35:AZ35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E35),$C35-SUM($F35:BA35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E35),$C35-SUM($F35:BB35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E35),$C35-SUM($F35:BC35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E35),$C35-SUM($F35:BD35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E35),$C35-SUM($F35:BE35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E35),$C35-SUM($F35:BF35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E35),$C35-SUM($F35:BG35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E35),$C35-SUM($F35:BH35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E35),$C35-SUM($F35:BI35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E35),$C35-SUM($F35:BJ35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E35),$C35-SUM($F35:BK35),($C35/$B32)))","v":0.10072209844149832},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E35),$C35-SUM($F35:BL35),($C35/$B32)))","v":-4.4408920985006262E-15},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E35),$C35-SUM($F35:BM35),($C35/$B32)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A29)","v":7.6989106945741588},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E36)+OFFSET('I3 CAPEX '!$E$79,$A29,E36)","v":1.6507816144970426},null,5,null,null,null,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(K$3>($B32+$E36),$C36-SUM($F36:J36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(L$3>($B32+$E36),$C36-SUM($F36:K36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(M$3>($B32+$E36),$C36-SUM($F36:L36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>($B32+$E36),$C36-SUM($F36:M36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E36),$C36-SUM($F36:N36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E36),$C36-SUM($F36:O36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E36),$C36-SUM($F36:P36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E36),$C36-SUM($F36:Q36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E36),$C36-SUM($F36:R36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E36),$C36-SUM($F36:S36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E36),$C36-SUM($F36:T36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E36),$C36-SUM($F36:U36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E36),$C36-SUM($F36:V36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E36),$C36-SUM($F36:W36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E36),$C36-SUM($F36:X36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E36),$C36-SUM($F36:Y36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E36),$C36-SUM($F36:Z36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E36),$C36-SUM($F36:AA36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E36),$C36-SUM($F36:AB36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E36),$C36-SUM($F36:AC36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E36),$C36-SUM($F36:AD36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E36),$C36-SUM($F36:AE36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E36),$C36-SUM($F36:AF36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E36),$C36-SUM($F36:AG36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E36),$C36-SUM($F36:AH36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E36),$C36-SUM($F36:AI36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E36),$C36-SUM($F36:AJ36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E36),$C36-SUM($F36:AK36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E36),$C36-SUM($F36:AL36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E36),$C36-SUM($F36:AM36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E36),$C36-SUM($F36:AN36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E36),$C36-SUM($F36:AO36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E36),$C36-SUM($F36:AP36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E36),$C36-SUM($F36:AQ36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E36),$C36-SUM($F36:AR36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E36),$C36-SUM($F36:AS36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E36),$C36-SUM($F36:AT36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E36),$C36-SUM($F36:AU36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E36),$C36-SUM($F36:AV36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E36),$C36-SUM($F36:AW36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E36),$C36-SUM($F36:AX36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E36),$C36-SUM($F36:AY36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E36),$C36-SUM($F36:AZ36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E36),$C36-SUM($F36:BA36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E36),$C36-SUM($F36:BB36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E36),$C36-SUM($F36:BC36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E36),$C36-SUM($F36:BD36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E36),$C36-SUM($F36:BE36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E36),$C36-SUM($F36:BF36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E36),$C36-SUM($F36:BG36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E36),$C36-SUM($F36:BH36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E36),$C36-SUM($F36:BI36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E36),$C36-SUM($F36:BJ36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E36),$C36-SUM($F36:BK36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E36),$C36-SUM($F36:BL36),($C36/$B32)))","v":3.0014211172673503E-2},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E36),$C36-SUM($F36:BM36),($C36/$B32)))","v":-1.9984014443252818E-15}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E37)+OFFSET('I3 CAPEX '!$E$79,$A29,E37)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(L$3>($B32+$E37),$C37-SUM($F37:K37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(M$3>($B32+$E37),$C37-SUM($F37:L37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>($B32+$E37),$C37-SUM($F37:M37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E37),$C37-SUM($F37:N37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E37),$C37-SUM($F37:O37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E37),$C37-SUM($F37:P37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E37),$C37-SUM($F37:Q37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E37),$C37-SUM($F37:R37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E37),$C37-SUM($F37:S37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E37),$C37-SUM($F37:T37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E37),$C37-SUM($F37:U37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E37),$C37-SUM($F37:V37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E37),$C37-SUM($F37:W37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E37),$C37-SUM($F37:X37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E37),$C37-SUM($F37:Y37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E37),$C37-SUM($F37:Z37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E37),$C37-SUM($F37:AA37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E37),$C37-SUM($F37:AB37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E37),$C37-SUM($F37:AC37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E37),$C37-SUM($F37:AD37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E37),$C37-SUM($F37:AE37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E37),$C37-SUM($F37:AF37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E37),$C37-SUM($F37:AG37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E37),$C37-SUM($F37:AH37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E37),$C37-SUM($F37:AI37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E37),$C37-SUM($F37:AJ37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E37),$C37-SUM($F37:AK37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E37),$C37-SUM($F37:AL37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E37),$C37-SUM($F37:AM37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E37),$C37-SUM($F37:AN37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E37),$C37-SUM($F37:AO37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E37),$C37-SUM($F37:AP37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E37),$C37-SUM($F37:AQ37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E37),$C37-SUM($F37:AR37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E37),$C37-SUM($F37:AS37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E37),$C37-SUM($F37:AT37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E37),$C37-SUM($F37:AU37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E37),$C37-SUM($F37:AV37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E37),$C37-SUM($F37:AW37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E37),$C37-SUM($F37:AX37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E37),$C37-SUM($F37:AY37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E37),$C37-SUM($F37:AZ37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E37),$C37-SUM($F37:BA37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E37),$C37-SUM($F37:BB37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E37),$C37-SUM($F37:BC37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E37),$C37-SUM($F37:BD37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E37),$C37-SUM($F37:BE37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E37),$C37-SUM($F37:BF37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E37),$C37-SUM($F37:BG37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E37),$C37-SUM($F37:BH37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E37),$C37-SUM($F37:BI37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E37),$C37-SUM($F37:BJ37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E37),$C37-SUM($F37:BK37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E37),$C37-SUM($F37:BL37),($C37/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E37),$C37-SUM($F37:BM37),($C37/$B32)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A29,E35)","v":0.66423991536122107},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E38)+OFFSET('I3 CAPEX '!$E$79,$A29,E38)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(M$3>($B32+$E38),$C38-SUM($F38:L38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>($B32+$E38),$C38-SUM($F38:M38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E38),$C38-SUM($F38:N38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E38),$C38-SUM($F38:O38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E38),$C38-SUM($F38:P38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E38),$C38-SUM($F38:Q38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E38),$C38-SUM($F38:R38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E38),$C38-SUM($F38:S38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E38),$C38-SUM($F38:T38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E38),$C38-SUM($F38:U38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E38),$C38-SUM($F38:V38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E38),$C38-SUM($F38:W38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E38),$C38-SUM($F38:X38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E38),$C38-SUM($F38:Y38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E38),$C38-SUM($F38:Z38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E38),$C38-SUM($F38:AA38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E38),$C38-SUM($F38:AB38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E38),$C38-SUM($F38:AC38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E38),$C38-SUM($F38:AD38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E38),$C38-SUM($F38:AE38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E38),$C38-SUM($F38:AF38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E38),$C38-SUM($F38:AG38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E38),$C38-SUM($F38:AH38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E38),$C38-SUM($F38:AI38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E38),$C38-SUM($F38:AJ38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E38),$C38-SUM($F38:AK38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E38),$C38-SUM($F38:AL38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E38),$C38-SUM($F38:AM38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E38),$C38-SUM($F38:AN38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E38),$C38-SUM($F38:AO38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E38),$C38-SUM($F38:AP38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E38),$C38-SUM($F38:AQ38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E38),$C38-SUM($F38:AR38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E38),$C38-SUM($F38:AS38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E38),$C38-SUM($F38:AT38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E38),$C38-SUM($F38:AU38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E38),$C38-SUM($F38:AV38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E38),$C38-SUM($F38:AW38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E38),$C38-SUM($F38:AX38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E38),$C38-SUM($F38:AY38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E38),$C38-SUM($F38:AZ38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E38),$C38-SUM($F38:BA38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E38),$C38-SUM($F38:BB38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E38),$C38-SUM($F38:BC38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E38),$C38-SUM($F38:BD38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E38),$C38-SUM($F38:BE38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E38),$C38-SUM($F38:BF38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E38),$C38-SUM($F38:BG38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E38),$C38-SUM($F38:BH38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E38),$C38-SUM($F38:BI38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E38),$C38-SUM($F38:BJ38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E38),$C38-SUM($F38:BK38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E38),$C38-SUM($F38:BL38),($C38/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E38),$C38-SUM($F38:BM38),($C38/$B32)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E39)+OFFSET('I3 CAPEX '!$E$79,$A29,E39)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(N$3>($B32+$E39),$C39-SUM($F39:M39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E39),$C39-SUM($F39:N39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E39),$C39-SUM($F39:O39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E39),$C39-SUM($F39:P39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E39),$C39-SUM($F39:Q39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E39),$C39-SUM($F39:R39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E39),$C39-SUM($F39:S39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E39),$C39-SUM($F39:T39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E39),$C39-SUM($F39:U39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E39),$C39-SUM($F39:V39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E39),$C39-SUM($F39:W39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E39),$C39-SUM($F39:X39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E39),$C39-SUM($F39:Y39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E39),$C39-SUM($F39:Z39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E39),$C39-SUM($F39:AA39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E39),$C39-SUM($F39:AB39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E39),$C39-SUM($F39:AC39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E39),$C39-SUM($F39:AD39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E39),$C39-SUM($F39:AE39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E39),$C39-SUM($F39:AF39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E39),$C39-SUM($F39:AG39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E39),$C39-SUM($F39:AH39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E39),$C39-SUM($F39:AI39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E39),$C39-SUM($F39:AJ39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E39),$C39-SUM($F39:AK39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E39),$C39-SUM($F39:AL39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E39),$C39-SUM($F39:AM39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E39),$C39-SUM($F39:AN39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E39),$C39-SUM($F39:AO39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E39),$C39-SUM($F39:AP39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E39),$C39-SUM($F39:AQ39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E39),$C39-SUM($F39:AR39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E39),$C39-SUM($F39:AS39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E39),$C39-SUM($F39:AT39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E39),$C39-SUM($F39:AU39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E39),$C39-SUM($F39:AV39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E39),$C39-SUM($F39:AW39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E39),$C39-SUM($F39:AX39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E39),$C39-SUM($F39:AY39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E39),$C39-SUM($F39:AZ39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E39),$C39-SUM($F39:BA39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E39),$C39-SUM($F39:BB39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E39),$C39-SUM($F39:BC39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E39),$C39-SUM($F39:BD39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E39),$C39-SUM($F39:BE39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E39),$C39-SUM($F39:BF39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E39),$C39-SUM($F39:BG39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E39),$C39-SUM($F39:BH39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E39),$C39-SUM($F39:BI39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E39),$C39-SUM($F39:BJ39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E39),$C39-SUM($F39:BK39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E39),$C39-SUM($F39:BL39),($C39/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E39),$C39-SUM($F39:BM39),($C39/$B32)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E40)+OFFSET('I3 CAPEX '!$E$79,$A29,E40)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(O$3>($B32+$E40),$C40-SUM($F40:N40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E40),$C40-SUM($F40:O40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E40),$C40-SUM($F40:P40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E40),$C40-SUM($F40:Q40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E40),$C40-SUM($F40:R40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E40),$C40-SUM($F40:S40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E40),$C40-SUM($F40:T40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E40),$C40-SUM($F40:U40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E40),$C40-SUM($F40:V40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E40),$C40-SUM($F40:W40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E40),$C40-SUM($F40:X40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E40),$C40-SUM($F40:Y40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E40),$C40-SUM($F40:Z40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E40),$C40-SUM($F40:AA40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E40),$C40-SUM($F40:AB40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E40),$C40-SUM($F40:AC40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E40),$C40-SUM($F40:AD40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E40),$C40-SUM($F40:AE40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E40),$C40-SUM($F40:AF40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E40),$C40-SUM($F40:AG40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E40),$C40-SUM($F40:AH40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E40),$C40-SUM($F40:AI40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E40),$C40-SUM($F40:AJ40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E40),$C40-SUM($F40:AK40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E40),$C40-SUM($F40:AL40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E40),$C40-SUM($F40:AM40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E40),$C40-SUM($F40:AN40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E40),$C40-SUM($F40:AO40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E40),$C40-SUM($F40:AP40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E40),$C40-SUM($F40:AQ40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E40),$C40-SUM($F40:AR40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E40),$C40-SUM($F40:AS40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E40),$C40-SUM($F40:AT40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E40),$C40-SUM($F40:AU40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E40),$C40-SUM($F40:AV40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E40),$C40-SUM($F40:AW40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E40),$C40-SUM($F40:AX40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E40),$C40-SUM($F40:AY40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E40),$C40-SUM($F40:AZ40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E40),$C40-SUM($F40:BA40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E40),$C40-SUM($F40:BB40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E40),$C40-SUM($F40:BC40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E40),$C40-SUM($F40:BD40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E40),$C40-SUM($F40:BE40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E40),$C40-SUM($F40:BF40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E40),$C40-SUM($F40:BG40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E40),$C40-SUM($F40:BH40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E40),$C40-SUM($F40:BI40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E40),$C40-SUM($F40:BJ40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E40),$C40-SUM($F40:BK40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E40),$C40-SUM($F40:BL40),($C40/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E40),$C40-SUM($F40:BM40),($C40/$B32)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A29,E41)+OFFSET('I3 CAPEX '!$E$79,$A29,E41)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=\"n/a\",\"n/a\",IF(P$3>($B32+$E41),$C41-SUM($F41:O41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Q$3>($B32+$E41),$C41-SUM($F41:P41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(R$3>($B32+$E41),$C41-SUM($F41:Q41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(S$3>($B32+$E41),$C41-SUM($F41:R41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(T$3>($B32+$E41),$C41-SUM($F41:S41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(U$3>($B32+$E41),$C41-SUM($F41:T41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(V$3>($B32+$E41),$C41-SUM($F41:U41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(W$3>($B32+$E41),$C41-SUM($F41:V41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(X$3>($B32+$E41),$C41-SUM($F41:W41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Y$3>($B32+$E41),$C41-SUM($F41:X41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(Z$3>($B32+$E41),$C41-SUM($F41:Y41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AA$3>($B32+$E41),$C41-SUM($F41:Z41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AB$3>($B32+$E41),$C41-SUM($F41:AA41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AC$3>($B32+$E41),$C41-SUM($F41:AB41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AD$3>($B32+$E41),$C41-SUM($F41:AC41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AE$3>($B32+$E41),$C41-SUM($F41:AD41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AF$3>($B32+$E41),$C41-SUM($F41:AE41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AG$3>($B32+$E41),$C41-SUM($F41:AF41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AH$3>($B32+$E41),$C41-SUM($F41:AG41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AI$3>($B32+$E41),$C41-SUM($F41:AH41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AJ$3>($B32+$E41),$C41-SUM($F41:AI41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AK$3>($B32+$E41),$C41-SUM($F41:AJ41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AL$3>($B32+$E41),$C41-SUM($F41:AK41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AM$3>($B32+$E41),$C41-SUM($F41:AL41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AN$3>($B32+$E41),$C41-SUM($F41:AM41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AO$3>($B32+$E41),$C41-SUM($F41:AN41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AP$3>($B32+$E41),$C41-SUM($F41:AO41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AQ$3>($B32+$E41),$C41-SUM($F41:AP41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AR$3>($B32+$E41),$C41-SUM($F41:AQ41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AS$3>($B32+$E41),$C41-SUM($F41:AR41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AT$3>($B32+$E41),$C41-SUM($F41:AS41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AU$3>($B32+$E41),$C41-SUM($F41:AT41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AV$3>($B32+$E41),$C41-SUM($F41:AU41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AW$3>($B32+$E41),$C41-SUM($F41:AV41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AX$3>($B32+$E41),$C41-SUM($F41:AW41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AY$3>($B32+$E41),$C41-SUM($F41:AX41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(AZ$3>($B32+$E41),$C41-SUM($F41:AY41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BA$3>($B32+$E41),$C41-SUM($F41:AZ41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BB$3>($B32+$E41),$C41-SUM($F41:BA41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BC$3>($B32+$E41),$C41-SUM($F41:BB41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BD$3>($B32+$E41),$C41-SUM($F41:BC41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BE$3>($B32+$E41),$C41-SUM($F41:BD41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BF$3>($B32+$E41),$C41-SUM($F41:BE41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BG$3>($B32+$E41),$C41-SUM($F41:BF41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BH$3>($B32+$E41),$C41-SUM($F41:BG41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BI$3>($B32+$E41),$C41-SUM($F41:BH41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BJ$3>($B32+$E41),$C41-SUM($F41:BI41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BK$3>($B32+$E41),$C41-SUM($F41:BJ41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BL$3>($B32+$E41),$C41-SUM($F41:BK41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BM$3>($B32+$E41),$C41-SUM($F41:BL41),($C41/$B32)))","v":0},{"$f":"IF($B32=\"n/a\",\"n/a\",IF(BN$3>($B32+$E41),$C41-SUM($F41:BM41),($C41/$B32)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B29","v":"Communications - Civil"},null,null,{"$f":"SUBTOTAL(9,F30:F46)","v":0.17218336458169453},0.17921758296267512,0.21149385779143393,0.31487132342079466,0.41559342186229298,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,{"$f":"SUBTOTAL(9,AL30:AL46)","v":0.45889243134219093},0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.40955171974010313,0.2867090667604964,0.2867090667604964,0.2867090667604964,0.2867090667604964,0.2867090667604964,0.2867090667604964,0.2867090667604964,0.2867090667604964,0.2867090667604964,0.2867090667604964,0.2734242684532725,0.26639005007229166,0.23411377524353211,0.13073630961416738,3.0014211172669062E-2,{"$f":"SUBTOTAL(9,BN30:BN46)","v":-1.9984014443252818E-15}]
[{"$f":"+A29+1","v":3},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A48))","v":"Communications - Other"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B53=\"n/a\",\"n/a\",IF(F$3>$B53,+$B55,+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(G$3>$B53,+$B55-SUM($F49:F49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(H$3>$B53,+$B55-SUM($F49:G49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(I$3>$B53,+$B55-SUM($F49:H49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(J$3>$B53,+$B55-SUM($F49:I49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(K$3>$B53,+$B55-SUM($F49:J49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(L$3>$B53,+$B55-SUM($F49:K49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(M$3>$B53,+$B55-SUM($F49:L49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(N$3>$B53,+$B55-SUM($F49:M49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(O$3>$B53,+$B55-SUM($F49:N49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(P$3>$B53,+$B55-SUM($F49:O49),+$B55/$B53))","v":6.6034164436797793},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Q$3>$B53,+$B55-SUM($F49:P49),+$B55/$B53))","v":4.4180454054218501},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(R$3>$B53,+$B55-SUM($F49:Q49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(S$3>$B53,+$B55-SUM($F49:R49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(T$3>$B53,+$B55-SUM($F49:S49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(U$3>$B53,+$B55-SUM($F49:T49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(V$3>$B53,+$B55-SUM($F49:U49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(W$3>$B53,+$B55-SUM($F49:V49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(X$3>$B53,+$B55-SUM($F49:W49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Y$3>$B53,+$B55-SUM($F49:X49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Z$3>$B53,+$B55-SUM($F49:Y49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AA$3>$B53,+$B55-SUM($F49:Z49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AB$3>$B53,+$B55-SUM($F49:AA49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AC$3>$B53,+$B55-SUM($F49:AB49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AD$3>$B53,+$B55-SUM($F49:AC49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AE$3>$B53,+$B55-SUM($F49:AD49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AF$3>$B53,+$B55-SUM($F49:AE49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AG$3>$B53,+$B55-SUM($F49:AF49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AH$3>$B53,+$B55-SUM($F49:AG49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AI$3>$B53,+$B55-SUM($F49:AH49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AJ$3>$B53,+$B55-SUM($F49:AI49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AK$3>$B53,+$B55-SUM($F49:AJ49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AL$3>$B53,+$B55-SUM($F49:AK49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AM$3>$B53,+$B55-SUM($F49:AL49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AN$3>$B53,+$B55-SUM($F49:AM49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AO$3>$B53,+$B55-SUM($F49:AN49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AP$3>$B53,+$B55-SUM($F49:AO49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AQ$3>$B53,+$B55-SUM($F49:AP49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AR$3>$B53,+$B55-SUM($F49:AQ49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AS$3>$B53,+$B55-SUM($F49:AR49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AT$3>$B53,+$B55-SUM($F49:AS49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AU$3>$B53,+$B55-SUM($F49:AT49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AV$3>$B53,+$B55-SUM($F49:AU49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AW$3>$B53,+$B55-SUM($F49:AV49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AX$3>$B53,+$B55-SUM($F49:AW49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AY$3>$B53,+$B55-SUM($F49:AX49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AZ$3>$B53,+$B55-SUM($F49:AY49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BA$3>$B53,+$B55-SUM($F49:AZ49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BB$3>$B53,+$B55-SUM($F49:BA49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BC$3>$B53,+$B55-SUM($F49:BB49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BD$3>$B53,+$B55-SUM($F49:BC49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BE$3>$B53,+$B55-SUM($F49:BD49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BF$3>$B53,+$B55-SUM($F49:BE49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BG$3>$B53,+$B55-SUM($F49:BF49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BH$3>$B53,+$B55-SUM($F49:BG49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BI$3>$B53,+$B55-SUM($F49:BH49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BJ$3>$B53,+$B55-SUM($F49:BI49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BK$3>$B53,+$B55-SUM($F49:BJ49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BL$3>$B53,+$B55-SUM($F49:BK49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BM$3>$B53,+$B55-SUM($F49:BL49),+$B55/$B53))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BN$3>$B53,+$B55-SUM($F49:BM49),+$B55/$B53))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B51=\"n/a\",\"n/a\",IF(K$3>$B51,+$B57-SUM($F50:J50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(L$3>$B51,+$B57-SUM($F50:K50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(M$3>$B51,+$B57-SUM($F50:L50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>$B51,+$B57-SUM($F50:M50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>$B51,+$B57-SUM($F50:N50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>$B51,+$B57-SUM($F50:O50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>$B51,+$B57-SUM($F50:P50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>$B51,+$B57-SUM($F50:Q50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>$B51,+$B57-SUM($F50:R50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>$B51,+$B57-SUM($F50:S50),+$B57/($B51-$E55)))","v":-1.6801183163933697},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>$B51,+$B57-SUM($F50:T50),+$B57/($B51-$E55)))","v":3.5527136788005009E-15},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>$B51,+$B57-SUM($F50:U50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>$B51,+$B57-SUM($F50:V50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>$B51,+$B57-SUM($F50:W50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>$B51,+$B57-SUM($F50:X50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>$B51,+$B57-SUM($F50:Y50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>$B51,+$B57-SUM($F50:Z50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>$B51,+$B57-SUM($F50:AA50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>$B51,+$B57-SUM($F50:AB50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>$B51,+$B57-SUM($F50:AC50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>$B51,+$B57-SUM($F50:AD50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>$B51,+$B57-SUM($F50:AE50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>$B51,+$B57-SUM($F50:AF50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>$B51,+$B57-SUM($F50:AG50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>$B51,+$B57-SUM($F50:AH50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>$B51,+$B57-SUM($F50:AI50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>$B51,+$B57-SUM($F50:AJ50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>$B51,+$B57-SUM($F50:AK50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>$B51,+$B57-SUM($F50:AL50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>$B51,+$B57-SUM($F50:AM50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>$B51,+$B57-SUM($F50:AN50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>$B51,+$B57-SUM($F50:AO50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>$B51,+$B57-SUM($F50:AP50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>$B51,+$B57-SUM($F50:AQ50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>$B51,+$B57-SUM($F50:AR50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>$B51,+$B57-SUM($F50:AS50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>$B51,+$B57-SUM($F50:AT50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>$B51,+$B57-SUM($F50:AU50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>$B51,+$B57-SUM($F50:AV50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>$B51,+$B57-SUM($F50:AW50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>$B51,+$B57-SUM($F50:AX50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>$B51,+$B57-SUM($F50:AY50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>$B51,+$B57-SUM($F50:AZ50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>$B51,+$B57-SUM($F50:BA50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>$B51,+$B57-SUM($F50:BB50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>$B51,+$B57-SUM($F50:BC50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>$B51,+$B57-SUM($F50:BD50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>$B51,+$B57-SUM($F50:BE50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>$B51,+$B57-SUM($F50:BF50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>$B51,+$B57-SUM($F50:BG50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>$B51,+$B57-SUM($F50:BH50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>$B51,+$B57-SUM($F50:BI50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>$B51,+$B57-SUM($F50:BJ50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>$B51,+$B57-SUM($F50:BK50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>$B51,+$B57-SUM($F50:BL50),+$B57/($B51-$E55)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>$B51,+$B57-SUM($F50:BM50),+$B57/($B51-$E55)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A48)","v":15},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E51)","v":13.413744415668463},null,1,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(G$3>($B51+$E51),$C51-SUM($F51:F51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(H$3>($B51+$E51),$C51-SUM($F51:G51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(I$3>($B51+$E51),$C51-SUM($F51:H51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(J$3>($B51+$E51),$C51-SUM($F51:I51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(K$3>($B51+$E51),$C51-SUM($F51:J51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(L$3>($B51+$E51),$C51-SUM($F51:K51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(M$3>($B51+$E51),$C51-SUM($F51:L51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>($B51+$E51),$C51-SUM($F51:M51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E51),$C51-SUM($F51:N51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E51),$C51-SUM($F51:O51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E51),$C51-SUM($F51:P51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E51),$C51-SUM($F51:Q51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E51),$C51-SUM($F51:R51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E51),$C51-SUM($F51:S51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E51),$C51-SUM($F51:T51),($C51/$B51)))","v":0.89424962771123084},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E51),$C51-SUM($F51:U51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E51),$C51-SUM($F51:V51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E51),$C51-SUM($F51:W51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E51),$C51-SUM($F51:X51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E51),$C51-SUM($F51:Y51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E51),$C51-SUM($F51:Z51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E51),$C51-SUM($F51:AA51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E51),$C51-SUM($F51:AB51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E51),$C51-SUM($F51:AC51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E51),$C51-SUM($F51:AD51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E51),$C51-SUM($F51:AE51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E51),$C51-SUM($F51:AF51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E51),$C51-SUM($F51:AG51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E51),$C51-SUM($F51:AH51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E51),$C51-SUM($F51:AI51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E51),$C51-SUM($F51:AJ51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E51),$C51-SUM($F51:AK51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E51),$C51-SUM($F51:AL51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E51),$C51-SUM($F51:AM51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E51),$C51-SUM($F51:AN51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E51),$C51-SUM($F51:AO51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E51),$C51-SUM($F51:AP51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E51),$C51-SUM($F51:AQ51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E51),$C51-SUM($F51:AR51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E51),$C51-SUM($F51:AS51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E51),$C51-SUM($F51:AT51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E51),$C51-SUM($F51:AU51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E51),$C51-SUM($F51:AV51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E51),$C51-SUM($F51:AW51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E51),$C51-SUM($F51:AX51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E51),$C51-SUM($F51:AY51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E51),$C51-SUM($F51:AZ51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E51),$C51-SUM($F51:BA51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E51),$C51-SUM($F51:BB51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E51),$C51-SUM($F51:BC51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E51),$C51-SUM($F51:BD51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E51),$C51-SUM($F51:BE51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E51),$C51-SUM($F51:BF51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E51),$C51-SUM($F51:BG51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E51),$C51-SUM($F51:BH51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E51),$C51-SUM($F51:BI51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E51),$C51-SUM($F51:BJ51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E51),$C51-SUM($F51:BK51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E51),$C51-SUM($F51:BL51),($C51/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E51),$C51-SUM($F51:BM51),($C51/$B51)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E52)","v":10.240692297363587},null,2,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(H$3>($B51+$E52),$C52-SUM($F52:G52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(I$3>($B51+$E52),$C52-SUM($F52:H52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(J$3>($B51+$E52),$C52-SUM($F52:I52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(K$3>($B51+$E52),$C52-SUM($F52:J52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(L$3>($B51+$E52),$C52-SUM($F52:K52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(M$3>($B51+$E52),$C52-SUM($F52:L52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>($B51+$E52),$C52-SUM($F52:M52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E52),$C52-SUM($F52:N52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E52),$C52-SUM($F52:O52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E52),$C52-SUM($F52:P52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E52),$C52-SUM($F52:Q52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E52),$C52-SUM($F52:R52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E52),$C52-SUM($F52:S52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E52),$C52-SUM($F52:T52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E52),$C52-SUM($F52:U52),($C52/$B51)))","v":0.68271281982423915},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E52),$C52-SUM($F52:V52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E52),$C52-SUM($F52:W52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E52),$C52-SUM($F52:X52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E52),$C52-SUM($F52:Y52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E52),$C52-SUM($F52:Z52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E52),$C52-SUM($F52:AA52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E52),$C52-SUM($F52:AB52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E52),$C52-SUM($F52:AC52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E52),$C52-SUM($F52:AD52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E52),$C52-SUM($F52:AE52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E52),$C52-SUM($F52:AF52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E52),$C52-SUM($F52:AG52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E52),$C52-SUM($F52:AH52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E52),$C52-SUM($F52:AI52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E52),$C52-SUM($F52:AJ52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E52),$C52-SUM($F52:AK52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E52),$C52-SUM($F52:AL52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E52),$C52-SUM($F52:AM52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E52),$C52-SUM($F52:AN52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E52),$C52-SUM($F52:AO52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E52),$C52-SUM($F52:AP52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E52),$C52-SUM($F52:AQ52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E52),$C52-SUM($F52:AR52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E52),$C52-SUM($F52:AS52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E52),$C52-SUM($F52:AT52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E52),$C52-SUM($F52:AU52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E52),$C52-SUM($F52:AV52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E52),$C52-SUM($F52:AW52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E52),$C52-SUM($F52:AX52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E52),$C52-SUM($F52:AY52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E52),$C52-SUM($F52:AZ52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E52),$C52-SUM($F52:BA52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E52),$C52-SUM($F52:BB52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E52),$C52-SUM($F52:BC52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E52),$C52-SUM($F52:BD52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E52),$C52-SUM($F52:BE52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E52),$C52-SUM($F52:BF52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E52),$C52-SUM($F52:BG52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E52),$C52-SUM($F52:BH52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E52),$C52-SUM($F52:BI52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E52),$C52-SUM($F52:BJ52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E52),$C52-SUM($F52:BK52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E52),$C52-SUM($F52:BL52),($C52/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E52),$C52-SUM($F52:BM52),($C52/$B51)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A48)","v":11.669054487643349},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E53)","v":9.1381304104772791},null,3,null,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(I$3>($B51+$E53),$C53-SUM($F53:H53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(J$3>($B51+$E53),$C53-SUM($F53:I53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(K$3>($B51+$E53),$C53-SUM($F53:J53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(L$3>($B51+$E53),$C53-SUM($F53:K53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(M$3>($B51+$E53),$C53-SUM($F53:L53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>($B51+$E53),$C53-SUM($F53:M53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E53),$C53-SUM($F53:N53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E53),$C53-SUM($F53:O53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E53),$C53-SUM($F53:P53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E53),$C53-SUM($F53:Q53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E53),$C53-SUM($F53:R53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E53),$C53-SUM($F53:S53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E53),$C53-SUM($F53:T53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E53),$C53-SUM($F53:U53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E53),$C53-SUM($F53:V53),($C53/$B51)))","v":0.60920869403181865},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E53),$C53-SUM($F53:W53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E53),$C53-SUM($F53:X53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E53),$C53-SUM($F53:Y53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E53),$C53-SUM($F53:Z53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E53),$C53-SUM($F53:AA53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E53),$C53-SUM($F53:AB53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E53),$C53-SUM($F53:AC53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E53),$C53-SUM($F53:AD53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E53),$C53-SUM($F53:AE53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E53),$C53-SUM($F53:AF53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E53),$C53-SUM($F53:AG53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E53),$C53-SUM($F53:AH53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E53),$C53-SUM($F53:AI53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E53),$C53-SUM($F53:AJ53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E53),$C53-SUM($F53:AK53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E53),$C53-SUM($F53:AL53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E53),$C53-SUM($F53:AM53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E53),$C53-SUM($F53:AN53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E53),$C53-SUM($F53:AO53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E53),$C53-SUM($F53:AP53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E53),$C53-SUM($F53:AQ53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E53),$C53-SUM($F53:AR53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E53),$C53-SUM($F53:AS53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E53),$C53-SUM($F53:AT53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E53),$C53-SUM($F53:AU53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E53),$C53-SUM($F53:AV53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E53),$C53-SUM($F53:AW53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E53),$C53-SUM($F53:AX53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E53),$C53-SUM($F53:AY53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E53),$C53-SUM($F53:AZ53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E53),$C53-SUM($F53:BA53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E53),$C53-SUM($F53:BB53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E53),$C53-SUM($F53:BC53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E53),$C53-SUM($F53:BD53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E53),$C53-SUM($F53:BE53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E53),$C53-SUM($F53:BF53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E53),$C53-SUM($F53:BG53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E53),$C53-SUM($F53:BH53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E53),$C53-SUM($F53:BI53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E53),$C53-SUM($F53:BJ53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E53),$C53-SUM($F53:BK53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E53),$C53-SUM($F53:BL53),($C53/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E53),$C53-SUM($F53:BM53),($C53/$B51)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E54)","v":17.753441643082919},null,4,null,null,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(J$3>($B51+$E54),$C54-SUM($F54:I54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(K$3>($B51+$E54),$C54-SUM($F54:J54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(L$3>($B51+$E54),$C54-SUM($F54:K54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(M$3>($B51+$E54),$C54-SUM($F54:L54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>($B51+$E54),$C54-SUM($F54:M54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E54),$C54-SUM($F54:N54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E54),$C54-SUM($F54:O54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E54),$C54-SUM($F54:P54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E54),$C54-SUM($F54:Q54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E54),$C54-SUM($F54:R54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E54),$C54-SUM($F54:S54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E54),$C54-SUM($F54:T54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E54),$C54-SUM($F54:U54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E54),$C54-SUM($F54:V54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E54),$C54-SUM($F54:W54),($C54/$B51)))","v":1.1835627762055279},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E54),$C54-SUM($F54:X54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E54),$C54-SUM($F54:Y54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E54),$C54-SUM($F54:Z54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E54),$C54-SUM($F54:AA54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E54),$C54-SUM($F54:AB54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E54),$C54-SUM($F54:AC54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E54),$C54-SUM($F54:AD54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E54),$C54-SUM($F54:AE54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E54),$C54-SUM($F54:AF54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E54),$C54-SUM($F54:AG54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E54),$C54-SUM($F54:AH54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E54),$C54-SUM($F54:AI54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E54),$C54-SUM($F54:AJ54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E54),$C54-SUM($F54:AK54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E54),$C54-SUM($F54:AL54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E54),$C54-SUM($F54:AM54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E54),$C54-SUM($F54:AN54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E54),$C54-SUM($F54:AO54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E54),$C54-SUM($F54:AP54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E54),$C54-SUM($F54:AQ54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E54),$C54-SUM($F54:AR54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E54),$C54-SUM($F54:AS54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E54),$C54-SUM($F54:AT54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E54),$C54-SUM($F54:AU54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E54),$C54-SUM($F54:AV54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E54),$C54-SUM($F54:AW54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E54),$C54-SUM($F54:AX54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E54),$C54-SUM($F54:AY54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E54),$C54-SUM($F54:AZ54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E54),$C54-SUM($F54:BA54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E54),$C54-SUM($F54:BB54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E54),$C54-SUM($F54:BC54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E54),$C54-SUM($F54:BD54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E54),$C54-SUM($F54:BE54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E54),$C54-SUM($F54:BF54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E54),$C54-SUM($F54:BG54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E54),$C54-SUM($F54:BH54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E54),$C54-SUM($F54:BI54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E54),$C54-SUM($F54:BJ54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E54),$C54-SUM($F54:BK54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E54),$C54-SUM($F54:BL54),($C54/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E54),$C54-SUM($F54:BM54),($C54/$B51)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A48)","v":77.055626285899407},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E55)+OFFSET('I3 CAPEX '!$E$79,$A48,E55)","v":8.1893000569433561},null,5,null,null,null,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(K$3>($B51+$E55),$C55-SUM($F55:J55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(L$3>($B51+$E55),$C55-SUM($F55:K55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(M$3>($B51+$E55),$C55-SUM($F55:L55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>($B51+$E55),$C55-SUM($F55:M55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E55),$C55-SUM($F55:N55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E55),$C55-SUM($F55:O55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E55),$C55-SUM($F55:P55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E55),$C55-SUM($F55:Q55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E55),$C55-SUM($F55:R55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E55),$C55-SUM($F55:S55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E55),$C55-SUM($F55:T55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E55),$C55-SUM($F55:U55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E55),$C55-SUM($F55:V55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E55),$C55-SUM($F55:W55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E55),$C55-SUM($F55:X55),($C55/$B51)))","v":0.54595333712955707},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E55),$C55-SUM($F55:Y55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E55),$C55-SUM($F55:Z55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E55),$C55-SUM($F55:AA55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E55),$C55-SUM($F55:AB55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E55),$C55-SUM($F55:AC55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E55),$C55-SUM($F55:AD55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E55),$C55-SUM($F55:AE55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E55),$C55-SUM($F55:AF55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E55),$C55-SUM($F55:AG55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E55),$C55-SUM($F55:AH55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E55),$C55-SUM($F55:AI55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E55),$C55-SUM($F55:AJ55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E55),$C55-SUM($F55:AK55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E55),$C55-SUM($F55:AL55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E55),$C55-SUM($F55:AM55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E55),$C55-SUM($F55:AN55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E55),$C55-SUM($F55:AO55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E55),$C55-SUM($F55:AP55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E55),$C55-SUM($F55:AQ55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E55),$C55-SUM($F55:AR55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E55),$C55-SUM($F55:AS55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E55),$C55-SUM($F55:AT55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E55),$C55-SUM($F55:AU55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E55),$C55-SUM($F55:AV55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E55),$C55-SUM($F55:AW55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E55),$C55-SUM($F55:AX55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E55),$C55-SUM($F55:AY55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E55),$C55-SUM($F55:AZ55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E55),$C55-SUM($F55:BA55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E55),$C55-SUM($F55:BB55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E55),$C55-SUM($F55:BC55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E55),$C55-SUM($F55:BD55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E55),$C55-SUM($F55:BE55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E55),$C55-SUM($F55:BF55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E55),$C55-SUM($F55:BG55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E55),$C55-SUM($F55:BH55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E55),$C55-SUM($F55:BI55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E55),$C55-SUM($F55:BJ55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E55),$C55-SUM($F55:BK55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E55),$C55-SUM($F55:BL55),($C55/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E55),$C55-SUM($F55:BM55),($C55/$B51)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E56)+OFFSET('I3 CAPEX '!$E$79,$A48,E56)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(L$3>($B51+$E56),$C56-SUM($F56:K56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(M$3>($B51+$E56),$C56-SUM($F56:L56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>($B51+$E56),$C56-SUM($F56:M56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E56),$C56-SUM($F56:N56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E56),$C56-SUM($F56:O56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E56),$C56-SUM($F56:P56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E56),$C56-SUM($F56:Q56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E56),$C56-SUM($F56:R56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E56),$C56-SUM($F56:S56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E56),$C56-SUM($F56:T56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E56),$C56-SUM($F56:U56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E56),$C56-SUM($F56:V56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E56),$C56-SUM($F56:W56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E56),$C56-SUM($F56:X56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E56),$C56-SUM($F56:Y56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E56),$C56-SUM($F56:Z56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E56),$C56-SUM($F56:AA56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E56),$C56-SUM($F56:AB56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E56),$C56-SUM($F56:AC56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E56),$C56-SUM($F56:AD56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E56),$C56-SUM($F56:AE56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E56),$C56-SUM($F56:AF56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E56),$C56-SUM($F56:AG56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E56),$C56-SUM($F56:AH56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E56),$C56-SUM($F56:AI56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E56),$C56-SUM($F56:AJ56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E56),$C56-SUM($F56:AK56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E56),$C56-SUM($F56:AL56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E56),$C56-SUM($F56:AM56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E56),$C56-SUM($F56:AN56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E56),$C56-SUM($F56:AO56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E56),$C56-SUM($F56:AP56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E56),$C56-SUM($F56:AQ56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E56),$C56-SUM($F56:AR56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E56),$C56-SUM($F56:AS56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E56),$C56-SUM($F56:AT56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E56),$C56-SUM($F56:AU56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E56),$C56-SUM($F56:AV56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E56),$C56-SUM($F56:AW56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E56),$C56-SUM($F56:AX56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E56),$C56-SUM($F56:AY56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E56),$C56-SUM($F56:AZ56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E56),$C56-SUM($F56:BA56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E56),$C56-SUM($F56:BB56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E56),$C56-SUM($F56:BC56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E56),$C56-SUM($F56:BD56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E56),$C56-SUM($F56:BE56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E56),$C56-SUM($F56:BF56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E56),$C56-SUM($F56:BG56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E56),$C56-SUM($F56:BH56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E56),$C56-SUM($F56:BI56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E56),$C56-SUM($F56:BJ56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E56),$C56-SUM($F56:BK56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E56),$C56-SUM($F56:BL56),($C56/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E56),$C56-SUM($F56:BM56),($C56/$B51)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A48,E54)","v":-16.801183163933697},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E57)+OFFSET('I3 CAPEX '!$E$79,$A48,E57)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(M$3>($B51+$E57),$C57-SUM($F57:L57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>($B51+$E57),$C57-SUM($F57:M57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E57),$C57-SUM($F57:N57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E57),$C57-SUM($F57:O57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E57),$C57-SUM($F57:P57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E57),$C57-SUM($F57:Q57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E57),$C57-SUM($F57:R57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E57),$C57-SUM($F57:S57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E57),$C57-SUM($F57:T57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E57),$C57-SUM($F57:U57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E57),$C57-SUM($F57:V57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E57),$C57-SUM($F57:W57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E57),$C57-SUM($F57:X57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E57),$C57-SUM($F57:Y57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E57),$C57-SUM($F57:Z57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E57),$C57-SUM($F57:AA57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E57),$C57-SUM($F57:AB57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E57),$C57-SUM($F57:AC57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E57),$C57-SUM($F57:AD57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E57),$C57-SUM($F57:AE57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E57),$C57-SUM($F57:AF57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E57),$C57-SUM($F57:AG57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E57),$C57-SUM($F57:AH57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E57),$C57-SUM($F57:AI57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E57),$C57-SUM($F57:AJ57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E57),$C57-SUM($F57:AK57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E57),$C57-SUM($F57:AL57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E57),$C57-SUM($F57:AM57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E57),$C57-SUM($F57:AN57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E57),$C57-SUM($F57:AO57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E57),$C57-SUM($F57:AP57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E57),$C57-SUM($F57:AQ57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E57),$C57-SUM($F57:AR57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E57),$C57-SUM($F57:AS57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E57),$C57-SUM($F57:AT57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E57),$C57-SUM($F57:AU57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E57),$C57-SUM($F57:AV57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E57),$C57-SUM($F57:AW57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E57),$C57-SUM($F57:AX57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E57),$C57-SUM($F57:AY57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E57),$C57-SUM($F57:AZ57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E57),$C57-SUM($F57:BA57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E57),$C57-SUM($F57:BB57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E57),$C57-SUM($F57:BC57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E57),$C57-SUM($F57:BD57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E57),$C57-SUM($F57:BE57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E57),$C57-SUM($F57:BF57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E57),$C57-SUM($F57:BG57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E57),$C57-SUM($F57:BH57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E57),$C57-SUM($F57:BI57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E57),$C57-SUM($F57:BJ57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E57),$C57-SUM($F57:BK57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E57),$C57-SUM($F57:BL57),($C57/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E57),$C57-SUM($F57:BM57),($C57/$B51)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E58)+OFFSET('I3 CAPEX '!$E$79,$A48,E58)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(N$3>($B51+$E58),$C58-SUM($F58:M58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E58),$C58-SUM($F58:N58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E58),$C58-SUM($F58:O58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E58),$C58-SUM($F58:P58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E58),$C58-SUM($F58:Q58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E58),$C58-SUM($F58:R58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E58),$C58-SUM($F58:S58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E58),$C58-SUM($F58:T58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E58),$C58-SUM($F58:U58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E58),$C58-SUM($F58:V58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E58),$C58-SUM($F58:W58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E58),$C58-SUM($F58:X58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E58),$C58-SUM($F58:Y58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E58),$C58-SUM($F58:Z58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E58),$C58-SUM($F58:AA58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E58),$C58-SUM($F58:AB58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E58),$C58-SUM($F58:AC58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E58),$C58-SUM($F58:AD58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E58),$C58-SUM($F58:AE58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E58),$C58-SUM($F58:AF58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E58),$C58-SUM($F58:AG58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E58),$C58-SUM($F58:AH58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E58),$C58-SUM($F58:AI58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E58),$C58-SUM($F58:AJ58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E58),$C58-SUM($F58:AK58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E58),$C58-SUM($F58:AL58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E58),$C58-SUM($F58:AM58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E58),$C58-SUM($F58:AN58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E58),$C58-SUM($F58:AO58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E58),$C58-SUM($F58:AP58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E58),$C58-SUM($F58:AQ58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E58),$C58-SUM($F58:AR58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E58),$C58-SUM($F58:AS58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E58),$C58-SUM($F58:AT58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E58),$C58-SUM($F58:AU58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E58),$C58-SUM($F58:AV58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E58),$C58-SUM($F58:AW58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E58),$C58-SUM($F58:AX58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E58),$C58-SUM($F58:AY58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E58),$C58-SUM($F58:AZ58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E58),$C58-SUM($F58:BA58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E58),$C58-SUM($F58:BB58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E58),$C58-SUM($F58:BC58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E58),$C58-SUM($F58:BD58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E58),$C58-SUM($F58:BE58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E58),$C58-SUM($F58:BF58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E58),$C58-SUM($F58:BG58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E58),$C58-SUM($F58:BH58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E58),$C58-SUM($F58:BI58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E58),$C58-SUM($F58:BJ58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E58),$C58-SUM($F58:BK58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E58),$C58-SUM($F58:BL58),($C58/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E58),$C58-SUM($F58:BM58),($C58/$B51)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E59)+OFFSET('I3 CAPEX '!$E$79,$A48,E59)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(O$3>($B51+$E59),$C59-SUM($F59:N59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E59),$C59-SUM($F59:O59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E59),$C59-SUM($F59:P59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E59),$C59-SUM($F59:Q59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E59),$C59-SUM($F59:R59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E59),$C59-SUM($F59:S59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E59),$C59-SUM($F59:T59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E59),$C59-SUM($F59:U59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E59),$C59-SUM($F59:V59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E59),$C59-SUM($F59:W59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E59),$C59-SUM($F59:X59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E59),$C59-SUM($F59:Y59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E59),$C59-SUM($F59:Z59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E59),$C59-SUM($F59:AA59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E59),$C59-SUM($F59:AB59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E59),$C59-SUM($F59:AC59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E59),$C59-SUM($F59:AD59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E59),$C59-SUM($F59:AE59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E59),$C59-SUM($F59:AF59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E59),$C59-SUM($F59:AG59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E59),$C59-SUM($F59:AH59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E59),$C59-SUM($F59:AI59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E59),$C59-SUM($F59:AJ59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E59),$C59-SUM($F59:AK59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E59),$C59-SUM($F59:AL59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E59),$C59-SUM($F59:AM59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E59),$C59-SUM($F59:AN59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E59),$C59-SUM($F59:AO59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E59),$C59-SUM($F59:AP59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E59),$C59-SUM($F59:AQ59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E59),$C59-SUM($F59:AR59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E59),$C59-SUM($F59:AS59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E59),$C59-SUM($F59:AT59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E59),$C59-SUM($F59:AU59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E59),$C59-SUM($F59:AV59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E59),$C59-SUM($F59:AW59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E59),$C59-SUM($F59:AX59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E59),$C59-SUM($F59:AY59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E59),$C59-SUM($F59:AZ59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E59),$C59-SUM($F59:BA59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E59),$C59-SUM($F59:BB59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E59),$C59-SUM($F59:BC59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E59),$C59-SUM($F59:BD59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E59),$C59-SUM($F59:BE59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E59),$C59-SUM($F59:BF59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E59),$C59-SUM($F59:BG59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E59),$C59-SUM($F59:BH59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E59),$C59-SUM($F59:BI59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E59),$C59-SUM($F59:BJ59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E59),$C59-SUM($F59:BK59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E59),$C59-SUM($F59:BL59),($C59/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E59),$C59-SUM($F59:BM59),($C59/$B51)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A48,E60)+OFFSET('I3 CAPEX '!$E$79,$A48,E60)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=\"n/a\",\"n/a\",IF(P$3>($B51+$E60),$C60-SUM($F60:O60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Q$3>($B51+$E60),$C60-SUM($F60:P60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(R$3>($B51+$E60),$C60-SUM($F60:Q60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(S$3>($B51+$E60),$C60-SUM($F60:R60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(T$3>($B51+$E60),$C60-SUM($F60:S60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(U$3>($B51+$E60),$C60-SUM($F60:T60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(V$3>($B51+$E60),$C60-SUM($F60:U60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(W$3>($B51+$E60),$C60-SUM($F60:V60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(X$3>($B51+$E60),$C60-SUM($F60:W60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Y$3>($B51+$E60),$C60-SUM($F60:X60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(Z$3>($B51+$E60),$C60-SUM($F60:Y60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AA$3>($B51+$E60),$C60-SUM($F60:Z60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AB$3>($B51+$E60),$C60-SUM($F60:AA60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AC$3>($B51+$E60),$C60-SUM($F60:AB60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AD$3>($B51+$E60),$C60-SUM($F60:AC60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AE$3>($B51+$E60),$C60-SUM($F60:AD60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AF$3>($B51+$E60),$C60-SUM($F60:AE60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AG$3>($B51+$E60),$C60-SUM($F60:AF60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AH$3>($B51+$E60),$C60-SUM($F60:AG60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AI$3>($B51+$E60),$C60-SUM($F60:AH60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AJ$3>($B51+$E60),$C60-SUM($F60:AI60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AK$3>($B51+$E60),$C60-SUM($F60:AJ60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AL$3>($B51+$E60),$C60-SUM($F60:AK60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AM$3>($B51+$E60),$C60-SUM($F60:AL60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AN$3>($B51+$E60),$C60-SUM($F60:AM60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AO$3>($B51+$E60),$C60-SUM($F60:AN60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AP$3>($B51+$E60),$C60-SUM($F60:AO60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AQ$3>($B51+$E60),$C60-SUM($F60:AP60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AR$3>($B51+$E60),$C60-SUM($F60:AQ60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AS$3>($B51+$E60),$C60-SUM($F60:AR60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AT$3>($B51+$E60),$C60-SUM($F60:AS60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AU$3>($B51+$E60),$C60-SUM($F60:AT60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AV$3>($B51+$E60),$C60-SUM($F60:AU60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AW$3>($B51+$E60),$C60-SUM($F60:AV60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AX$3>($B51+$E60),$C60-SUM($F60:AW60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AY$3>($B51+$E60),$C60-SUM($F60:AX60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(AZ$3>($B51+$E60),$C60-SUM($F60:AY60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BA$3>($B51+$E60),$C60-SUM($F60:AZ60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BB$3>($B51+$E60),$C60-SUM($F60:BA60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BC$3>($B51+$E60),$C60-SUM($F60:BB60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BD$3>($B51+$E60),$C60-SUM($F60:BC60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BE$3>($B51+$E60),$C60-SUM($F60:BD60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BF$3>($B51+$E60),$C60-SUM($F60:BE60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BG$3>($B51+$E60),$C60-SUM($F60:BF60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BH$3>($B51+$E60),$C60-SUM($F60:BG60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BI$3>($B51+$E60),$C60-SUM($F60:BH60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BJ$3>($B51+$E60),$C60-SUM($F60:BI60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BK$3>($B51+$E60),$C60-SUM($F60:BJ60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BL$3>($B51+$E60),$C60-SUM($F60:BK60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BM$3>($B51+$E60),$C60-SUM($F60:BL60),($C60/$B51)))","v":0},{"$f":"IF($B51=\"n/a\",\"n/a\",IF(BN$3>($B51+$E60),$C60-SUM($F60:BM60),($C60/$B51)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B48","v":"Communications - Other"},null,null,{"$f":"SUBTOTAL(9,F49:F65)","v":6.6034164436797793},7.4976660713910102,8.1803788912152484,8.7895875852470677,9.9731503614525963,8.8389853821887829,8.8389853821887829,8.8389853821887829,8.8389853821887829,8.8389853821887829,8.8389853821887829,6.6536143439308537,2.2355689385090036,2.2355689385090036,2.2355689385090036,3.9156872549023767,3.0214376271911427,2.3387248073669036,1.7295161133350849,0.54595333712955707,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL49:AL65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN49:BN65)","v":0}]
[{"$f":"+A48+1","v":4},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A67))","v":"Computers, software, and office machines"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B72=\"n/a\",\"n/a\",IF(F$3>$B72,+$B74,+$B74/$B72))","v":9.9831887275430162},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(G$3>$B72,+$B74-SUM($F68:F68),+$B74/$B72))","v":9.9831887275430162},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(H$3>$B72,+$B74-SUM($F68:G68),+$B74/$B72))","v":9.9831887275430162},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(I$3>$B72,+$B74-SUM($F68:H68),+$B74/$B72))","v":4.9422637139166312},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(J$3>$B72,+$B74-SUM($F68:I68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(K$3>$B72,+$B74-SUM($F68:J68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(L$3>$B72,+$B74-SUM($F68:K68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(M$3>$B72,+$B74-SUM($F68:L68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(N$3>$B72,+$B74-SUM($F68:M68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(O$3>$B72,+$B74-SUM($F68:N68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(P$3>$B72,+$B74-SUM($F68:O68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(Q$3>$B72,+$B74-SUM($F68:P68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(R$3>$B72,+$B74-SUM($F68:Q68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(S$3>$B72,+$B74-SUM($F68:R68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(T$3>$B72,+$B74-SUM($F68:S68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(U$3>$B72,+$B74-SUM($F68:T68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(V$3>$B72,+$B74-SUM($F68:U68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(W$3>$B72,+$B74-SUM($F68:V68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(X$3>$B72,+$B74-SUM($F68:W68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(Y$3>$B72,+$B74-SUM($F68:X68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(Z$3>$B72,+$B74-SUM($F68:Y68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AA$3>$B72,+$B74-SUM($F68:Z68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AB$3>$B72,+$B74-SUM($F68:AA68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AC$3>$B72,+$B74-SUM($F68:AB68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AD$3>$B72,+$B74-SUM($F68:AC68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AE$3>$B72,+$B74-SUM($F68:AD68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AF$3>$B72,+$B74-SUM($F68:AE68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AG$3>$B72,+$B74-SUM($F68:AF68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AH$3>$B72,+$B74-SUM($F68:AG68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AI$3>$B72,+$B74-SUM($F68:AH68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AJ$3>$B72,+$B74-SUM($F68:AI68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AK$3>$B72,+$B74-SUM($F68:AJ68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AL$3>$B72,+$B74-SUM($F68:AK68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AM$3>$B72,+$B74-SUM($F68:AL68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AN$3>$B72,+$B74-SUM($F68:AM68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AO$3>$B72,+$B74-SUM($F68:AN68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AP$3>$B72,+$B74-SUM($F68:AO68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AQ$3>$B72,+$B74-SUM($F68:AP68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AR$3>$B72,+$B74-SUM($F68:AQ68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AS$3>$B72,+$B74-SUM($F68:AR68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AT$3>$B72,+$B74-SUM($F68:AS68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AU$3>$B72,+$B74-SUM($F68:AT68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AV$3>$B72,+$B74-SUM($F68:AU68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AW$3>$B72,+$B74-SUM($F68:AV68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AX$3>$B72,+$B74-SUM($F68:AW68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AY$3>$B72,+$B74-SUM($F68:AX68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(AZ$3>$B72,+$B74-SUM($F68:AY68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BA$3>$B72,+$B74-SUM($F68:AZ68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BB$3>$B72,+$B74-SUM($F68:BA68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BC$3>$B72,+$B74-SUM($F68:BB68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BD$3>$B72,+$B74-SUM($F68:BC68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BE$3>$B72,+$B74-SUM($F68:BD68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BF$3>$B72,+$B74-SUM($F68:BE68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BG$3>$B72,+$B74-SUM($F68:BF68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BH$3>$B72,+$B74-SUM($F68:BG68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BI$3>$B72,+$B74-SUM($F68:BH68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BJ$3>$B72,+$B74-SUM($F68:BI68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BK$3>$B72,+$B74-SUM($F68:BJ68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BL$3>$B72,+$B74-SUM($F68:BK68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BM$3>$B72,+$B74-SUM($F68:BL68),+$B74/$B72))","v":0},{"$f":"IF($B72=\"n/a\",\"n/a\",IF(BN$3>$B72,+$B74-SUM($F68:BM68),+$B74/$B72))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B70=\"n/a\",\"n/a\",IF(K$3>$B70,+$B76-SUM($F69:J69),+$B76/($B70-$E74)))","v":-12.330567219017379},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(L$3>$B70,+$B76-SUM($F69:K69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(M$3>$B70,+$B76-SUM($F69:L69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>$B70,+$B76-SUM($F69:M69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>$B70,+$B76-SUM($F69:N69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>$B70,+$B76-SUM($F69:O69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>$B70,+$B76-SUM($F69:P69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>$B70,+$B76-SUM($F69:Q69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>$B70,+$B76-SUM($F69:R69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>$B70,+$B76-SUM($F69:S69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>$B70,+$B76-SUM($F69:T69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>$B70,+$B76-SUM($F69:U69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>$B70,+$B76-SUM($F69:V69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>$B70,+$B76-SUM($F69:W69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>$B70,+$B76-SUM($F69:X69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>$B70,+$B76-SUM($F69:Y69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>$B70,+$B76-SUM($F69:Z69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>$B70,+$B76-SUM($F69:AA69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>$B70,+$B76-SUM($F69:AB69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>$B70,+$B76-SUM($F69:AC69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>$B70,+$B76-SUM($F69:AD69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>$B70,+$B76-SUM($F69:AE69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>$B70,+$B76-SUM($F69:AF69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>$B70,+$B76-SUM($F69:AG69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>$B70,+$B76-SUM($F69:AH69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>$B70,+$B76-SUM($F69:AI69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>$B70,+$B76-SUM($F69:AJ69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>$B70,+$B76-SUM($F69:AK69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>$B70,+$B76-SUM($F69:AL69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>$B70,+$B76-SUM($F69:AM69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>$B70,+$B76-SUM($F69:AN69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>$B70,+$B76-SUM($F69:AO69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>$B70,+$B76-SUM($F69:AP69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>$B70,+$B76-SUM($F69:AQ69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>$B70,+$B76-SUM($F69:AR69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>$B70,+$B76-SUM($F69:AS69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>$B70,+$B76-SUM($F69:AT69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>$B70,+$B76-SUM($F69:AU69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>$B70,+$B76-SUM($F69:AV69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>$B70,+$B76-SUM($F69:AW69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>$B70,+$B76-SUM($F69:AX69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>$B70,+$B76-SUM($F69:AY69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>$B70,+$B76-SUM($F69:AZ69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>$B70,+$B76-SUM($F69:BA69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>$B70,+$B76-SUM($F69:BB69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>$B70,+$B76-SUM($F69:BC69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>$B70,+$B76-SUM($F69:BD69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>$B70,+$B76-SUM($F69:BE69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>$B70,+$B76-SUM($F69:BF69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>$B70,+$B76-SUM($F69:BG69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>$B70,+$B76-SUM($F69:BH69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>$B70,+$B76-SUM($F69:BI69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>$B70,+$B76-SUM($F69:BJ69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>$B70,+$B76-SUM($F69:BK69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>$B70,+$B76-SUM($F69:BL69),+$B76/($B70-$E74)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>$B70,+$B76-SUM($F69:BM69),+$B76/($B70-$E74)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A67)","v":4},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E70)","v":8.8780569482801681},null,1,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(G$3>($B70+$E70),$C70-SUM($F70:F70),($C70/$B70)))","v":2.219514237070042},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(H$3>($B70+$E70),$C70-SUM($F70:G70),($C70/$B70)))","v":2.219514237070042},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(I$3>($B70+$E70),$C70-SUM($F70:H70),($C70/$B70)))","v":2.219514237070042},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(J$3>($B70+$E70),$C70-SUM($F70:I70),($C70/$B70)))","v":2.219514237070042},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(K$3>($B70+$E70),$C70-SUM($F70:J70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(L$3>($B70+$E70),$C70-SUM($F70:K70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(M$3>($B70+$E70),$C70-SUM($F70:L70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>($B70+$E70),$C70-SUM($F70:M70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E70),$C70-SUM($F70:N70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E70),$C70-SUM($F70:O70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E70),$C70-SUM($F70:P70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E70),$C70-SUM($F70:Q70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E70),$C70-SUM($F70:R70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E70),$C70-SUM($F70:S70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E70),$C70-SUM($F70:T70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E70),$C70-SUM($F70:U70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E70),$C70-SUM($F70:V70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E70),$C70-SUM($F70:W70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E70),$C70-SUM($F70:X70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E70),$C70-SUM($F70:Y70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E70),$C70-SUM($F70:Z70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E70),$C70-SUM($F70:AA70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E70),$C70-SUM($F70:AB70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E70),$C70-SUM($F70:AC70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E70),$C70-SUM($F70:AD70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E70),$C70-SUM($F70:AE70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E70),$C70-SUM($F70:AF70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E70),$C70-SUM($F70:AG70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E70),$C70-SUM($F70:AH70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E70),$C70-SUM($F70:AI70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E70),$C70-SUM($F70:AJ70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E70),$C70-SUM($F70:AK70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E70),$C70-SUM($F70:AL70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E70),$C70-SUM($F70:AM70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E70),$C70-SUM($F70:AN70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E70),$C70-SUM($F70:AO70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E70),$C70-SUM($F70:AP70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E70),$C70-SUM($F70:AQ70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E70),$C70-SUM($F70:AR70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E70),$C70-SUM($F70:AS70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E70),$C70-SUM($F70:AT70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E70),$C70-SUM($F70:AU70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E70),$C70-SUM($F70:AV70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E70),$C70-SUM($F70:AW70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E70),$C70-SUM($F70:AX70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E70),$C70-SUM($F70:AY70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E70),$C70-SUM($F70:AZ70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E70),$C70-SUM($F70:BA70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E70),$C70-SUM($F70:BB70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E70),$C70-SUM($F70:BC70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E70),$C70-SUM($F70:BD70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E70),$C70-SUM($F70:BE70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E70),$C70-SUM($F70:BF70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E70),$C70-SUM($F70:BG70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E70),$C70-SUM($F70:BH70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E70),$C70-SUM($F70:BI70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E70),$C70-SUM($F70:BJ70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E70),$C70-SUM($F70:BK70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E70),$C70-SUM($F70:BL70),($C70/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E70),$C70-SUM($F70:BM70),($C70/$B70)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E71)","v":12.556451516668753},null,2,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(H$3>($B70+$E71),$C71-SUM($F71:G71),($C71/$B70)))","v":3.1391128791671883},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(I$3>($B70+$E71),$C71-SUM($F71:H71),($C71/$B70)))","v":3.1391128791671883},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(J$3>($B70+$E71),$C71-SUM($F71:I71),($C71/$B70)))","v":3.1391128791671883},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(K$3>($B70+$E71),$C71-SUM($F71:J71),($C71/$B70)))","v":3.1391128791671883},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(L$3>($B70+$E71),$C71-SUM($F71:K71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(M$3>($B70+$E71),$C71-SUM($F71:L71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>($B70+$E71),$C71-SUM($F71:M71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E71),$C71-SUM($F71:N71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E71),$C71-SUM($F71:O71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E71),$C71-SUM($F71:P71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E71),$C71-SUM($F71:Q71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E71),$C71-SUM($F71:R71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E71),$C71-SUM($F71:S71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E71),$C71-SUM($F71:T71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E71),$C71-SUM($F71:U71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E71),$C71-SUM($F71:V71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E71),$C71-SUM($F71:W71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E71),$C71-SUM($F71:X71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E71),$C71-SUM($F71:Y71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E71),$C71-SUM($F71:Z71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E71),$C71-SUM($F71:AA71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E71),$C71-SUM($F71:AB71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E71),$C71-SUM($F71:AC71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E71),$C71-SUM($F71:AD71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E71),$C71-SUM($F71:AE71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E71),$C71-SUM($F71:AF71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E71),$C71-SUM($F71:AG71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E71),$C71-SUM($F71:AH71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E71),$C71-SUM($F71:AI71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E71),$C71-SUM($F71:AJ71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E71),$C71-SUM($F71:AK71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E71),$C71-SUM($F71:AL71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E71),$C71-SUM($F71:AM71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E71),$C71-SUM($F71:AN71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E71),$C71-SUM($F71:AO71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E71),$C71-SUM($F71:AP71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E71),$C71-SUM($F71:AQ71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E71),$C71-SUM($F71:AR71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E71),$C71-SUM($F71:AS71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E71),$C71-SUM($F71:AT71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E71),$C71-SUM($F71:AU71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E71),$C71-SUM($F71:AV71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E71),$C71-SUM($F71:AW71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E71),$C71-SUM($F71:AX71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E71),$C71-SUM($F71:AY71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E71),$C71-SUM($F71:AZ71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E71),$C71-SUM($F71:BA71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E71),$C71-SUM($F71:BB71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E71),$C71-SUM($F71:BC71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E71),$C71-SUM($F71:BD71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E71),$C71-SUM($F71:BE71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E71),$C71-SUM($F71:BF71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E71),$C71-SUM($F71:BG71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E71),$C71-SUM($F71:BH71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E71),$C71-SUM($F71:BI71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E71),$C71-SUM($F71:BJ71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E71),$C71-SUM($F71:BK71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E71),$C71-SUM($F71:BL71),($C71/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E71),$C71-SUM($F71:BM71),($C71/$B70)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A67)","v":3.4950586279393101},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E72)","v":10.666220117893934},null,3,null,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(I$3>($B70+$E72),$C72-SUM($F72:H72),($C72/$B70)))","v":2.6665550294734834},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(J$3>($B70+$E72),$C72-SUM($F72:I72),($C72/$B70)))","v":2.6665550294734834},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(K$3>($B70+$E72),$C72-SUM($F72:J72),($C72/$B70)))","v":2.6665550294734834},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(L$3>($B70+$E72),$C72-SUM($F72:K72),($C72/$B70)))","v":2.6665550294734834},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(M$3>($B70+$E72),$C72-SUM($F72:L72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>($B70+$E72),$C72-SUM($F72:M72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E72),$C72-SUM($F72:N72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E72),$C72-SUM($F72:O72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E72),$C72-SUM($F72:P72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E72),$C72-SUM($F72:Q72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E72),$C72-SUM($F72:R72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E72),$C72-SUM($F72:S72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E72),$C72-SUM($F72:T72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E72),$C72-SUM($F72:U72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E72),$C72-SUM($F72:V72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E72),$C72-SUM($F72:W72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E72),$C72-SUM($F72:X72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E72),$C72-SUM($F72:Y72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E72),$C72-SUM($F72:Z72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E72),$C72-SUM($F72:AA72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E72),$C72-SUM($F72:AB72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E72),$C72-SUM($F72:AC72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E72),$C72-SUM($F72:AD72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E72),$C72-SUM($F72:AE72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E72),$C72-SUM($F72:AF72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E72),$C72-SUM($F72:AG72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E72),$C72-SUM($F72:AH72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E72),$C72-SUM($F72:AI72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E72),$C72-SUM($F72:AJ72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E72),$C72-SUM($F72:AK72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E72),$C72-SUM($F72:AL72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E72),$C72-SUM($F72:AM72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E72),$C72-SUM($F72:AN72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E72),$C72-SUM($F72:AO72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E72),$C72-SUM($F72:AP72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E72),$C72-SUM($F72:AQ72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E72),$C72-SUM($F72:AR72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E72),$C72-SUM($F72:AS72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E72),$C72-SUM($F72:AT72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E72),$C72-SUM($F72:AU72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E72),$C72-SUM($F72:AV72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E72),$C72-SUM($F72:AW72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E72),$C72-SUM($F72:AX72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E72),$C72-SUM($F72:AY72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E72),$C72-SUM($F72:AZ72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E72),$C72-SUM($F72:BA72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E72),$C72-SUM($F72:BB72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E72),$C72-SUM($F72:BC72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E72),$C72-SUM($F72:BD72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E72),$C72-SUM($F72:BE72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E72),$C72-SUM($F72:BF72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E72),$C72-SUM($F72:BG72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E72),$C72-SUM($F72:BH72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E72),$C72-SUM($F72:BI72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E72),$C72-SUM($F72:BJ72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E72),$C72-SUM($F72:BK72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E72),$C72-SUM($F72:BL72),($C72/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E72),$C72-SUM($F72:BM72),($C72/$B70)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E73)","v":18.91256169012512},null,4,null,null,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(J$3>($B70+$E73),$C73-SUM($F73:I73),($C73/$B70)))","v":4.72814042253128},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(K$3>($B70+$E73),$C73-SUM($F73:J73),($C73/$B70)))","v":4.72814042253128},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(L$3>($B70+$E73),$C73-SUM($F73:K73),($C73/$B70)))","v":4.72814042253128},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(M$3>($B70+$E73),$C73-SUM($F73:L73),($C73/$B70)))","v":4.72814042253128},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>($B70+$E73),$C73-SUM($F73:M73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E73),$C73-SUM($F73:N73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E73),$C73-SUM($F73:O73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E73),$C73-SUM($F73:P73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E73),$C73-SUM($F73:Q73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E73),$C73-SUM($F73:R73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E73),$C73-SUM($F73:S73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E73),$C73-SUM($F73:T73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E73),$C73-SUM($F73:U73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E73),$C73-SUM($F73:V73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E73),$C73-SUM($F73:W73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E73),$C73-SUM($F73:X73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E73),$C73-SUM($F73:Y73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E73),$C73-SUM($F73:Z73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E73),$C73-SUM($F73:AA73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E73),$C73-SUM($F73:AB73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E73),$C73-SUM($F73:AC73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E73),$C73-SUM($F73:AD73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E73),$C73-SUM($F73:AE73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E73),$C73-SUM($F73:AF73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E73),$C73-SUM($F73:AG73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E73),$C73-SUM($F73:AH73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E73),$C73-SUM($F73:AI73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E73),$C73-SUM($F73:AJ73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E73),$C73-SUM($F73:AK73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E73),$C73-SUM($F73:AL73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E73),$C73-SUM($F73:AM73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E73),$C73-SUM($F73:AN73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E73),$C73-SUM($F73:AO73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E73),$C73-SUM($F73:AP73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E73),$C73-SUM($F73:AQ73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E73),$C73-SUM($F73:AR73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E73),$C73-SUM($F73:AS73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E73),$C73-SUM($F73:AT73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E73),$C73-SUM($F73:AU73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E73),$C73-SUM($F73:AV73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E73),$C73-SUM($F73:AW73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E73),$C73-SUM($F73:AX73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E73),$C73-SUM($F73:AY73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E73),$C73-SUM($F73:AZ73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E73),$C73-SUM($F73:BA73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E73),$C73-SUM($F73:BB73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E73),$C73-SUM($F73:BC73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E73),$C73-SUM($F73:BD73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E73),$C73-SUM($F73:BE73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E73),$C73-SUM($F73:BF73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E73),$C73-SUM($F73:BG73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E73),$C73-SUM($F73:BH73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E73),$C73-SUM($F73:BI73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E73),$C73-SUM($F73:BJ73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E73),$C73-SUM($F73:BK73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E73),$C73-SUM($F73:BL73),($C73/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E73),$C73-SUM($F73:BM73),($C73/$B70)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A67)","v":34.89182989654568},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E74)+OFFSET('I3 CAPEX '!$E$79,$A67,E74)","v":16.47878935537916},null,5,null,null,null,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(K$3>($B70+$E74),$C74-SUM($F74:J74),($C74/$B70)))","v":4.1196973388447899},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(L$3>($B70+$E74),$C74-SUM($F74:K74),($C74/$B70)))","v":4.1196973388447899},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(M$3>($B70+$E74),$C74-SUM($F74:L74),($C74/$B70)))","v":4.1196973388447899},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>($B70+$E74),$C74-SUM($F74:M74),($C74/$B70)))","v":4.1196973388447899},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E74),$C74-SUM($F74:N74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E74),$C74-SUM($F74:O74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E74),$C74-SUM($F74:P74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E74),$C74-SUM($F74:Q74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E74),$C74-SUM($F74:R74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E74),$C74-SUM($F74:S74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E74),$C74-SUM($F74:T74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E74),$C74-SUM($F74:U74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E74),$C74-SUM($F74:V74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E74),$C74-SUM($F74:W74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E74),$C74-SUM($F74:X74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E74),$C74-SUM($F74:Y74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E74),$C74-SUM($F74:Z74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E74),$C74-SUM($F74:AA74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E74),$C74-SUM($F74:AB74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E74),$C74-SUM($F74:AC74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E74),$C74-SUM($F74:AD74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E74),$C74-SUM($F74:AE74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E74),$C74-SUM($F74:AF74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E74),$C74-SUM($F74:AG74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E74),$C74-SUM($F74:AH74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E74),$C74-SUM($F74:AI74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E74),$C74-SUM($F74:AJ74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E74),$C74-SUM($F74:AK74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E74),$C74-SUM($F74:AL74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E74),$C74-SUM($F74:AM74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E74),$C74-SUM($F74:AN74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E74),$C74-SUM($F74:AO74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E74),$C74-SUM($F74:AP74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E74),$C74-SUM($F74:AQ74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E74),$C74-SUM($F74:AR74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E74),$C74-SUM($F74:AS74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E74),$C74-SUM($F74:AT74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E74),$C74-SUM($F74:AU74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E74),$C74-SUM($F74:AV74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E74),$C74-SUM($F74:AW74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E74),$C74-SUM($F74:AX74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E74),$C74-SUM($F74:AY74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E74),$C74-SUM($F74:AZ74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E74),$C74-SUM($F74:BA74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E74),$C74-SUM($F74:BB74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E74),$C74-SUM($F74:BC74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E74),$C74-SUM($F74:BD74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E74),$C74-SUM($F74:BE74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E74),$C74-SUM($F74:BF74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E74),$C74-SUM($F74:BG74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E74),$C74-SUM($F74:BH74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E74),$C74-SUM($F74:BI74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E74),$C74-SUM($F74:BJ74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E74),$C74-SUM($F74:BK74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E74),$C74-SUM($F74:BL74),($C74/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E74),$C74-SUM($F74:BM74),($C74/$B70)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E75)+OFFSET('I3 CAPEX '!$E$79,$A67,E75)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(L$3>($B70+$E75),$C75-SUM($F75:K75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(M$3>($B70+$E75),$C75-SUM($F75:L75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>($B70+$E75),$C75-SUM($F75:M75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E75),$C75-SUM($F75:N75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E75),$C75-SUM($F75:O75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E75),$C75-SUM($F75:P75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E75),$C75-SUM($F75:Q75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E75),$C75-SUM($F75:R75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E75),$C75-SUM($F75:S75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E75),$C75-SUM($F75:T75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E75),$C75-SUM($F75:U75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E75),$C75-SUM($F75:V75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E75),$C75-SUM($F75:W75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E75),$C75-SUM($F75:X75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E75),$C75-SUM($F75:Y75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E75),$C75-SUM($F75:Z75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E75),$C75-SUM($F75:AA75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E75),$C75-SUM($F75:AB75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E75),$C75-SUM($F75:AC75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E75),$C75-SUM($F75:AD75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E75),$C75-SUM($F75:AE75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E75),$C75-SUM($F75:AF75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E75),$C75-SUM($F75:AG75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E75),$C75-SUM($F75:AH75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E75),$C75-SUM($F75:AI75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E75),$C75-SUM($F75:AJ75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E75),$C75-SUM($F75:AK75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E75),$C75-SUM($F75:AL75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E75),$C75-SUM($F75:AM75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E75),$C75-SUM($F75:AN75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E75),$C75-SUM($F75:AO75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E75),$C75-SUM($F75:AP75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E75),$C75-SUM($F75:AQ75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E75),$C75-SUM($F75:AR75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E75),$C75-SUM($F75:AS75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E75),$C75-SUM($F75:AT75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E75),$C75-SUM($F75:AU75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E75),$C75-SUM($F75:AV75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E75),$C75-SUM($F75:AW75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E75),$C75-SUM($F75:AX75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E75),$C75-SUM($F75:AY75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E75),$C75-SUM($F75:AZ75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E75),$C75-SUM($F75:BA75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E75),$C75-SUM($F75:BB75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E75),$C75-SUM($F75:BC75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E75),$C75-SUM($F75:BD75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E75),$C75-SUM($F75:BE75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E75),$C75-SUM($F75:BF75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E75),$C75-SUM($F75:BG75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E75),$C75-SUM($F75:BH75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E75),$C75-SUM($F75:BI75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E75),$C75-SUM($F75:BJ75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E75),$C75-SUM($F75:BK75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E75),$C75-SUM($F75:BL75),($C75/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E75),$C75-SUM($F75:BM75),($C75/$B70)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A67,E73)","v":-12.330567219017379},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E76)+OFFSET('I3 CAPEX '!$E$79,$A67,E76)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(M$3>($B70+$E76),$C76-SUM($F76:L76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>($B70+$E76),$C76-SUM($F76:M76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E76),$C76-SUM($F76:N76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E76),$C76-SUM($F76:O76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E76),$C76-SUM($F76:P76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E76),$C76-SUM($F76:Q76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E76),$C76-SUM($F76:R76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E76),$C76-SUM($F76:S76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E76),$C76-SUM($F76:T76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E76),$C76-SUM($F76:U76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E76),$C76-SUM($F76:V76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E76),$C76-SUM($F76:W76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E76),$C76-SUM($F76:X76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E76),$C76-SUM($F76:Y76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E76),$C76-SUM($F76:Z76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E76),$C76-SUM($F76:AA76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E76),$C76-SUM($F76:AB76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E76),$C76-SUM($F76:AC76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E76),$C76-SUM($F76:AD76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E76),$C76-SUM($F76:AE76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E76),$C76-SUM($F76:AF76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E76),$C76-SUM($F76:AG76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E76),$C76-SUM($F76:AH76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E76),$C76-SUM($F76:AI76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E76),$C76-SUM($F76:AJ76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E76),$C76-SUM($F76:AK76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E76),$C76-SUM($F76:AL76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E76),$C76-SUM($F76:AM76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E76),$C76-SUM($F76:AN76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E76),$C76-SUM($F76:AO76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E76),$C76-SUM($F76:AP76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E76),$C76-SUM($F76:AQ76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E76),$C76-SUM($F76:AR76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E76),$C76-SUM($F76:AS76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E76),$C76-SUM($F76:AT76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E76),$C76-SUM($F76:AU76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E76),$C76-SUM($F76:AV76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E76),$C76-SUM($F76:AW76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E76),$C76-SUM($F76:AX76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E76),$C76-SUM($F76:AY76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E76),$C76-SUM($F76:AZ76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E76),$C76-SUM($F76:BA76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E76),$C76-SUM($F76:BB76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E76),$C76-SUM($F76:BC76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E76),$C76-SUM($F76:BD76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E76),$C76-SUM($F76:BE76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E76),$C76-SUM($F76:BF76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E76),$C76-SUM($F76:BG76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E76),$C76-SUM($F76:BH76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E76),$C76-SUM($F76:BI76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E76),$C76-SUM($F76:BJ76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E76),$C76-SUM($F76:BK76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E76),$C76-SUM($F76:BL76),($C76/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E76),$C76-SUM($F76:BM76),($C76/$B70)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E77)+OFFSET('I3 CAPEX '!$E$79,$A67,E77)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(N$3>($B70+$E77),$C77-SUM($F77:M77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E77),$C77-SUM($F77:N77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E77),$C77-SUM($F77:O77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E77),$C77-SUM($F77:P77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E77),$C77-SUM($F77:Q77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E77),$C77-SUM($F77:R77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E77),$C77-SUM($F77:S77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E77),$C77-SUM($F77:T77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E77),$C77-SUM($F77:U77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E77),$C77-SUM($F77:V77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E77),$C77-SUM($F77:W77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E77),$C77-SUM($F77:X77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E77),$C77-SUM($F77:Y77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E77),$C77-SUM($F77:Z77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E77),$C77-SUM($F77:AA77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E77),$C77-SUM($F77:AB77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E77),$C77-SUM($F77:AC77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E77),$C77-SUM($F77:AD77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E77),$C77-SUM($F77:AE77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E77),$C77-SUM($F77:AF77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E77),$C77-SUM($F77:AG77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E77),$C77-SUM($F77:AH77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E77),$C77-SUM($F77:AI77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E77),$C77-SUM($F77:AJ77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E77),$C77-SUM($F77:AK77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E77),$C77-SUM($F77:AL77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E77),$C77-SUM($F77:AM77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E77),$C77-SUM($F77:AN77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E77),$C77-SUM($F77:AO77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E77),$C77-SUM($F77:AP77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E77),$C77-SUM($F77:AQ77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E77),$C77-SUM($F77:AR77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E77),$C77-SUM($F77:AS77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E77),$C77-SUM($F77:AT77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E77),$C77-SUM($F77:AU77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E77),$C77-SUM($F77:AV77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E77),$C77-SUM($F77:AW77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E77),$C77-SUM($F77:AX77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E77),$C77-SUM($F77:AY77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E77),$C77-SUM($F77:AZ77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E77),$C77-SUM($F77:BA77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E77),$C77-SUM($F77:BB77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E77),$C77-SUM($F77:BC77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E77),$C77-SUM($F77:BD77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E77),$C77-SUM($F77:BE77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E77),$C77-SUM($F77:BF77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E77),$C77-SUM($F77:BG77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E77),$C77-SUM($F77:BH77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E77),$C77-SUM($F77:BI77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E77),$C77-SUM($F77:BJ77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E77),$C77-SUM($F77:BK77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E77),$C77-SUM($F77:BL77),($C77/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E77),$C77-SUM($F77:BM77),($C77/$B70)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E78)+OFFSET('I3 CAPEX '!$E$79,$A67,E78)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(O$3>($B70+$E78),$C78-SUM($F78:N78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E78),$C78-SUM($F78:O78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E78),$C78-SUM($F78:P78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E78),$C78-SUM($F78:Q78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E78),$C78-SUM($F78:R78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E78),$C78-SUM($F78:S78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E78),$C78-SUM($F78:T78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E78),$C78-SUM($F78:U78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E78),$C78-SUM($F78:V78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E78),$C78-SUM($F78:W78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E78),$C78-SUM($F78:X78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E78),$C78-SUM($F78:Y78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E78),$C78-SUM($F78:Z78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E78),$C78-SUM($F78:AA78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E78),$C78-SUM($F78:AB78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E78),$C78-SUM($F78:AC78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E78),$C78-SUM($F78:AD78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E78),$C78-SUM($F78:AE78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E78),$C78-SUM($F78:AF78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E78),$C78-SUM($F78:AG78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E78),$C78-SUM($F78:AH78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E78),$C78-SUM($F78:AI78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E78),$C78-SUM($F78:AJ78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E78),$C78-SUM($F78:AK78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E78),$C78-SUM($F78:AL78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E78),$C78-SUM($F78:AM78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E78),$C78-SUM($F78:AN78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E78),$C78-SUM($F78:AO78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E78),$C78-SUM($F78:AP78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E78),$C78-SUM($F78:AQ78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E78),$C78-SUM($F78:AR78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E78),$C78-SUM($F78:AS78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E78),$C78-SUM($F78:AT78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E78),$C78-SUM($F78:AU78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E78),$C78-SUM($F78:AV78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E78),$C78-SUM($F78:AW78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E78),$C78-SUM($F78:AX78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E78),$C78-SUM($F78:AY78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E78),$C78-SUM($F78:AZ78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E78),$C78-SUM($F78:BA78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E78),$C78-SUM($F78:BB78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E78),$C78-SUM($F78:BC78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E78),$C78-SUM($F78:BD78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E78),$C78-SUM($F78:BE78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E78),$C78-SUM($F78:BF78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E78),$C78-SUM($F78:BG78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E78),$C78-SUM($F78:BH78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E78),$C78-SUM($F78:BI78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E78),$C78-SUM($F78:BJ78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E78),$C78-SUM($F78:BK78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E78),$C78-SUM($F78:BL78),($C78/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E78),$C78-SUM($F78:BM78),($C78/$B70)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A67,E79)+OFFSET('I3 CAPEX '!$E$79,$A67,E79)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=\"n/a\",\"n/a\",IF(P$3>($B70+$E79),$C79-SUM($F79:O79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Q$3>($B70+$E79),$C79-SUM($F79:P79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(R$3>($B70+$E79),$C79-SUM($F79:Q79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(S$3>($B70+$E79),$C79-SUM($F79:R79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(T$3>($B70+$E79),$C79-SUM($F79:S79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(U$3>($B70+$E79),$C79-SUM($F79:T79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(V$3>($B70+$E79),$C79-SUM($F79:U79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(W$3>($B70+$E79),$C79-SUM($F79:V79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(X$3>($B70+$E79),$C79-SUM($F79:W79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Y$3>($B70+$E79),$C79-SUM($F79:X79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(Z$3>($B70+$E79),$C79-SUM($F79:Y79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AA$3>($B70+$E79),$C79-SUM($F79:Z79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AB$3>($B70+$E79),$C79-SUM($F79:AA79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AC$3>($B70+$E79),$C79-SUM($F79:AB79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AD$3>($B70+$E79),$C79-SUM($F79:AC79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AE$3>($B70+$E79),$C79-SUM($F79:AD79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AF$3>($B70+$E79),$C79-SUM($F79:AE79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AG$3>($B70+$E79),$C79-SUM($F79:AF79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AH$3>($B70+$E79),$C79-SUM($F79:AG79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AI$3>($B70+$E79),$C79-SUM($F79:AH79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AJ$3>($B70+$E79),$C79-SUM($F79:AI79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AK$3>($B70+$E79),$C79-SUM($F79:AJ79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AL$3>($B70+$E79),$C79-SUM($F79:AK79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AM$3>($B70+$E79),$C79-SUM($F79:AL79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AN$3>($B70+$E79),$C79-SUM($F79:AM79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AO$3>($B70+$E79),$C79-SUM($F79:AN79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AP$3>($B70+$E79),$C79-SUM($F79:AO79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AQ$3>($B70+$E79),$C79-SUM($F79:AP79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AR$3>($B70+$E79),$C79-SUM($F79:AQ79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AS$3>($B70+$E79),$C79-SUM($F79:AR79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AT$3>($B70+$E79),$C79-SUM($F79:AS79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AU$3>($B70+$E79),$C79-SUM($F79:AT79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AV$3>($B70+$E79),$C79-SUM($F79:AU79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AW$3>($B70+$E79),$C79-SUM($F79:AV79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AX$3>($B70+$E79),$C79-SUM($F79:AW79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AY$3>($B70+$E79),$C79-SUM($F79:AX79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(AZ$3>($B70+$E79),$C79-SUM($F79:AY79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BA$3>($B70+$E79),$C79-SUM($F79:AZ79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BB$3>($B70+$E79),$C79-SUM($F79:BA79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BC$3>($B70+$E79),$C79-SUM($F79:BB79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BD$3>($B70+$E79),$C79-SUM($F79:BC79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BE$3>($B70+$E79),$C79-SUM($F79:BD79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BF$3>($B70+$E79),$C79-SUM($F79:BE79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BG$3>($B70+$E79),$C79-SUM($F79:BF79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BH$3>($B70+$E79),$C79-SUM($F79:BG79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BI$3>($B70+$E79),$C79-SUM($F79:BH79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BJ$3>($B70+$E79),$C79-SUM($F79:BI79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BK$3>($B70+$E79),$C79-SUM($F79:BJ79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BL$3>($B70+$E79),$C79-SUM($F79:BK79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BM$3>($B70+$E79),$C79-SUM($F79:BL79),($C79/$B70)))","v":0},{"$f":"IF($B70=\"n/a\",\"n/a\",IF(BN$3>($B70+$E79),$C79-SUM($F79:BM79),($C79/$B70)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B67","v":"Computers, software, and office machines"},null,null,{"$f":"SUBTOTAL(9,F68:F84)","v":9.9831887275430162},12.202702964613058,15.341815843780246,12.967445859627345,12.753322568241995,2.3229384509993629,11.514392790849552,8.8478377613760699,4.1196973388447899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL68:AL84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN68:BN84)","v":0}]
[{"$f":"+A67+1","v":5},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A86))","v":"Easement"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B91=\"n/a\",\"n/a\",IF(F$3>$B91,+$B93,+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(G$3>$B91,+$B93-SUM($F87:F87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(H$3>$B91,+$B93-SUM($F87:G87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(I$3>$B91,+$B93-SUM($F87:H87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(J$3>$B91,+$B93-SUM($F87:I87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(K$3>$B91,+$B93-SUM($F87:J87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(L$3>$B91,+$B93-SUM($F87:K87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(M$3>$B91,+$B93-SUM($F87:L87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(N$3>$B91,+$B93-SUM($F87:M87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(O$3>$B91,+$B93-SUM($F87:N87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(P$3>$B91,+$B93-SUM($F87:O87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(Q$3>$B91,+$B93-SUM($F87:P87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(R$3>$B91,+$B93-SUM($F87:Q87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(S$3>$B91,+$B93-SUM($F87:R87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(T$3>$B91,+$B93-SUM($F87:S87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(U$3>$B91,+$B93-SUM($F87:T87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(V$3>$B91,+$B93-SUM($F87:U87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(W$3>$B91,+$B93-SUM($F87:V87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(X$3>$B91,+$B93-SUM($F87:W87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(Y$3>$B91,+$B93-SUM($F87:X87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(Z$3>$B91,+$B93-SUM($F87:Y87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AA$3>$B91,+$B93-SUM($F87:Z87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AB$3>$B91,+$B93-SUM($F87:AA87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AC$3>$B91,+$B93-SUM($F87:AB87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AD$3>$B91,+$B93-SUM($F87:AC87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AE$3>$B91,+$B93-SUM($F87:AD87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AF$3>$B91,+$B93-SUM($F87:AE87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AG$3>$B91,+$B93-SUM($F87:AF87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AH$3>$B91,+$B93-SUM($F87:AG87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AI$3>$B91,+$B93-SUM($F87:AH87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AJ$3>$B91,+$B93-SUM($F87:AI87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AK$3>$B91,+$B93-SUM($F87:AJ87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AL$3>$B91,+$B93-SUM($F87:AK87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AM$3>$B91,+$B93-SUM($F87:AL87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AN$3>$B91,+$B93-SUM($F87:AM87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AO$3>$B91,+$B93-SUM($F87:AN87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AP$3>$B91,+$B93-SUM($F87:AO87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AQ$3>$B91,+$B93-SUM($F87:AP87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AR$3>$B91,+$B93-SUM($F87:AQ87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AS$3>$B91,+$B93-SUM($F87:AR87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AT$3>$B91,+$B93-SUM($F87:AS87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AU$3>$B91,+$B93-SUM($F87:AT87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AV$3>$B91,+$B93-SUM($F87:AU87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AW$3>$B91,+$B93-SUM($F87:AV87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AX$3>$B91,+$B93-SUM($F87:AW87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AY$3>$B91,+$B93-SUM($F87:AX87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(AZ$3>$B91,+$B93-SUM($F87:AY87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BA$3>$B91,+$B93-SUM($F87:AZ87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BB$3>$B91,+$B93-SUM($F87:BA87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BC$3>$B91,+$B93-SUM($F87:BB87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BD$3>$B91,+$B93-SUM($F87:BC87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BE$3>$B91,+$B93-SUM($F87:BD87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BF$3>$B91,+$B93-SUM($F87:BE87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BG$3>$B91,+$B93-SUM($F87:BF87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BH$3>$B91,+$B93-SUM($F87:BG87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BI$3>$B91,+$B93-SUM($F87:BH87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BJ$3>$B91,+$B93-SUM($F87:BI87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BK$3>$B91,+$B93-SUM($F87:BJ87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BL$3>$B91,+$B93-SUM($F87:BK87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BM$3>$B91,+$B93-SUM($F87:BL87),+$B93/$B91))","v":"n/a"},{"$f":"IF($B91=\"n/a\",\"n/a\",IF(BN$3>$B91,+$B93-SUM($F87:BM87),+$B93/$B91))","v":"n/a"}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B89=\"n/a\",\"n/a\",IF(K$3>$B89,+$B95-SUM($F88:J88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(L$3>$B89,+$B95-SUM($F88:K88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(M$3>$B89,+$B95-SUM($F88:L88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>$B89,+$B95-SUM($F88:M88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>$B89,+$B95-SUM($F88:N88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>$B89,+$B95-SUM($F88:O88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>$B89,+$B95-SUM($F88:P88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>$B89,+$B95-SUM($F88:Q88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>$B89,+$B95-SUM($F88:R88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>$B89,+$B95-SUM($F88:S88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>$B89,+$B95-SUM($F88:T88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>$B89,+$B95-SUM($F88:U88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>$B89,+$B95-SUM($F88:V88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>$B89,+$B95-SUM($F88:W88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>$B89,+$B95-SUM($F88:X88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>$B89,+$B95-SUM($F88:Y88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>$B89,+$B95-SUM($F88:Z88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>$B89,+$B95-SUM($F88:AA88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>$B89,+$B95-SUM($F88:AB88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>$B89,+$B95-SUM($F88:AC88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>$B89,+$B95-SUM($F88:AD88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>$B89,+$B95-SUM($F88:AE88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>$B89,+$B95-SUM($F88:AF88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>$B89,+$B95-SUM($F88:AG88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>$B89,+$B95-SUM($F88:AH88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>$B89,+$B95-SUM($F88:AI88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>$B89,+$B95-SUM($F88:AJ88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>$B89,+$B95-SUM($F88:AK88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>$B89,+$B95-SUM($F88:AL88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>$B89,+$B95-SUM($F88:AM88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>$B89,+$B95-SUM($F88:AN88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>$B89,+$B95-SUM($F88:AO88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>$B89,+$B95-SUM($F88:AP88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>$B89,+$B95-SUM($F88:AQ88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>$B89,+$B95-SUM($F88:AR88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>$B89,+$B95-SUM($F88:AS88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>$B89,+$B95-SUM($F88:AT88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>$B89,+$B95-SUM($F88:AU88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>$B89,+$B95-SUM($F88:AV88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>$B89,+$B95-SUM($F88:AW88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>$B89,+$B95-SUM($F88:AX88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>$B89,+$B95-SUM($F88:AY88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>$B89,+$B95-SUM($F88:AZ88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>$B89,+$B95-SUM($F88:BA88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>$B89,+$B95-SUM($F88:BB88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>$B89,+$B95-SUM($F88:BC88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>$B89,+$B95-SUM($F88:BD88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>$B89,+$B95-SUM($F88:BE88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>$B89,+$B95-SUM($F88:BF88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>$B89,+$B95-SUM($F88:BG88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>$B89,+$B95-SUM($F88:BH88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>$B89,+$B95-SUM($F88:BI88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>$B89,+$B95-SUM($F88:BJ88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>$B89,+$B95-SUM($F88:BK88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>$B89,+$B95-SUM($F88:BL88),+$B95/($B89-$E93)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>$B89,+$B95-SUM($F88:BM88),+$B95/($B89-$E93)))","v":"n/a"}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A86)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E89)","v":0},null,1,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(G$3>($B89+$E89),$C89-SUM($F89:F89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(H$3>($B89+$E89),$C89-SUM($F89:G89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(I$3>($B89+$E89),$C89-SUM($F89:H89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(J$3>($B89+$E89),$C89-SUM($F89:I89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(K$3>($B89+$E89),$C89-SUM($F89:J89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(L$3>($B89+$E89),$C89-SUM($F89:K89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(M$3>($B89+$E89),$C89-SUM($F89:L89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>($B89+$E89),$C89-SUM($F89:M89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E89),$C89-SUM($F89:N89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E89),$C89-SUM($F89:O89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E89),$C89-SUM($F89:P89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E89),$C89-SUM($F89:Q89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E89),$C89-SUM($F89:R89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E89),$C89-SUM($F89:S89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E89),$C89-SUM($F89:T89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E89),$C89-SUM($F89:U89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E89),$C89-SUM($F89:V89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E89),$C89-SUM($F89:W89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E89),$C89-SUM($F89:X89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E89),$C89-SUM($F89:Y89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E89),$C89-SUM($F89:Z89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E89),$C89-SUM($F89:AA89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E89),$C89-SUM($F89:AB89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E89),$C89-SUM($F89:AC89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E89),$C89-SUM($F89:AD89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E89),$C89-SUM($F89:AE89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E89),$C89-SUM($F89:AF89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E89),$C89-SUM($F89:AG89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E89),$C89-SUM($F89:AH89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E89),$C89-SUM($F89:AI89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E89),$C89-SUM($F89:AJ89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E89),$C89-SUM($F89:AK89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E89),$C89-SUM($F89:AL89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E89),$C89-SUM($F89:AM89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E89),$C89-SUM($F89:AN89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E89),$C89-SUM($F89:AO89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E89),$C89-SUM($F89:AP89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E89),$C89-SUM($F89:AQ89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E89),$C89-SUM($F89:AR89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E89),$C89-SUM($F89:AS89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E89),$C89-SUM($F89:AT89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E89),$C89-SUM($F89:AU89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E89),$C89-SUM($F89:AV89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E89),$C89-SUM($F89:AW89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E89),$C89-SUM($F89:AX89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E89),$C89-SUM($F89:AY89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E89),$C89-SUM($F89:AZ89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E89),$C89-SUM($F89:BA89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E89),$C89-SUM($F89:BB89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E89),$C89-SUM($F89:BC89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E89),$C89-SUM($F89:BD89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E89),$C89-SUM($F89:BE89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E89),$C89-SUM($F89:BF89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E89),$C89-SUM($F89:BG89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E89),$C89-SUM($F89:BH89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E89),$C89-SUM($F89:BI89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E89),$C89-SUM($F89:BJ89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E89),$C89-SUM($F89:BK89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E89),$C89-SUM($F89:BL89),($C89/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E89),$C89-SUM($F89:BM89),($C89/$B89)))","v":"n/a"}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E90)","v":0},null,2,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(H$3>($B89+$E90),$C90-SUM($F90:G90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(I$3>($B89+$E90),$C90-SUM($F90:H90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(J$3>($B89+$E90),$C90-SUM($F90:I90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(K$3>($B89+$E90),$C90-SUM($F90:J90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(L$3>($B89+$E90),$C90-SUM($F90:K90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(M$3>($B89+$E90),$C90-SUM($F90:L90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>($B89+$E90),$C90-SUM($F90:M90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E90),$C90-SUM($F90:N90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E90),$C90-SUM($F90:O90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E90),$C90-SUM($F90:P90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E90),$C90-SUM($F90:Q90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E90),$C90-SUM($F90:R90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E90),$C90-SUM($F90:S90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E90),$C90-SUM($F90:T90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E90),$C90-SUM($F90:U90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E90),$C90-SUM($F90:V90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E90),$C90-SUM($F90:W90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E90),$C90-SUM($F90:X90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E90),$C90-SUM($F90:Y90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E90),$C90-SUM($F90:Z90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E90),$C90-SUM($F90:AA90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E90),$C90-SUM($F90:AB90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E90),$C90-SUM($F90:AC90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E90),$C90-SUM($F90:AD90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E90),$C90-SUM($F90:AE90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E90),$C90-SUM($F90:AF90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E90),$C90-SUM($F90:AG90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E90),$C90-SUM($F90:AH90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E90),$C90-SUM($F90:AI90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E90),$C90-SUM($F90:AJ90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E90),$C90-SUM($F90:AK90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E90),$C90-SUM($F90:AL90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E90),$C90-SUM($F90:AM90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E90),$C90-SUM($F90:AN90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E90),$C90-SUM($F90:AO90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E90),$C90-SUM($F90:AP90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E90),$C90-SUM($F90:AQ90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E90),$C90-SUM($F90:AR90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E90),$C90-SUM($F90:AS90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E90),$C90-SUM($F90:AT90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E90),$C90-SUM($F90:AU90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E90),$C90-SUM($F90:AV90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E90),$C90-SUM($F90:AW90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E90),$C90-SUM($F90:AX90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E90),$C90-SUM($F90:AY90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E90),$C90-SUM($F90:AZ90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E90),$C90-SUM($F90:BA90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E90),$C90-SUM($F90:BB90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E90),$C90-SUM($F90:BC90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E90),$C90-SUM($F90:BD90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E90),$C90-SUM($F90:BE90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E90),$C90-SUM($F90:BF90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E90),$C90-SUM($F90:BG90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E90),$C90-SUM($F90:BH90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E90),$C90-SUM($F90:BI90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E90),$C90-SUM($F90:BJ90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E90),$C90-SUM($F90:BK90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E90),$C90-SUM($F90:BL90),($C90/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E90),$C90-SUM($F90:BM90),($C90/$B89)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A86)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E91)","v":3.2153796272045048},null,3,null,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(I$3>($B89+$E91),$C91-SUM($F91:H91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(J$3>($B89+$E91),$C91-SUM($F91:I91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(K$3>($B89+$E91),$C91-SUM($F91:J91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(L$3>($B89+$E91),$C91-SUM($F91:K91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(M$3>($B89+$E91),$C91-SUM($F91:L91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>($B89+$E91),$C91-SUM($F91:M91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E91),$C91-SUM($F91:N91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E91),$C91-SUM($F91:O91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E91),$C91-SUM($F91:P91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E91),$C91-SUM($F91:Q91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E91),$C91-SUM($F91:R91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E91),$C91-SUM($F91:S91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E91),$C91-SUM($F91:T91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E91),$C91-SUM($F91:U91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E91),$C91-SUM($F91:V91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E91),$C91-SUM($F91:W91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E91),$C91-SUM($F91:X91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E91),$C91-SUM($F91:Y91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E91),$C91-SUM($F91:Z91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E91),$C91-SUM($F91:AA91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E91),$C91-SUM($F91:AB91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E91),$C91-SUM($F91:AC91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E91),$C91-SUM($F91:AD91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E91),$C91-SUM($F91:AE91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E91),$C91-SUM($F91:AF91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E91),$C91-SUM($F91:AG91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E91),$C91-SUM($F91:AH91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E91),$C91-SUM($F91:AI91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E91),$C91-SUM($F91:AJ91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E91),$C91-SUM($F91:AK91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E91),$C91-SUM($F91:AL91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E91),$C91-SUM($F91:AM91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E91),$C91-SUM($F91:AN91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E91),$C91-SUM($F91:AO91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E91),$C91-SUM($F91:AP91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E91),$C91-SUM($F91:AQ91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E91),$C91-SUM($F91:AR91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E91),$C91-SUM($F91:AS91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E91),$C91-SUM($F91:AT91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E91),$C91-SUM($F91:AU91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E91),$C91-SUM($F91:AV91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E91),$C91-SUM($F91:AW91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E91),$C91-SUM($F91:AX91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E91),$C91-SUM($F91:AY91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E91),$C91-SUM($F91:AZ91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E91),$C91-SUM($F91:BA91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E91),$C91-SUM($F91:BB91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E91),$C91-SUM($F91:BC91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E91),$C91-SUM($F91:BD91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E91),$C91-SUM($F91:BE91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E91),$C91-SUM($F91:BF91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E91),$C91-SUM($F91:BG91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E91),$C91-SUM($F91:BH91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E91),$C91-SUM($F91:BI91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E91),$C91-SUM($F91:BJ91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E91),$C91-SUM($F91:BK91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E91),$C91-SUM($F91:BL91),($C91/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E91),$C91-SUM($F91:BM91),($C91/$B89)))","v":"n/a"}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E92)","v":12.059049583313827},null,4,null,null,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(J$3>($B89+$E92),$C92-SUM($F92:I92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(K$3>($B89+$E92),$C92-SUM($F92:J92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(L$3>($B89+$E92),$C92-SUM($F92:K92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(M$3>($B89+$E92),$C92-SUM($F92:L92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>($B89+$E92),$C92-SUM($F92:M92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E92),$C92-SUM($F92:N92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E92),$C92-SUM($F92:O92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E92),$C92-SUM($F92:P92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E92),$C92-SUM($F92:Q92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E92),$C92-SUM($F92:R92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E92),$C92-SUM($F92:S92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E92),$C92-SUM($F92:T92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E92),$C92-SUM($F92:U92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E92),$C92-SUM($F92:V92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E92),$C92-SUM($F92:W92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E92),$C92-SUM($F92:X92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E92),$C92-SUM($F92:Y92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E92),$C92-SUM($F92:Z92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E92),$C92-SUM($F92:AA92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E92),$C92-SUM($F92:AB92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E92),$C92-SUM($F92:AC92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E92),$C92-SUM($F92:AD92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E92),$C92-SUM($F92:AE92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E92),$C92-SUM($F92:AF92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E92),$C92-SUM($F92:AG92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E92),$C92-SUM($F92:AH92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E92),$C92-SUM($F92:AI92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E92),$C92-SUM($F92:AJ92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E92),$C92-SUM($F92:AK92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E92),$C92-SUM($F92:AL92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E92),$C92-SUM($F92:AM92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E92),$C92-SUM($F92:AN92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E92),$C92-SUM($F92:AO92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E92),$C92-SUM($F92:AP92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E92),$C92-SUM($F92:AQ92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E92),$C92-SUM($F92:AR92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E92),$C92-SUM($F92:AS92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E92),$C92-SUM($F92:AT92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E92),$C92-SUM($F92:AU92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E92),$C92-SUM($F92:AV92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E92),$C92-SUM($F92:AW92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E92),$C92-SUM($F92:AX92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E92),$C92-SUM($F92:AY92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E92),$C92-SUM($F92:AZ92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E92),$C92-SUM($F92:BA92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E92),$C92-SUM($F92:BB92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E92),$C92-SUM($F92:BC92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E92),$C92-SUM($F92:BD92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E92),$C92-SUM($F92:BE92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E92),$C92-SUM($F92:BF92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E92),$C92-SUM($F92:BG92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E92),$C92-SUM($F92:BH92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E92),$C92-SUM($F92:BI92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E92),$C92-SUM($F92:BJ92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E92),$C92-SUM($F92:BK92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E92),$C92-SUM($F92:BL92),($C92/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E92),$C92-SUM($F92:BM92),($C92/$B89)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A86)","v":109.46354982625263},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E93)+OFFSET('I3 CAPEX '!$E$79,$A86,E93)","v":8.988941292780267E-2},null,5,null,null,null,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(K$3>($B89+$E93),$C93-SUM($F93:J93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(L$3>($B89+$E93),$C93-SUM($F93:K93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(M$3>($B89+$E93),$C93-SUM($F93:L93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>($B89+$E93),$C93-SUM($F93:M93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E93),$C93-SUM($F93:N93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E93),$C93-SUM($F93:O93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E93),$C93-SUM($F93:P93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E93),$C93-SUM($F93:Q93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E93),$C93-SUM($F93:R93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E93),$C93-SUM($F93:S93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E93),$C93-SUM($F93:T93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E93),$C93-SUM($F93:U93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E93),$C93-SUM($F93:V93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E93),$C93-SUM($F93:W93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E93),$C93-SUM($F93:X93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E93),$C93-SUM($F93:Y93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E93),$C93-SUM($F93:Z93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E93),$C93-SUM($F93:AA93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E93),$C93-SUM($F93:AB93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E93),$C93-SUM($F93:AC93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E93),$C93-SUM($F93:AD93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E93),$C93-SUM($F93:AE93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E93),$C93-SUM($F93:AF93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E93),$C93-SUM($F93:AG93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E93),$C93-SUM($F93:AH93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E93),$C93-SUM($F93:AI93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E93),$C93-SUM($F93:AJ93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E93),$C93-SUM($F93:AK93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E93),$C93-SUM($F93:AL93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E93),$C93-SUM($F93:AM93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E93),$C93-SUM($F93:AN93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E93),$C93-SUM($F93:AO93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E93),$C93-SUM($F93:AP93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E93),$C93-SUM($F93:AQ93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E93),$C93-SUM($F93:AR93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E93),$C93-SUM($F93:AS93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E93),$C93-SUM($F93:AT93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E93),$C93-SUM($F93:AU93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E93),$C93-SUM($F93:AV93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E93),$C93-SUM($F93:AW93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E93),$C93-SUM($F93:AX93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E93),$C93-SUM($F93:AY93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E93),$C93-SUM($F93:AZ93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E93),$C93-SUM($F93:BA93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E93),$C93-SUM($F93:BB93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E93),$C93-SUM($F93:BC93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E93),$C93-SUM($F93:BD93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E93),$C93-SUM($F93:BE93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E93),$C93-SUM($F93:BF93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E93),$C93-SUM($F93:BG93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E93),$C93-SUM($F93:BH93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E93),$C93-SUM($F93:BI93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E93),$C93-SUM($F93:BJ93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E93),$C93-SUM($F93:BK93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E93),$C93-SUM($F93:BL93),($C93/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E93),$C93-SUM($F93:BM93),($C93/$B89)))","v":"n/a"}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E94)+OFFSET('I3 CAPEX '!$E$79,$A86,E94)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(L$3>($B89+$E94),$C94-SUM($F94:K94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(M$3>($B89+$E94),$C94-SUM($F94:L94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>($B89+$E94),$C94-SUM($F94:M94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E94),$C94-SUM($F94:N94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E94),$C94-SUM($F94:O94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E94),$C94-SUM($F94:P94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E94),$C94-SUM($F94:Q94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E94),$C94-SUM($F94:R94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E94),$C94-SUM($F94:S94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E94),$C94-SUM($F94:T94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E94),$C94-SUM($F94:U94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E94),$C94-SUM($F94:V94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E94),$C94-SUM($F94:W94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E94),$C94-SUM($F94:X94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E94),$C94-SUM($F94:Y94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E94),$C94-SUM($F94:Z94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E94),$C94-SUM($F94:AA94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E94),$C94-SUM($F94:AB94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E94),$C94-SUM($F94:AC94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E94),$C94-SUM($F94:AD94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E94),$C94-SUM($F94:AE94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E94),$C94-SUM($F94:AF94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E94),$C94-SUM($F94:AG94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E94),$C94-SUM($F94:AH94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E94),$C94-SUM($F94:AI94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E94),$C94-SUM($F94:AJ94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E94),$C94-SUM($F94:AK94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E94),$C94-SUM($F94:AL94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E94),$C94-SUM($F94:AM94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E94),$C94-SUM($F94:AN94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E94),$C94-SUM($F94:AO94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E94),$C94-SUM($F94:AP94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E94),$C94-SUM($F94:AQ94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E94),$C94-SUM($F94:AR94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E94),$C94-SUM($F94:AS94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E94),$C94-SUM($F94:AT94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E94),$C94-SUM($F94:AU94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E94),$C94-SUM($F94:AV94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E94),$C94-SUM($F94:AW94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E94),$C94-SUM($F94:AX94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E94),$C94-SUM($F94:AY94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E94),$C94-SUM($F94:AZ94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E94),$C94-SUM($F94:BA94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E94),$C94-SUM($F94:BB94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E94),$C94-SUM($F94:BC94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E94),$C94-SUM($F94:BD94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E94),$C94-SUM($F94:BE94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E94),$C94-SUM($F94:BF94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E94),$C94-SUM($F94:BG94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E94),$C94-SUM($F94:BH94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E94),$C94-SUM($F94:BI94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E94),$C94-SUM($F94:BJ94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E94),$C94-SUM($F94:BK94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E94),$C94-SUM($F94:BL94),($C94/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E94),$C94-SUM($F94:BM94),($C94/$B89)))","v":"n/a"}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A86,E92)","v":-25.938278412086007},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E95)+OFFSET('I3 CAPEX '!$E$79,$A86,E95)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(M$3>($B89+$E95),$C95-SUM($F95:L95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>($B89+$E95),$C95-SUM($F95:M95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E95),$C95-SUM($F95:N95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E95),$C95-SUM($F95:O95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E95),$C95-SUM($F95:P95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E95),$C95-SUM($F95:Q95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E95),$C95-SUM($F95:R95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E95),$C95-SUM($F95:S95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E95),$C95-SUM($F95:T95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E95),$C95-SUM($F95:U95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E95),$C95-SUM($F95:V95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E95),$C95-SUM($F95:W95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E95),$C95-SUM($F95:X95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E95),$C95-SUM($F95:Y95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E95),$C95-SUM($F95:Z95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E95),$C95-SUM($F95:AA95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E95),$C95-SUM($F95:AB95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E95),$C95-SUM($F95:AC95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E95),$C95-SUM($F95:AD95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E95),$C95-SUM($F95:AE95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E95),$C95-SUM($F95:AF95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E95),$C95-SUM($F95:AG95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E95),$C95-SUM($F95:AH95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E95),$C95-SUM($F95:AI95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E95),$C95-SUM($F95:AJ95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E95),$C95-SUM($F95:AK95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E95),$C95-SUM($F95:AL95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E95),$C95-SUM($F95:AM95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E95),$C95-SUM($F95:AN95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E95),$C95-SUM($F95:AO95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E95),$C95-SUM($F95:AP95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E95),$C95-SUM($F95:AQ95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E95),$C95-SUM($F95:AR95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E95),$C95-SUM($F95:AS95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E95),$C95-SUM($F95:AT95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E95),$C95-SUM($F95:AU95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E95),$C95-SUM($F95:AV95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E95),$C95-SUM($F95:AW95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E95),$C95-SUM($F95:AX95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E95),$C95-SUM($F95:AY95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E95),$C95-SUM($F95:AZ95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E95),$C95-SUM($F95:BA95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E95),$C95-SUM($F95:BB95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E95),$C95-SUM($F95:BC95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E95),$C95-SUM($F95:BD95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E95),$C95-SUM($F95:BE95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E95),$C95-SUM($F95:BF95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E95),$C95-SUM($F95:BG95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E95),$C95-SUM($F95:BH95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E95),$C95-SUM($F95:BI95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E95),$C95-SUM($F95:BJ95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E95),$C95-SUM($F95:BK95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E95),$C95-SUM($F95:BL95),($C95/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E95),$C95-SUM($F95:BM95),($C95/$B89)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E96)+OFFSET('I3 CAPEX '!$E$79,$A86,E96)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(N$3>($B89+$E96),$C96-SUM($F96:M96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E96),$C96-SUM($F96:N96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E96),$C96-SUM($F96:O96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E96),$C96-SUM($F96:P96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E96),$C96-SUM($F96:Q96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E96),$C96-SUM($F96:R96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E96),$C96-SUM($F96:S96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E96),$C96-SUM($F96:T96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E96),$C96-SUM($F96:U96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E96),$C96-SUM($F96:V96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E96),$C96-SUM($F96:W96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E96),$C96-SUM($F96:X96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E96),$C96-SUM($F96:Y96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E96),$C96-SUM($F96:Z96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E96),$C96-SUM($F96:AA96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E96),$C96-SUM($F96:AB96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E96),$C96-SUM($F96:AC96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E96),$C96-SUM($F96:AD96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E96),$C96-SUM($F96:AE96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E96),$C96-SUM($F96:AF96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E96),$C96-SUM($F96:AG96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E96),$C96-SUM($F96:AH96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E96),$C96-SUM($F96:AI96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E96),$C96-SUM($F96:AJ96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E96),$C96-SUM($F96:AK96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E96),$C96-SUM($F96:AL96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E96),$C96-SUM($F96:AM96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E96),$C96-SUM($F96:AN96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E96),$C96-SUM($F96:AO96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E96),$C96-SUM($F96:AP96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E96),$C96-SUM($F96:AQ96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E96),$C96-SUM($F96:AR96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E96),$C96-SUM($F96:AS96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E96),$C96-SUM($F96:AT96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E96),$C96-SUM($F96:AU96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E96),$C96-SUM($F96:AV96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E96),$C96-SUM($F96:AW96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E96),$C96-SUM($F96:AX96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E96),$C96-SUM($F96:AY96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E96),$C96-SUM($F96:AZ96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E96),$C96-SUM($F96:BA96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E96),$C96-SUM($F96:BB96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E96),$C96-SUM($F96:BC96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E96),$C96-SUM($F96:BD96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E96),$C96-SUM($F96:BE96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E96),$C96-SUM($F96:BF96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E96),$C96-SUM($F96:BG96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E96),$C96-SUM($F96:BH96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E96),$C96-SUM($F96:BI96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E96),$C96-SUM($F96:BJ96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E96),$C96-SUM($F96:BK96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E96),$C96-SUM($F96:BL96),($C96/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E96),$C96-SUM($F96:BM96),($C96/$B89)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E97)+OFFSET('I3 CAPEX '!$E$79,$A86,E97)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(O$3>($B89+$E97),$C97-SUM($F97:N97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E97),$C97-SUM($F97:O97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E97),$C97-SUM($F97:P97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E97),$C97-SUM($F97:Q97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E97),$C97-SUM($F97:R97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E97),$C97-SUM($F97:S97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E97),$C97-SUM($F97:T97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E97),$C97-SUM($F97:U97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E97),$C97-SUM($F97:V97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E97),$C97-SUM($F97:W97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E97),$C97-SUM($F97:X97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E97),$C97-SUM($F97:Y97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E97),$C97-SUM($F97:Z97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E97),$C97-SUM($F97:AA97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E97),$C97-SUM($F97:AB97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E97),$C97-SUM($F97:AC97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E97),$C97-SUM($F97:AD97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E97),$C97-SUM($F97:AE97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E97),$C97-SUM($F97:AF97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E97),$C97-SUM($F97:AG97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E97),$C97-SUM($F97:AH97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E97),$C97-SUM($F97:AI97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E97),$C97-SUM($F97:AJ97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E97),$C97-SUM($F97:AK97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E97),$C97-SUM($F97:AL97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E97),$C97-SUM($F97:AM97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E97),$C97-SUM($F97:AN97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E97),$C97-SUM($F97:AO97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E97),$C97-SUM($F97:AP97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E97),$C97-SUM($F97:AQ97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E97),$C97-SUM($F97:AR97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E97),$C97-SUM($F97:AS97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E97),$C97-SUM($F97:AT97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E97),$C97-SUM($F97:AU97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E97),$C97-SUM($F97:AV97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E97),$C97-SUM($F97:AW97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E97),$C97-SUM($F97:AX97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E97),$C97-SUM($F97:AY97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E97),$C97-SUM($F97:AZ97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E97),$C97-SUM($F97:BA97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E97),$C97-SUM($F97:BB97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E97),$C97-SUM($F97:BC97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E97),$C97-SUM($F97:BD97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E97),$C97-SUM($F97:BE97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E97),$C97-SUM($F97:BF97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E97),$C97-SUM($F97:BG97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E97),$C97-SUM($F97:BH97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E97),$C97-SUM($F97:BI97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E97),$C97-SUM($F97:BJ97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E97),$C97-SUM($F97:BK97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E97),$C97-SUM($F97:BL97),($C97/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E97),$C97-SUM($F97:BM97),($C97/$B89)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A86,E98)+OFFSET('I3 CAPEX '!$E$79,$A86,E98)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=\"n/a\",\"n/a\",IF(P$3>($B89+$E98),$C98-SUM($F98:O98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Q$3>($B89+$E98),$C98-SUM($F98:P98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(R$3>($B89+$E98),$C98-SUM($F98:Q98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(S$3>($B89+$E98),$C98-SUM($F98:R98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(T$3>($B89+$E98),$C98-SUM($F98:S98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(U$3>($B89+$E98),$C98-SUM($F98:T98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(V$3>($B89+$E98),$C98-SUM($F98:U98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(W$3>($B89+$E98),$C98-SUM($F98:V98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(X$3>($B89+$E98),$C98-SUM($F98:W98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Y$3>($B89+$E98),$C98-SUM($F98:X98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(Z$3>($B89+$E98),$C98-SUM($F98:Y98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AA$3>($B89+$E98),$C98-SUM($F98:Z98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AB$3>($B89+$E98),$C98-SUM($F98:AA98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AC$3>($B89+$E98),$C98-SUM($F98:AB98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AD$3>($B89+$E98),$C98-SUM($F98:AC98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AE$3>($B89+$E98),$C98-SUM($F98:AD98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AF$3>($B89+$E98),$C98-SUM($F98:AE98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AG$3>($B89+$E98),$C98-SUM($F98:AF98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AH$3>($B89+$E98),$C98-SUM($F98:AG98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AI$3>($B89+$E98),$C98-SUM($F98:AH98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AJ$3>($B89+$E98),$C98-SUM($F98:AI98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AK$3>($B89+$E98),$C98-SUM($F98:AJ98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AL$3>($B89+$E98),$C98-SUM($F98:AK98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AM$3>($B89+$E98),$C98-SUM($F98:AL98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AN$3>($B89+$E98),$C98-SUM($F98:AM98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AO$3>($B89+$E98),$C98-SUM($F98:AN98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AP$3>($B89+$E98),$C98-SUM($F98:AO98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AQ$3>($B89+$E98),$C98-SUM($F98:AP98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AR$3>($B89+$E98),$C98-SUM($F98:AQ98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AS$3>($B89+$E98),$C98-SUM($F98:AR98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AT$3>($B89+$E98),$C98-SUM($F98:AS98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AU$3>($B89+$E98),$C98-SUM($F98:AT98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AV$3>($B89+$E98),$C98-SUM($F98:AU98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AW$3>($B89+$E98),$C98-SUM($F98:AV98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AX$3>($B89+$E98),$C98-SUM($F98:AW98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AY$3>($B89+$E98),$C98-SUM($F98:AX98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(AZ$3>($B89+$E98),$C98-SUM($F98:AY98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BA$3>($B89+$E98),$C98-SUM($F98:AZ98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BB$3>($B89+$E98),$C98-SUM($F98:BA98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BC$3>($B89+$E98),$C98-SUM($F98:BB98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BD$3>($B89+$E98),$C98-SUM($F98:BC98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BE$3>($B89+$E98),$C98-SUM($F98:BD98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BF$3>($B89+$E98),$C98-SUM($F98:BE98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BG$3>($B89+$E98),$C98-SUM($F98:BF98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BH$3>($B89+$E98),$C98-SUM($F98:BG98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BI$3>($B89+$E98),$C98-SUM($F98:BH98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BJ$3>($B89+$E98),$C98-SUM($F98:BI98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BK$3>($B89+$E98),$C98-SUM($F98:BJ98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BL$3>($B89+$E98),$C98-SUM($F98:BK98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BM$3>($B89+$E98),$C98-SUM($F98:BL98),($C98/$B89)))","v":"n/a"},{"$f":"IF($B89=\"n/a\",\"n/a\",IF(BN$3>($B89+$E98),$C98-SUM($F98:BM98),($C98/$B89)))","v":"n/a"}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B86","v":"Easement"},null,null,{"$f":"SUBTOTAL(9,F87:F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL87:AL103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN87:BN103)","v":0}]
[{"$f":"+A86+1","v":6},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A105))","v":"Land"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B110=\"n/a\",\"n/a\",IF(F$3>$B110,+$B112,+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(G$3>$B110,+$B112-SUM($F106:F106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(H$3>$B110,+$B112-SUM($F106:G106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(I$3>$B110,+$B112-SUM($F106:H106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(J$3>$B110,+$B112-SUM($F106:I106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(K$3>$B110,+$B112-SUM($F106:J106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(L$3>$B110,+$B112-SUM($F106:K106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(M$3>$B110,+$B112-SUM($F106:L106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(N$3>$B110,+$B112-SUM($F106:M106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(O$3>$B110,+$B112-SUM($F106:N106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(P$3>$B110,+$B112-SUM($F106:O106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(Q$3>$B110,+$B112-SUM($F106:P106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(R$3>$B110,+$B112-SUM($F106:Q106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(S$3>$B110,+$B112-SUM($F106:R106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(T$3>$B110,+$B112-SUM($F106:S106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(U$3>$B110,+$B112-SUM($F106:T106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(V$3>$B110,+$B112-SUM($F106:U106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(W$3>$B110,+$B112-SUM($F106:V106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(X$3>$B110,+$B112-SUM($F106:W106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(Y$3>$B110,+$B112-SUM($F106:X106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(Z$3>$B110,+$B112-SUM($F106:Y106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AA$3>$B110,+$B112-SUM($F106:Z106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AB$3>$B110,+$B112-SUM($F106:AA106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AC$3>$B110,+$B112-SUM($F106:AB106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AD$3>$B110,+$B112-SUM($F106:AC106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AE$3>$B110,+$B112-SUM($F106:AD106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AF$3>$B110,+$B112-SUM($F106:AE106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AG$3>$B110,+$B112-SUM($F106:AF106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AH$3>$B110,+$B112-SUM($F106:AG106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AI$3>$B110,+$B112-SUM($F106:AH106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AJ$3>$B110,+$B112-SUM($F106:AI106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AK$3>$B110,+$B112-SUM($F106:AJ106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AL$3>$B110,+$B112-SUM($F106:AK106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AM$3>$B110,+$B112-SUM($F106:AL106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AN$3>$B110,+$B112-SUM($F106:AM106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AO$3>$B110,+$B112-SUM($F106:AN106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AP$3>$B110,+$B112-SUM($F106:AO106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AQ$3>$B110,+$B112-SUM($F106:AP106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AR$3>$B110,+$B112-SUM($F106:AQ106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AS$3>$B110,+$B112-SUM($F106:AR106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AT$3>$B110,+$B112-SUM($F106:AS106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AU$3>$B110,+$B112-SUM($F106:AT106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AV$3>$B110,+$B112-SUM($F106:AU106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AW$3>$B110,+$B112-SUM($F106:AV106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AX$3>$B110,+$B112-SUM($F106:AW106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AY$3>$B110,+$B112-SUM($F106:AX106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(AZ$3>$B110,+$B112-SUM($F106:AY106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BA$3>$B110,+$B112-SUM($F106:AZ106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BB$3>$B110,+$B112-SUM($F106:BA106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BC$3>$B110,+$B112-SUM($F106:BB106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BD$3>$B110,+$B112-SUM($F106:BC106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BE$3>$B110,+$B112-SUM($F106:BD106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BF$3>$B110,+$B112-SUM($F106:BE106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BG$3>$B110,+$B112-SUM($F106:BF106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BH$3>$B110,+$B112-SUM($F106:BG106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BI$3>$B110,+$B112-SUM($F106:BH106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BJ$3>$B110,+$B112-SUM($F106:BI106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BK$3>$B110,+$B112-SUM($F106:BJ106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BL$3>$B110,+$B112-SUM($F106:BK106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BM$3>$B110,+$B112-SUM($F106:BL106),+$B112/$B110))","v":"n/a"},{"$f":"IF($B110=\"n/a\",\"n/a\",IF(BN$3>$B110,+$B112-SUM($F106:BM106),+$B112/$B110))","v":"n/a"}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B108=\"n/a\",\"n/a\",IF(K$3>$B108,+$B114-SUM($F107:J107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(L$3>$B108,+$B114-SUM($F107:K107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(M$3>$B108,+$B114-SUM($F107:L107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>$B108,+$B114-SUM($F107:M107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>$B108,+$B114-SUM($F107:N107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>$B108,+$B114-SUM($F107:O107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>$B108,+$B114-SUM($F107:P107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>$B108,+$B114-SUM($F107:Q107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>$B108,+$B114-SUM($F107:R107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>$B108,+$B114-SUM($F107:S107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>$B108,+$B114-SUM($F107:T107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>$B108,+$B114-SUM($F107:U107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>$B108,+$B114-SUM($F107:V107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>$B108,+$B114-SUM($F107:W107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>$B108,+$B114-SUM($F107:X107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>$B108,+$B114-SUM($F107:Y107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>$B108,+$B114-SUM($F107:Z107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>$B108,+$B114-SUM($F107:AA107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>$B108,+$B114-SUM($F107:AB107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>$B108,+$B114-SUM($F107:AC107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>$B108,+$B114-SUM($F107:AD107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>$B108,+$B114-SUM($F107:AE107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>$B108,+$B114-SUM($F107:AF107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>$B108,+$B114-SUM($F107:AG107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>$B108,+$B114-SUM($F107:AH107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>$B108,+$B114-SUM($F107:AI107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>$B108,+$B114-SUM($F107:AJ107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>$B108,+$B114-SUM($F107:AK107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>$B108,+$B114-SUM($F107:AL107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>$B108,+$B114-SUM($F107:AM107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>$B108,+$B114-SUM($F107:AN107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>$B108,+$B114-SUM($F107:AO107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>$B108,+$B114-SUM($F107:AP107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>$B108,+$B114-SUM($F107:AQ107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>$B108,+$B114-SUM($F107:AR107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>$B108,+$B114-SUM($F107:AS107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>$B108,+$B114-SUM($F107:AT107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>$B108,+$B114-SUM($F107:AU107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>$B108,+$B114-SUM($F107:AV107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>$B108,+$B114-SUM($F107:AW107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>$B108,+$B114-SUM($F107:AX107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>$B108,+$B114-SUM($F107:AY107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>$B108,+$B114-SUM($F107:AZ107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>$B108,+$B114-SUM($F107:BA107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>$B108,+$B114-SUM($F107:BB107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>$B108,+$B114-SUM($F107:BC107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>$B108,+$B114-SUM($F107:BD107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>$B108,+$B114-SUM($F107:BE107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>$B108,+$B114-SUM($F107:BF107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>$B108,+$B114-SUM($F107:BG107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>$B108,+$B114-SUM($F107:BH107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>$B108,+$B114-SUM($F107:BI107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>$B108,+$B114-SUM($F107:BJ107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>$B108,+$B114-SUM($F107:BK107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>$B108,+$B114-SUM($F107:BL107),+$B114/($B108-$E112)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>$B108,+$B114-SUM($F107:BM107),+$B114/($B108-$E112)))","v":"n/a"}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A105)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E108)","v":3.4350890677972625},null,1,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(G$3>($B108+$E108),$C108-SUM($F108:F108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(H$3>($B108+$E108),$C108-SUM($F108:G108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(I$3>($B108+$E108),$C108-SUM($F108:H108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(J$3>($B108+$E108),$C108-SUM($F108:I108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(K$3>($B108+$E108),$C108-SUM($F108:J108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(L$3>($B108+$E108),$C108-SUM($F108:K108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(M$3>($B108+$E108),$C108-SUM($F108:L108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>($B108+$E108),$C108-SUM($F108:M108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E108),$C108-SUM($F108:N108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E108),$C108-SUM($F108:O108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E108),$C108-SUM($F108:P108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E108),$C108-SUM($F108:Q108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E108),$C108-SUM($F108:R108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E108),$C108-SUM($F108:S108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E108),$C108-SUM($F108:T108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E108),$C108-SUM($F108:U108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E108),$C108-SUM($F108:V108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E108),$C108-SUM($F108:W108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E108),$C108-SUM($F108:X108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E108),$C108-SUM($F108:Y108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E108),$C108-SUM($F108:Z108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E108),$C108-SUM($F108:AA108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E108),$C108-SUM($F108:AB108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E108),$C108-SUM($F108:AC108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E108),$C108-SUM($F108:AD108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E108),$C108-SUM($F108:AE108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E108),$C108-SUM($F108:AF108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E108),$C108-SUM($F108:AG108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E108),$C108-SUM($F108:AH108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E108),$C108-SUM($F108:AI108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E108),$C108-SUM($F108:AJ108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E108),$C108-SUM($F108:AK108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E108),$C108-SUM($F108:AL108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E108),$C108-SUM($F108:AM108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E108),$C108-SUM($F108:AN108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E108),$C108-SUM($F108:AO108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E108),$C108-SUM($F108:AP108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E108),$C108-SUM($F108:AQ108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E108),$C108-SUM($F108:AR108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E108),$C108-SUM($F108:AS108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E108),$C108-SUM($F108:AT108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E108),$C108-SUM($F108:AU108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E108),$C108-SUM($F108:AV108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E108),$C108-SUM($F108:AW108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E108),$C108-SUM($F108:AX108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E108),$C108-SUM($F108:AY108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E108),$C108-SUM($F108:AZ108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E108),$C108-SUM($F108:BA108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E108),$C108-SUM($F108:BB108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E108),$C108-SUM($F108:BC108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E108),$C108-SUM($F108:BD108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E108),$C108-SUM($F108:BE108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E108),$C108-SUM($F108:BF108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E108),$C108-SUM($F108:BG108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E108),$C108-SUM($F108:BH108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E108),$C108-SUM($F108:BI108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E108),$C108-SUM($F108:BJ108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E108),$C108-SUM($F108:BK108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E108),$C108-SUM($F108:BL108),($C108/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E108),$C108-SUM($F108:BM108),($C108/$B108)))","v":"n/a"}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E109)","v":0.14457862807222538},null,2,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(H$3>($B108+$E109),$C109-SUM($F109:G109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(I$3>($B108+$E109),$C109-SUM($F109:H109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(J$3>($B108+$E109),$C109-SUM($F109:I109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(K$3>($B108+$E109),$C109-SUM($F109:J109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(L$3>($B108+$E109),$C109-SUM($F109:K109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(M$3>($B108+$E109),$C109-SUM($F109:L109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>($B108+$E109),$C109-SUM($F109:M109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E109),$C109-SUM($F109:N109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E109),$C109-SUM($F109:O109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E109),$C109-SUM($F109:P109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E109),$C109-SUM($F109:Q109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E109),$C109-SUM($F109:R109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E109),$C109-SUM($F109:S109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E109),$C109-SUM($F109:T109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E109),$C109-SUM($F109:U109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E109),$C109-SUM($F109:V109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E109),$C109-SUM($F109:W109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E109),$C109-SUM($F109:X109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E109),$C109-SUM($F109:Y109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E109),$C109-SUM($F109:Z109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E109),$C109-SUM($F109:AA109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E109),$C109-SUM($F109:AB109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E109),$C109-SUM($F109:AC109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E109),$C109-SUM($F109:AD109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E109),$C109-SUM($F109:AE109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E109),$C109-SUM($F109:AF109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E109),$C109-SUM($F109:AG109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E109),$C109-SUM($F109:AH109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E109),$C109-SUM($F109:AI109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E109),$C109-SUM($F109:AJ109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E109),$C109-SUM($F109:AK109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E109),$C109-SUM($F109:AL109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E109),$C109-SUM($F109:AM109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E109),$C109-SUM($F109:AN109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E109),$C109-SUM($F109:AO109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E109),$C109-SUM($F109:AP109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E109),$C109-SUM($F109:AQ109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E109),$C109-SUM($F109:AR109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E109),$C109-SUM($F109:AS109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E109),$C109-SUM($F109:AT109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E109),$C109-SUM($F109:AU109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E109),$C109-SUM($F109:AV109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E109),$C109-SUM($F109:AW109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E109),$C109-SUM($F109:AX109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E109),$C109-SUM($F109:AY109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E109),$C109-SUM($F109:AZ109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E109),$C109-SUM($F109:BA109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E109),$C109-SUM($F109:BB109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E109),$C109-SUM($F109:BC109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E109),$C109-SUM($F109:BD109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E109),$C109-SUM($F109:BE109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E109),$C109-SUM($F109:BF109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E109),$C109-SUM($F109:BG109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E109),$C109-SUM($F109:BH109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E109),$C109-SUM($F109:BI109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E109),$C109-SUM($F109:BJ109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E109),$C109-SUM($F109:BK109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E109),$C109-SUM($F109:BL109),($C109/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E109),$C109-SUM($F109:BM109),($C109/$B108)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A105)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E110)","v":0.92169622181115696},null,3,null,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(I$3>($B108+$E110),$C110-SUM($F110:H110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(J$3>($B108+$E110),$C110-SUM($F110:I110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(K$3>($B108+$E110),$C110-SUM($F110:J110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(L$3>($B108+$E110),$C110-SUM($F110:K110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(M$3>($B108+$E110),$C110-SUM($F110:L110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>($B108+$E110),$C110-SUM($F110:M110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E110),$C110-SUM($F110:N110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E110),$C110-SUM($F110:O110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E110),$C110-SUM($F110:P110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E110),$C110-SUM($F110:Q110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E110),$C110-SUM($F110:R110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E110),$C110-SUM($F110:S110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E110),$C110-SUM($F110:T110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E110),$C110-SUM($F110:U110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E110),$C110-SUM($F110:V110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E110),$C110-SUM($F110:W110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E110),$C110-SUM($F110:X110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E110),$C110-SUM($F110:Y110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E110),$C110-SUM($F110:Z110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E110),$C110-SUM($F110:AA110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E110),$C110-SUM($F110:AB110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E110),$C110-SUM($F110:AC110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E110),$C110-SUM($F110:AD110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E110),$C110-SUM($F110:AE110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E110),$C110-SUM($F110:AF110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E110),$C110-SUM($F110:AG110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E110),$C110-SUM($F110:AH110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E110),$C110-SUM($F110:AI110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E110),$C110-SUM($F110:AJ110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E110),$C110-SUM($F110:AK110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E110),$C110-SUM($F110:AL110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E110),$C110-SUM($F110:AM110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E110),$C110-SUM($F110:AN110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E110),$C110-SUM($F110:AO110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E110),$C110-SUM($F110:AP110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E110),$C110-SUM($F110:AQ110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E110),$C110-SUM($F110:AR110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E110),$C110-SUM($F110:AS110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E110),$C110-SUM($F110:AT110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E110),$C110-SUM($F110:AU110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E110),$C110-SUM($F110:AV110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E110),$C110-SUM($F110:AW110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E110),$C110-SUM($F110:AX110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E110),$C110-SUM($F110:AY110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E110),$C110-SUM($F110:AZ110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E110),$C110-SUM($F110:BA110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E110),$C110-SUM($F110:BB110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E110),$C110-SUM($F110:BC110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E110),$C110-SUM($F110:BD110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E110),$C110-SUM($F110:BE110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E110),$C110-SUM($F110:BF110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E110),$C110-SUM($F110:BG110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E110),$C110-SUM($F110:BH110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E110),$C110-SUM($F110:BI110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E110),$C110-SUM($F110:BJ110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E110),$C110-SUM($F110:BK110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E110),$C110-SUM($F110:BL110),($C110/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E110),$C110-SUM($F110:BM110),($C110/$B108)))","v":"n/a"}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E111)","v":12.284380992788257},null,4,null,null,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(J$3>($B108+$E111),$C111-SUM($F111:I111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(K$3>($B108+$E111),$C111-SUM($F111:J111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(L$3>($B108+$E111),$C111-SUM($F111:K111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(M$3>($B108+$E111),$C111-SUM($F111:L111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>($B108+$E111),$C111-SUM($F111:M111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E111),$C111-SUM($F111:N111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E111),$C111-SUM($F111:O111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E111),$C111-SUM($F111:P111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E111),$C111-SUM($F111:Q111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E111),$C111-SUM($F111:R111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E111),$C111-SUM($F111:S111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E111),$C111-SUM($F111:T111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E111),$C111-SUM($F111:U111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E111),$C111-SUM($F111:V111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E111),$C111-SUM($F111:W111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E111),$C111-SUM($F111:X111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E111),$C111-SUM($F111:Y111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E111),$C111-SUM($F111:Z111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E111),$C111-SUM($F111:AA111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E111),$C111-SUM($F111:AB111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E111),$C111-SUM($F111:AC111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E111),$C111-SUM($F111:AD111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E111),$C111-SUM($F111:AE111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E111),$C111-SUM($F111:AF111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E111),$C111-SUM($F111:AG111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E111),$C111-SUM($F111:AH111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E111),$C111-SUM($F111:AI111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E111),$C111-SUM($F111:AJ111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E111),$C111-SUM($F111:AK111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E111),$C111-SUM($F111:AL111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E111),$C111-SUM($F111:AM111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E111),$C111-SUM($F111:AN111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E111),$C111-SUM($F111:AO111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E111),$C111-SUM($F111:AP111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E111),$C111-SUM($F111:AQ111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E111),$C111-SUM($F111:AR111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E111),$C111-SUM($F111:AS111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E111),$C111-SUM($F111:AT111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E111),$C111-SUM($F111:AU111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E111),$C111-SUM($F111:AV111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E111),$C111-SUM($F111:AW111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E111),$C111-SUM($F111:AX111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E111),$C111-SUM($F111:AY111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E111),$C111-SUM($F111:AZ111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E111),$C111-SUM($F111:BA111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E111),$C111-SUM($F111:BB111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E111),$C111-SUM($F111:BC111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E111),$C111-SUM($F111:BD111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E111),$C111-SUM($F111:BE111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E111),$C111-SUM($F111:BF111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E111),$C111-SUM($F111:BG111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E111),$C111-SUM($F111:BH111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E111),$C111-SUM($F111:BI111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E111),$C111-SUM($F111:BJ111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E111),$C111-SUM($F111:BK111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E111),$C111-SUM($F111:BL111),($C111/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E111),$C111-SUM($F111:BM111),($C111/$B108)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A105)","v":34.20662599621604},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E112)+OFFSET('I3 CAPEX '!$E$79,$A105,E112)","v":2.6217745437275779E-2},null,5,null,null,null,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(K$3>($B108+$E112),$C112-SUM($F112:J112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(L$3>($B108+$E112),$C112-SUM($F112:K112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(M$3>($B108+$E112),$C112-SUM($F112:L112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>($B108+$E112),$C112-SUM($F112:M112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E112),$C112-SUM($F112:N112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E112),$C112-SUM($F112:O112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E112),$C112-SUM($F112:P112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E112),$C112-SUM($F112:Q112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E112),$C112-SUM($F112:R112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E112),$C112-SUM($F112:S112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E112),$C112-SUM($F112:T112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E112),$C112-SUM($F112:U112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E112),$C112-SUM($F112:V112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E112),$C112-SUM($F112:W112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E112),$C112-SUM($F112:X112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E112),$C112-SUM($F112:Y112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E112),$C112-SUM($F112:Z112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E112),$C112-SUM($F112:AA112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E112),$C112-SUM($F112:AB112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E112),$C112-SUM($F112:AC112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E112),$C112-SUM($F112:AD112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E112),$C112-SUM($F112:AE112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E112),$C112-SUM($F112:AF112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E112),$C112-SUM($F112:AG112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E112),$C112-SUM($F112:AH112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E112),$C112-SUM($F112:AI112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E112),$C112-SUM($F112:AJ112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E112),$C112-SUM($F112:AK112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E112),$C112-SUM($F112:AL112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E112),$C112-SUM($F112:AM112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E112),$C112-SUM($F112:AN112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E112),$C112-SUM($F112:AO112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E112),$C112-SUM($F112:AP112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E112),$C112-SUM($F112:AQ112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E112),$C112-SUM($F112:AR112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E112),$C112-SUM($F112:AS112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E112),$C112-SUM($F112:AT112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E112),$C112-SUM($F112:AU112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E112),$C112-SUM($F112:AV112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E112),$C112-SUM($F112:AW112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E112),$C112-SUM($F112:AX112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E112),$C112-SUM($F112:AY112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E112),$C112-SUM($F112:AZ112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E112),$C112-SUM($F112:BA112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E112),$C112-SUM($F112:BB112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E112),$C112-SUM($F112:BC112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E112),$C112-SUM($F112:BD112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E112),$C112-SUM($F112:BE112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E112),$C112-SUM($F112:BF112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E112),$C112-SUM($F112:BG112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E112),$C112-SUM($F112:BH112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E112),$C112-SUM($F112:BI112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E112),$C112-SUM($F112:BJ112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E112),$C112-SUM($F112:BK112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E112),$C112-SUM($F112:BL112),($C112/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E112),$C112-SUM($F112:BM112),($C112/$B108)))","v":"n/a"}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E113)+OFFSET('I3 CAPEX '!$E$79,$A105,E113)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(L$3>($B108+$E113),$C113-SUM($F113:K113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(M$3>($B108+$E113),$C113-SUM($F113:L113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>($B108+$E113),$C113-SUM($F113:M113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E113),$C113-SUM($F113:N113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E113),$C113-SUM($F113:O113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E113),$C113-SUM($F113:P113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E113),$C113-SUM($F113:Q113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E113),$C113-SUM($F113:R113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E113),$C113-SUM($F113:S113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E113),$C113-SUM($F113:T113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E113),$C113-SUM($F113:U113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E113),$C113-SUM($F113:V113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E113),$C113-SUM($F113:W113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E113),$C113-SUM($F113:X113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E113),$C113-SUM($F113:Y113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E113),$C113-SUM($F113:Z113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E113),$C113-SUM($F113:AA113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E113),$C113-SUM($F113:AB113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E113),$C113-SUM($F113:AC113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E113),$C113-SUM($F113:AD113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E113),$C113-SUM($F113:AE113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E113),$C113-SUM($F113:AF113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E113),$C113-SUM($F113:AG113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E113),$C113-SUM($F113:AH113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E113),$C113-SUM($F113:AI113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E113),$C113-SUM($F113:AJ113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E113),$C113-SUM($F113:AK113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E113),$C113-SUM($F113:AL113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E113),$C113-SUM($F113:AM113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E113),$C113-SUM($F113:AN113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E113),$C113-SUM($F113:AO113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E113),$C113-SUM($F113:AP113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E113),$C113-SUM($F113:AQ113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E113),$C113-SUM($F113:AR113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E113),$C113-SUM($F113:AS113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E113),$C113-SUM($F113:AT113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E113),$C113-SUM($F113:AU113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E113),$C113-SUM($F113:AV113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E113),$C113-SUM($F113:AW113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E113),$C113-SUM($F113:AX113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E113),$C113-SUM($F113:AY113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E113),$C113-SUM($F113:AZ113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E113),$C113-SUM($F113:BA113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E113),$C113-SUM($F113:BB113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E113),$C113-SUM($F113:BC113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E113),$C113-SUM($F113:BD113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E113),$C113-SUM($F113:BE113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E113),$C113-SUM($F113:BF113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E113),$C113-SUM($F113:BG113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E113),$C113-SUM($F113:BH113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E113),$C113-SUM($F113:BI113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E113),$C113-SUM($F113:BJ113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E113),$C113-SUM($F113:BK113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E113),$C113-SUM($F113:BL113),($C113/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E113),$C113-SUM($F113:BM113),($C113/$B108)))","v":"n/a"}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A105,E111)","v":20.522074278151319},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E114)+OFFSET('I3 CAPEX '!$E$79,$A105,E114)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(M$3>($B108+$E114),$C114-SUM($F114:L114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>($B108+$E114),$C114-SUM($F114:M114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E114),$C114-SUM($F114:N114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E114),$C114-SUM($F114:O114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E114),$C114-SUM($F114:P114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E114),$C114-SUM($F114:Q114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E114),$C114-SUM($F114:R114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E114),$C114-SUM($F114:S114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E114),$C114-SUM($F114:T114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E114),$C114-SUM($F114:U114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E114),$C114-SUM($F114:V114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E114),$C114-SUM($F114:W114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E114),$C114-SUM($F114:X114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E114),$C114-SUM($F114:Y114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E114),$C114-SUM($F114:Z114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E114),$C114-SUM($F114:AA114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E114),$C114-SUM($F114:AB114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E114),$C114-SUM($F114:AC114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E114),$C114-SUM($F114:AD114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E114),$C114-SUM($F114:AE114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E114),$C114-SUM($F114:AF114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E114),$C114-SUM($F114:AG114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E114),$C114-SUM($F114:AH114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E114),$C114-SUM($F114:AI114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E114),$C114-SUM($F114:AJ114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E114),$C114-SUM($F114:AK114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E114),$C114-SUM($F114:AL114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E114),$C114-SUM($F114:AM114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E114),$C114-SUM($F114:AN114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E114),$C114-SUM($F114:AO114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E114),$C114-SUM($F114:AP114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E114),$C114-SUM($F114:AQ114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E114),$C114-SUM($F114:AR114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E114),$C114-SUM($F114:AS114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E114),$C114-SUM($F114:AT114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E114),$C114-SUM($F114:AU114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E114),$C114-SUM($F114:AV114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E114),$C114-SUM($F114:AW114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E114),$C114-SUM($F114:AX114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E114),$C114-SUM($F114:AY114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E114),$C114-SUM($F114:AZ114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E114),$C114-SUM($F114:BA114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E114),$C114-SUM($F114:BB114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E114),$C114-SUM($F114:BC114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E114),$C114-SUM($F114:BD114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E114),$C114-SUM($F114:BE114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E114),$C114-SUM($F114:BF114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E114),$C114-SUM($F114:BG114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E114),$C114-SUM($F114:BH114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E114),$C114-SUM($F114:BI114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E114),$C114-SUM($F114:BJ114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E114),$C114-SUM($F114:BK114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E114),$C114-SUM($F114:BL114),($C114/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E114),$C114-SUM($F114:BM114),($C114/$B108)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E115)+OFFSET('I3 CAPEX '!$E$79,$A105,E115)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(N$3>($B108+$E115),$C115-SUM($F115:M115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E115),$C115-SUM($F115:N115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E115),$C115-SUM($F115:O115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E115),$C115-SUM($F115:P115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E115),$C115-SUM($F115:Q115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E115),$C115-SUM($F115:R115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E115),$C115-SUM($F115:S115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E115),$C115-SUM($F115:T115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E115),$C115-SUM($F115:U115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E115),$C115-SUM($F115:V115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E115),$C115-SUM($F115:W115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E115),$C115-SUM($F115:X115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E115),$C115-SUM($F115:Y115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E115),$C115-SUM($F115:Z115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E115),$C115-SUM($F115:AA115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E115),$C115-SUM($F115:AB115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E115),$C115-SUM($F115:AC115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E115),$C115-SUM($F115:AD115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E115),$C115-SUM($F115:AE115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E115),$C115-SUM($F115:AF115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E115),$C115-SUM($F115:AG115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E115),$C115-SUM($F115:AH115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E115),$C115-SUM($F115:AI115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E115),$C115-SUM($F115:AJ115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E115),$C115-SUM($F115:AK115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E115),$C115-SUM($F115:AL115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E115),$C115-SUM($F115:AM115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E115),$C115-SUM($F115:AN115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E115),$C115-SUM($F115:AO115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E115),$C115-SUM($F115:AP115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E115),$C115-SUM($F115:AQ115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E115),$C115-SUM($F115:AR115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E115),$C115-SUM($F115:AS115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E115),$C115-SUM($F115:AT115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E115),$C115-SUM($F115:AU115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E115),$C115-SUM($F115:AV115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E115),$C115-SUM($F115:AW115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E115),$C115-SUM($F115:AX115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E115),$C115-SUM($F115:AY115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E115),$C115-SUM($F115:AZ115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E115),$C115-SUM($F115:BA115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E115),$C115-SUM($F115:BB115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E115),$C115-SUM($F115:BC115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E115),$C115-SUM($F115:BD115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E115),$C115-SUM($F115:BE115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E115),$C115-SUM($F115:BF115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E115),$C115-SUM($F115:BG115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E115),$C115-SUM($F115:BH115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E115),$C115-SUM($F115:BI115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E115),$C115-SUM($F115:BJ115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E115),$C115-SUM($F115:BK115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E115),$C115-SUM($F115:BL115),($C115/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E115),$C115-SUM($F115:BM115),($C115/$B108)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E116)+OFFSET('I3 CAPEX '!$E$79,$A105,E116)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(O$3>($B108+$E116),$C116-SUM($F116:N116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E116),$C116-SUM($F116:O116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E116),$C116-SUM($F116:P116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E116),$C116-SUM($F116:Q116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E116),$C116-SUM($F116:R116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E116),$C116-SUM($F116:S116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E116),$C116-SUM($F116:T116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E116),$C116-SUM($F116:U116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E116),$C116-SUM($F116:V116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E116),$C116-SUM($F116:W116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E116),$C116-SUM($F116:X116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E116),$C116-SUM($F116:Y116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E116),$C116-SUM($F116:Z116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E116),$C116-SUM($F116:AA116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E116),$C116-SUM($F116:AB116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E116),$C116-SUM($F116:AC116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E116),$C116-SUM($F116:AD116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E116),$C116-SUM($F116:AE116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E116),$C116-SUM($F116:AF116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E116),$C116-SUM($F116:AG116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E116),$C116-SUM($F116:AH116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E116),$C116-SUM($F116:AI116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E116),$C116-SUM($F116:AJ116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E116),$C116-SUM($F116:AK116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E116),$C116-SUM($F116:AL116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E116),$C116-SUM($F116:AM116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E116),$C116-SUM($F116:AN116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E116),$C116-SUM($F116:AO116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E116),$C116-SUM($F116:AP116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E116),$C116-SUM($F116:AQ116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E116),$C116-SUM($F116:AR116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E116),$C116-SUM($F116:AS116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E116),$C116-SUM($F116:AT116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E116),$C116-SUM($F116:AU116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E116),$C116-SUM($F116:AV116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E116),$C116-SUM($F116:AW116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E116),$C116-SUM($F116:AX116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E116),$C116-SUM($F116:AY116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E116),$C116-SUM($F116:AZ116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E116),$C116-SUM($F116:BA116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E116),$C116-SUM($F116:BB116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E116),$C116-SUM($F116:BC116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E116),$C116-SUM($F116:BD116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E116),$C116-SUM($F116:BE116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E116),$C116-SUM($F116:BF116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E116),$C116-SUM($F116:BG116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E116),$C116-SUM($F116:BH116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E116),$C116-SUM($F116:BI116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E116),$C116-SUM($F116:BJ116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E116),$C116-SUM($F116:BK116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E116),$C116-SUM($F116:BL116),($C116/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E116),$C116-SUM($F116:BM116),($C116/$B108)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A105,E117)+OFFSET('I3 CAPEX '!$E$79,$A105,E117)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=\"n/a\",\"n/a\",IF(P$3>($B108+$E117),$C117-SUM($F117:O117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Q$3>($B108+$E117),$C117-SUM($F117:P117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(R$3>($B108+$E117),$C117-SUM($F117:Q117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(S$3>($B108+$E117),$C117-SUM($F117:R117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(T$3>($B108+$E117),$C117-SUM($F117:S117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(U$3>($B108+$E117),$C117-SUM($F117:T117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(V$3>($B108+$E117),$C117-SUM($F117:U117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(W$3>($B108+$E117),$C117-SUM($F117:V117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(X$3>($B108+$E117),$C117-SUM($F117:W117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Y$3>($B108+$E117),$C117-SUM($F117:X117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(Z$3>($B108+$E117),$C117-SUM($F117:Y117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AA$3>($B108+$E117),$C117-SUM($F117:Z117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AB$3>($B108+$E117),$C117-SUM($F117:AA117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AC$3>($B108+$E117),$C117-SUM($F117:AB117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AD$3>($B108+$E117),$C117-SUM($F117:AC117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AE$3>($B108+$E117),$C117-SUM($F117:AD117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AF$3>($B108+$E117),$C117-SUM($F117:AE117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AG$3>($B108+$E117),$C117-SUM($F117:AF117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AH$3>($B108+$E117),$C117-SUM($F117:AG117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AI$3>($B108+$E117),$C117-SUM($F117:AH117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AJ$3>($B108+$E117),$C117-SUM($F117:AI117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AK$3>($B108+$E117),$C117-SUM($F117:AJ117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AL$3>($B108+$E117),$C117-SUM($F117:AK117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AM$3>($B108+$E117),$C117-SUM($F117:AL117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AN$3>($B108+$E117),$C117-SUM($F117:AM117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AO$3>($B108+$E117),$C117-SUM($F117:AN117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AP$3>($B108+$E117),$C117-SUM($F117:AO117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AQ$3>($B108+$E117),$C117-SUM($F117:AP117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AR$3>($B108+$E117),$C117-SUM($F117:AQ117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AS$3>($B108+$E117),$C117-SUM($F117:AR117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AT$3>($B108+$E117),$C117-SUM($F117:AS117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AU$3>($B108+$E117),$C117-SUM($F117:AT117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AV$3>($B108+$E117),$C117-SUM($F117:AU117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AW$3>($B108+$E117),$C117-SUM($F117:AV117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AX$3>($B108+$E117),$C117-SUM($F117:AW117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AY$3>($B108+$E117),$C117-SUM($F117:AX117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(AZ$3>($B108+$E117),$C117-SUM($F117:AY117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BA$3>($B108+$E117),$C117-SUM($F117:AZ117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BB$3>($B108+$E117),$C117-SUM($F117:BA117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BC$3>($B108+$E117),$C117-SUM($F117:BB117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BD$3>($B108+$E117),$C117-SUM($F117:BC117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BE$3>($B108+$E117),$C117-SUM($F117:BD117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BF$3>($B108+$E117),$C117-SUM($F117:BE117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BG$3>($B108+$E117),$C117-SUM($F117:BF117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BH$3>($B108+$E117),$C117-SUM($F117:BG117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BI$3>($B108+$E117),$C117-SUM($F117:BH117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BJ$3>($B108+$E117),$C117-SUM($F117:BI117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BK$3>($B108+$E117),$C117-SUM($F117:BJ117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BL$3>($B108+$E117),$C117-SUM($F117:BK117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BM$3>($B108+$E117),$C117-SUM($F117:BL117),($C117/$B108)))","v":"n/a"},{"$f":"IF($B108=\"n/a\",\"n/a\",IF(BN$3>($B108+$E117),$C117-SUM($F117:BM117),($C117/$B108)))","v":"n/a"}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B105","v":"Land"},null,null,{"$f":"SUBTOTAL(9,F106:F122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL106:AL122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN106:BN122)","v":0}]
[{"$f":"+A105+1","v":7},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A124))","v":"Network Switching Centres"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B129=\"n/a\",\"n/a\",IF(F$3>$B129,+$B131,+$B131/$B129))","v":-0.46212570191993008},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(G$3>$B129,+$B131-SUM($F125:F125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(H$3>$B129,+$B131-SUM($F125:G125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(I$3>$B129,+$B131-SUM($F125:H125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(J$3>$B129,+$B131-SUM($F125:I125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(K$3>$B129,+$B131-SUM($F125:J125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(L$3>$B129,+$B131-SUM($F125:K125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(M$3>$B129,+$B131-SUM($F125:L125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(N$3>$B129,+$B131-SUM($F125:M125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(O$3>$B129,+$B131-SUM($F125:N125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(P$3>$B129,+$B131-SUM($F125:O125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(Q$3>$B129,+$B131-SUM($F125:P125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(R$3>$B129,+$B131-SUM($F125:Q125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(S$3>$B129,+$B131-SUM($F125:R125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(T$3>$B129,+$B131-SUM($F125:S125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(U$3>$B129,+$B131-SUM($F125:T125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(V$3>$B129,+$B131-SUM($F125:U125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(W$3>$B129,+$B131-SUM($F125:V125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(X$3>$B129,+$B131-SUM($F125:W125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(Y$3>$B129,+$B131-SUM($F125:X125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(Z$3>$B129,+$B131-SUM($F125:Y125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AA$3>$B129,+$B131-SUM($F125:Z125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AB$3>$B129,+$B131-SUM($F125:AA125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AC$3>$B129,+$B131-SUM($F125:AB125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AD$3>$B129,+$B131-SUM($F125:AC125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AE$3>$B129,+$B131-SUM($F125:AD125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AF$3>$B129,+$B131-SUM($F125:AE125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AG$3>$B129,+$B131-SUM($F125:AF125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AH$3>$B129,+$B131-SUM($F125:AG125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AI$3>$B129,+$B131-SUM($F125:AH125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AJ$3>$B129,+$B131-SUM($F125:AI125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AK$3>$B129,+$B131-SUM($F125:AJ125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AL$3>$B129,+$B131-SUM($F125:AK125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AM$3>$B129,+$B131-SUM($F125:AL125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AN$3>$B129,+$B131-SUM($F125:AM125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AO$3>$B129,+$B131-SUM($F125:AN125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AP$3>$B129,+$B131-SUM($F125:AO125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AQ$3>$B129,+$B131-SUM($F125:AP125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AR$3>$B129,+$B131-SUM($F125:AQ125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AS$3>$B129,+$B131-SUM($F125:AR125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AT$3>$B129,+$B131-SUM($F125:AS125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AU$3>$B129,+$B131-SUM($F125:AT125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AV$3>$B129,+$B131-SUM($F125:AU125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AW$3>$B129,+$B131-SUM($F125:AV125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AX$3>$B129,+$B131-SUM($F125:AW125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AY$3>$B129,+$B131-SUM($F125:AX125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(AZ$3>$B129,+$B131-SUM($F125:AY125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BA$3>$B129,+$B131-SUM($F125:AZ125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BB$3>$B129,+$B131-SUM($F125:BA125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BC$3>$B129,+$B131-SUM($F125:BB125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BD$3>$B129,+$B131-SUM($F125:BC125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BE$3>$B129,+$B131-SUM($F125:BD125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BF$3>$B129,+$B131-SUM($F125:BE125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BG$3>$B129,+$B131-SUM($F125:BF125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BH$3>$B129,+$B131-SUM($F125:BG125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BI$3>$B129,+$B131-SUM($F125:BH125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BJ$3>$B129,+$B131-SUM($F125:BI125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BK$3>$B129,+$B131-SUM($F125:BJ125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BL$3>$B129,+$B131-SUM($F125:BK125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BM$3>$B129,+$B131-SUM($F125:BL125),+$B131/$B129))","v":0},{"$f":"IF($B129=\"n/a\",\"n/a\",IF(BN$3>$B129,+$B131-SUM($F125:BM125),+$B131/$B129))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B127=\"n/a\",\"n/a\",IF(K$3>$B127,+$B133-SUM($F126:J126),+$B133/($B127-$E131)))","v":3.213493543456786},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(L$3>$B127,+$B133-SUM($F126:K126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(M$3>$B127,+$B133-SUM($F126:L126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>$B127,+$B133-SUM($F126:M126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>$B127,+$B133-SUM($F126:N126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>$B127,+$B133-SUM($F126:O126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>$B127,+$B133-SUM($F126:P126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>$B127,+$B133-SUM($F126:Q126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>$B127,+$B133-SUM($F126:R126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>$B127,+$B133-SUM($F126:S126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>$B127,+$B133-SUM($F126:T126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>$B127,+$B133-SUM($F126:U126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>$B127,+$B133-SUM($F126:V126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>$B127,+$B133-SUM($F126:W126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>$B127,+$B133-SUM($F126:X126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>$B127,+$B133-SUM($F126:Y126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>$B127,+$B133-SUM($F126:Z126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>$B127,+$B133-SUM($F126:AA126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>$B127,+$B133-SUM($F126:AB126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>$B127,+$B133-SUM($F126:AC126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>$B127,+$B133-SUM($F126:AD126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>$B127,+$B133-SUM($F126:AE126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>$B127,+$B133-SUM($F126:AF126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>$B127,+$B133-SUM($F126:AG126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>$B127,+$B133-SUM($F126:AH126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>$B127,+$B133-SUM($F126:AI126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>$B127,+$B133-SUM($F126:AJ126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>$B127,+$B133-SUM($F126:AK126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>$B127,+$B133-SUM($F126:AL126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>$B127,+$B133-SUM($F126:AM126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>$B127,+$B133-SUM($F126:AN126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>$B127,+$B133-SUM($F126:AO126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>$B127,+$B133-SUM($F126:AP126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>$B127,+$B133-SUM($F126:AQ126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>$B127,+$B133-SUM($F126:AR126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>$B127,+$B133-SUM($F126:AS126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>$B127,+$B133-SUM($F126:AT126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>$B127,+$B133-SUM($F126:AU126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>$B127,+$B133-SUM($F126:AV126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>$B127,+$B133-SUM($F126:AW126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>$B127,+$B133-SUM($F126:AX126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>$B127,+$B133-SUM($F126:AY126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>$B127,+$B133-SUM($F126:AZ126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>$B127,+$B133-SUM($F126:BA126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>$B127,+$B133-SUM($F126:BB126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>$B127,+$B133-SUM($F126:BC126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>$B127,+$B133-SUM($F126:BD126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>$B127,+$B133-SUM($F126:BE126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>$B127,+$B133-SUM($F126:BF126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>$B127,+$B133-SUM($F126:BG126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>$B127,+$B133-SUM($F126:BH126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>$B127,+$B133-SUM($F126:BI126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>$B127,+$B133-SUM($F126:BJ126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>$B127,+$B133-SUM($F126:BK126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>$B127,+$B133-SUM($F126:BL126),+$B133/($B127-$E131)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>$B127,+$B133-SUM($F126:BM126),+$B133/($B127-$E131)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A124)","v":5},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E127)","v":5.8463076059163899E-2},null,1,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(G$3>($B127+$E127),$C127-SUM($F127:F127),($C127/$B127)))","v":1.169261521183278E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(H$3>($B127+$E127),$C127-SUM($F127:G127),($C127/$B127)))","v":1.169261521183278E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(I$3>($B127+$E127),$C127-SUM($F127:H127),($C127/$B127)))","v":1.169261521183278E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(J$3>($B127+$E127),$C127-SUM($F127:I127),($C127/$B127)))","v":1.169261521183278E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(K$3>($B127+$E127),$C127-SUM($F127:J127),($C127/$B127)))","v":1.169261521183278E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(L$3>($B127+$E127),$C127-SUM($F127:K127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(M$3>($B127+$E127),$C127-SUM($F127:L127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>($B127+$E127),$C127-SUM($F127:M127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E127),$C127-SUM($F127:N127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E127),$C127-SUM($F127:O127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E127),$C127-SUM($F127:P127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E127),$C127-SUM($F127:Q127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E127),$C127-SUM($F127:R127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E127),$C127-SUM($F127:S127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E127),$C127-SUM($F127:T127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E127),$C127-SUM($F127:U127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E127),$C127-SUM($F127:V127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E127),$C127-SUM($F127:W127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E127),$C127-SUM($F127:X127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E127),$C127-SUM($F127:Y127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E127),$C127-SUM($F127:Z127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E127),$C127-SUM($F127:AA127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E127),$C127-SUM($F127:AB127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E127),$C127-SUM($F127:AC127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E127),$C127-SUM($F127:AD127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E127),$C127-SUM($F127:AE127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E127),$C127-SUM($F127:AF127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E127),$C127-SUM($F127:AG127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E127),$C127-SUM($F127:AH127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E127),$C127-SUM($F127:AI127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E127),$C127-SUM($F127:AJ127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E127),$C127-SUM($F127:AK127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E127),$C127-SUM($F127:AL127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E127),$C127-SUM($F127:AM127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E127),$C127-SUM($F127:AN127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E127),$C127-SUM($F127:AO127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E127),$C127-SUM($F127:AP127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E127),$C127-SUM($F127:AQ127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E127),$C127-SUM($F127:AR127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E127),$C127-SUM($F127:AS127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E127),$C127-SUM($F127:AT127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E127),$C127-SUM($F127:AU127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E127),$C127-SUM($F127:AV127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E127),$C127-SUM($F127:AW127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E127),$C127-SUM($F127:AX127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E127),$C127-SUM($F127:AY127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E127),$C127-SUM($F127:AZ127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E127),$C127-SUM($F127:BA127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E127),$C127-SUM($F127:BB127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E127),$C127-SUM($F127:BC127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E127),$C127-SUM($F127:BD127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E127),$C127-SUM($F127:BE127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E127),$C127-SUM($F127:BF127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E127),$C127-SUM($F127:BG127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E127),$C127-SUM($F127:BH127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E127),$C127-SUM($F127:BI127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E127),$C127-SUM($F127:BJ127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E127),$C127-SUM($F127:BK127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E127),$C127-SUM($F127:BL127),($C127/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E127),$C127-SUM($F127:BM127),($C127/$B127)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E128)","v":0.11443075947359665},null,2,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(H$3>($B127+$E128),$C128-SUM($F128:G128),($C128/$B127)))","v":2.288615189471933E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(I$3>($B127+$E128),$C128-SUM($F128:H128),($C128/$B127)))","v":2.288615189471933E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(J$3>($B127+$E128),$C128-SUM($F128:I128),($C128/$B127)))","v":2.288615189471933E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(K$3>($B127+$E128),$C128-SUM($F128:J128),($C128/$B127)))","v":2.288615189471933E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(L$3>($B127+$E128),$C128-SUM($F128:K128),($C128/$B127)))","v":2.288615189471933E-2},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(M$3>($B127+$E128),$C128-SUM($F128:L128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>($B127+$E128),$C128-SUM($F128:M128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E128),$C128-SUM($F128:N128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E128),$C128-SUM($F128:O128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E128),$C128-SUM($F128:P128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E128),$C128-SUM($F128:Q128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E128),$C128-SUM($F128:R128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E128),$C128-SUM($F128:S128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E128),$C128-SUM($F128:T128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E128),$C128-SUM($F128:U128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E128),$C128-SUM($F128:V128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E128),$C128-SUM($F128:W128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E128),$C128-SUM($F128:X128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E128),$C128-SUM($F128:Y128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E128),$C128-SUM($F128:Z128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E128),$C128-SUM($F128:AA128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E128),$C128-SUM($F128:AB128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E128),$C128-SUM($F128:AC128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E128),$C128-SUM($F128:AD128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E128),$C128-SUM($F128:AE128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E128),$C128-SUM($F128:AF128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E128),$C128-SUM($F128:AG128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E128),$C128-SUM($F128:AH128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E128),$C128-SUM($F128:AI128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E128),$C128-SUM($F128:AJ128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E128),$C128-SUM($F128:AK128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E128),$C128-SUM($F128:AL128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E128),$C128-SUM($F128:AM128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E128),$C128-SUM($F128:AN128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E128),$C128-SUM($F128:AO128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E128),$C128-SUM($F128:AP128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E128),$C128-SUM($F128:AQ128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E128),$C128-SUM($F128:AR128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E128),$C128-SUM($F128:AS128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E128),$C128-SUM($F128:AT128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E128),$C128-SUM($F128:AU128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E128),$C128-SUM($F128:AV128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E128),$C128-SUM($F128:AW128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E128),$C128-SUM($F128:AX128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E128),$C128-SUM($F128:AY128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E128),$C128-SUM($F128:AZ128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E128),$C128-SUM($F128:BA128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E128),$C128-SUM($F128:BB128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E128),$C128-SUM($F128:BC128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E128),$C128-SUM($F128:BD128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E128),$C128-SUM($F128:BE128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E128),$C128-SUM($F128:BF128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E128),$C128-SUM($F128:BG128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E128),$C128-SUM($F128:BH128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E128),$C128-SUM($F128:BI128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E128),$C128-SUM($F128:BJ128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E128),$C128-SUM($F128:BK128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E128),$C128-SUM($F128:BL128),($C128/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E128),$C128-SUM($F128:BM128),($C128/$B127)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A124)","v":0.83052113538210171},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E129)","v":0},null,3,null,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(I$3>($B127+$E129),$C129-SUM($F129:H129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(J$3>($B127+$E129),$C129-SUM($F129:I129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(K$3>($B127+$E129),$C129-SUM($F129:J129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(L$3>($B127+$E129),$C129-SUM($F129:K129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(M$3>($B127+$E129),$C129-SUM($F129:L129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>($B127+$E129),$C129-SUM($F129:M129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E129),$C129-SUM($F129:N129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E129),$C129-SUM($F129:O129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E129),$C129-SUM($F129:P129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E129),$C129-SUM($F129:Q129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E129),$C129-SUM($F129:R129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E129),$C129-SUM($F129:S129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E129),$C129-SUM($F129:T129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E129),$C129-SUM($F129:U129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E129),$C129-SUM($F129:V129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E129),$C129-SUM($F129:W129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E129),$C129-SUM($F129:X129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E129),$C129-SUM($F129:Y129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E129),$C129-SUM($F129:Z129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E129),$C129-SUM($F129:AA129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E129),$C129-SUM($F129:AB129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E129),$C129-SUM($F129:AC129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E129),$C129-SUM($F129:AD129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E129),$C129-SUM($F129:AE129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E129),$C129-SUM($F129:AF129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E129),$C129-SUM($F129:AG129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E129),$C129-SUM($F129:AH129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E129),$C129-SUM($F129:AI129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E129),$C129-SUM($F129:AJ129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E129),$C129-SUM($F129:AK129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E129),$C129-SUM($F129:AL129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E129),$C129-SUM($F129:AM129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E129),$C129-SUM($F129:AN129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E129),$C129-SUM($F129:AO129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E129),$C129-SUM($F129:AP129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E129),$C129-SUM($F129:AQ129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E129),$C129-SUM($F129:AR129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E129),$C129-SUM($F129:AS129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E129),$C129-SUM($F129:AT129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E129),$C129-SUM($F129:AU129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E129),$C129-SUM($F129:AV129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E129),$C129-SUM($F129:AW129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E129),$C129-SUM($F129:AX129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E129),$C129-SUM($F129:AY129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E129),$C129-SUM($F129:AZ129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E129),$C129-SUM($F129:BA129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E129),$C129-SUM($F129:BB129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E129),$C129-SUM($F129:BC129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E129),$C129-SUM($F129:BD129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E129),$C129-SUM($F129:BE129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E129),$C129-SUM($F129:BF129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E129),$C129-SUM($F129:BG129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E129),$C129-SUM($F129:BH129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E129),$C129-SUM($F129:BI129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E129),$C129-SUM($F129:BJ129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E129),$C129-SUM($F129:BK129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E129),$C129-SUM($F129:BL129),($C129/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E129),$C129-SUM($F129:BM129),($C129/$B127)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E130)","v":4.5629610418572257},null,4,null,null,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(J$3>($B127+$E130),$C130-SUM($F130:I130),($C130/$B127)))","v":0.91259220837144517},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(K$3>($B127+$E130),$C130-SUM($F130:J130),($C130/$B127)))","v":0.91259220837144517},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(L$3>($B127+$E130),$C130-SUM($F130:K130),($C130/$B127)))","v":0.91259220837144517},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(M$3>($B127+$E130),$C130-SUM($F130:L130),($C130/$B127)))","v":0.91259220837144517},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>($B127+$E130),$C130-SUM($F130:M130),($C130/$B127)))","v":0.91259220837144517},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E130),$C130-SUM($F130:N130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E130),$C130-SUM($F130:O130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E130),$C130-SUM($F130:P130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E130),$C130-SUM($F130:Q130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E130),$C130-SUM($F130:R130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E130),$C130-SUM($F130:S130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E130),$C130-SUM($F130:T130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E130),$C130-SUM($F130:U130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E130),$C130-SUM($F130:V130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E130),$C130-SUM($F130:W130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E130),$C130-SUM($F130:X130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E130),$C130-SUM($F130:Y130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E130),$C130-SUM($F130:Z130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E130),$C130-SUM($F130:AA130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E130),$C130-SUM($F130:AB130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E130),$C130-SUM($F130:AC130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E130),$C130-SUM($F130:AD130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E130),$C130-SUM($F130:AE130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E130),$C130-SUM($F130:AF130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E130),$C130-SUM($F130:AG130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E130),$C130-SUM($F130:AH130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E130),$C130-SUM($F130:AI130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E130),$C130-SUM($F130:AJ130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E130),$C130-SUM($F130:AK130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E130),$C130-SUM($F130:AL130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E130),$C130-SUM($F130:AM130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E130),$C130-SUM($F130:AN130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E130),$C130-SUM($F130:AO130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E130),$C130-SUM($F130:AP130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E130),$C130-SUM($F130:AQ130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E130),$C130-SUM($F130:AR130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E130),$C130-SUM($F130:AS130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E130),$C130-SUM($F130:AT130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E130),$C130-SUM($F130:AU130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E130),$C130-SUM($F130:AV130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E130),$C130-SUM($F130:AW130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E130),$C130-SUM($F130:AX130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E130),$C130-SUM($F130:AY130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E130),$C130-SUM($F130:AZ130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E130),$C130-SUM($F130:BA130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E130),$C130-SUM($F130:BB130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E130),$C130-SUM($F130:BC130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E130),$C130-SUM($F130:BD130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E130),$C130-SUM($F130:BE130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E130),$C130-SUM($F130:BF130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E130),$C130-SUM($F130:BG130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E130),$C130-SUM($F130:BH130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E130),$C130-SUM($F130:BI130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E130),$C130-SUM($F130:BJ130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E130),$C130-SUM($F130:BK130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E130),$C130-SUM($F130:BL130),($C130/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E130),$C130-SUM($F130:BM130),($C130/$B127)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A124)","v":-0.46212570191993008},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E131)+OFFSET('I3 CAPEX '!$E$79,$A124,E131)","v":9.3634805133127781E-4},null,5,null,null,null,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(K$3>($B127+$E131),$C131-SUM($F131:J131),($C131/$B127)))","v":1.8726961026625555E-4},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(L$3>($B127+$E131),$C131-SUM($F131:K131),($C131/$B127)))","v":1.8726961026625555E-4},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(M$3>($B127+$E131),$C131-SUM($F131:L131),($C131/$B127)))","v":1.8726961026625555E-4},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>($B127+$E131),$C131-SUM($F131:M131),($C131/$B127)))","v":1.8726961026625555E-4},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E131),$C131-SUM($F131:N131),($C131/$B127)))","v":1.8726961026625555E-4},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E131),$C131-SUM($F131:O131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E131),$C131-SUM($F131:P131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E131),$C131-SUM($F131:Q131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E131),$C131-SUM($F131:R131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E131),$C131-SUM($F131:S131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E131),$C131-SUM($F131:T131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E131),$C131-SUM($F131:U131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E131),$C131-SUM($F131:V131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E131),$C131-SUM($F131:W131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E131),$C131-SUM($F131:X131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E131),$C131-SUM($F131:Y131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E131),$C131-SUM($F131:Z131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E131),$C131-SUM($F131:AA131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E131),$C131-SUM($F131:AB131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E131),$C131-SUM($F131:AC131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E131),$C131-SUM($F131:AD131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E131),$C131-SUM($F131:AE131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E131),$C131-SUM($F131:AF131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E131),$C131-SUM($F131:AG131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E131),$C131-SUM($F131:AH131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E131),$C131-SUM($F131:AI131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E131),$C131-SUM($F131:AJ131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E131),$C131-SUM($F131:AK131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E131),$C131-SUM($F131:AL131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E131),$C131-SUM($F131:AM131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E131),$C131-SUM($F131:AN131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E131),$C131-SUM($F131:AO131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E131),$C131-SUM($F131:AP131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E131),$C131-SUM($F131:AQ131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E131),$C131-SUM($F131:AR131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E131),$C131-SUM($F131:AS131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E131),$C131-SUM($F131:AT131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E131),$C131-SUM($F131:AU131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E131),$C131-SUM($F131:AV131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E131),$C131-SUM($F131:AW131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E131),$C131-SUM($F131:AX131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E131),$C131-SUM($F131:AY131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E131),$C131-SUM($F131:AZ131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E131),$C131-SUM($F131:BA131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E131),$C131-SUM($F131:BB131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E131),$C131-SUM($F131:BC131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E131),$C131-SUM($F131:BD131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E131),$C131-SUM($F131:BE131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E131),$C131-SUM($F131:BF131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E131),$C131-SUM($F131:BG131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E131),$C131-SUM($F131:BH131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E131),$C131-SUM($F131:BI131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E131),$C131-SUM($F131:BJ131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E131),$C131-SUM($F131:BK131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E131),$C131-SUM($F131:BL131),($C131/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E131),$C131-SUM($F131:BM131),($C131/$B127)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E132)+OFFSET('I3 CAPEX '!$E$79,$A124,E132)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(L$3>($B127+$E132),$C132-SUM($F132:K132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(M$3>($B127+$E132),$C132-SUM($F132:L132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>($B127+$E132),$C132-SUM($F132:M132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E132),$C132-SUM($F132:N132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E132),$C132-SUM($F132:O132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E132),$C132-SUM($F132:P132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E132),$C132-SUM($F132:Q132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E132),$C132-SUM($F132:R132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E132),$C132-SUM($F132:S132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E132),$C132-SUM($F132:T132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E132),$C132-SUM($F132:U132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E132),$C132-SUM($F132:V132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E132),$C132-SUM($F132:W132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E132),$C132-SUM($F132:X132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E132),$C132-SUM($F132:Y132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E132),$C132-SUM($F132:Z132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E132),$C132-SUM($F132:AA132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E132),$C132-SUM($F132:AB132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E132),$C132-SUM($F132:AC132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E132),$C132-SUM($F132:AD132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E132),$C132-SUM($F132:AE132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E132),$C132-SUM($F132:AF132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E132),$C132-SUM($F132:AG132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E132),$C132-SUM($F132:AH132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E132),$C132-SUM($F132:AI132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E132),$C132-SUM($F132:AJ132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E132),$C132-SUM($F132:AK132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E132),$C132-SUM($F132:AL132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E132),$C132-SUM($F132:AM132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E132),$C132-SUM($F132:AN132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E132),$C132-SUM($F132:AO132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E132),$C132-SUM($F132:AP132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E132),$C132-SUM($F132:AQ132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E132),$C132-SUM($F132:AR132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E132),$C132-SUM($F132:AS132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E132),$C132-SUM($F132:AT132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E132),$C132-SUM($F132:AU132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E132),$C132-SUM($F132:AV132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E132),$C132-SUM($F132:AW132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E132),$C132-SUM($F132:AX132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E132),$C132-SUM($F132:AY132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E132),$C132-SUM($F132:AZ132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E132),$C132-SUM($F132:BA132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E132),$C132-SUM($F132:BB132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E132),$C132-SUM($F132:BC132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E132),$C132-SUM($F132:BD132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E132),$C132-SUM($F132:BE132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E132),$C132-SUM($F132:BF132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E132),$C132-SUM($F132:BG132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E132),$C132-SUM($F132:BH132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E132),$C132-SUM($F132:BI132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E132),$C132-SUM($F132:BJ132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E132),$C132-SUM($F132:BK132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E132),$C132-SUM($F132:BL132),($C132/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E132),$C132-SUM($F132:BM132),($C132/$B127)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A124,E130)","v":3.213493543456786},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E133)+OFFSET('I3 CAPEX '!$E$79,$A124,E133)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(M$3>($B127+$E133),$C133-SUM($F133:L133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>($B127+$E133),$C133-SUM($F133:M133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E133),$C133-SUM($F133:N133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E133),$C133-SUM($F133:O133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E133),$C133-SUM($F133:P133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E133),$C133-SUM($F133:Q133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E133),$C133-SUM($F133:R133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E133),$C133-SUM($F133:S133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E133),$C133-SUM($F133:T133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E133),$C133-SUM($F133:U133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E133),$C133-SUM($F133:V133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E133),$C133-SUM($F133:W133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E133),$C133-SUM($F133:X133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E133),$C133-SUM($F133:Y133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E133),$C133-SUM($F133:Z133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E133),$C133-SUM($F133:AA133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E133),$C133-SUM($F133:AB133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E133),$C133-SUM($F133:AC133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E133),$C133-SUM($F133:AD133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E133),$C133-SUM($F133:AE133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E133),$C133-SUM($F133:AF133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E133),$C133-SUM($F133:AG133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E133),$C133-SUM($F133:AH133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E133),$C133-SUM($F133:AI133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E133),$C133-SUM($F133:AJ133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E133),$C133-SUM($F133:AK133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E133),$C133-SUM($F133:AL133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E133),$C133-SUM($F133:AM133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E133),$C133-SUM($F133:AN133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E133),$C133-SUM($F133:AO133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E133),$C133-SUM($F133:AP133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E133),$C133-SUM($F133:AQ133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E133),$C133-SUM($F133:AR133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E133),$C133-SUM($F133:AS133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E133),$C133-SUM($F133:AT133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E133),$C133-SUM($F133:AU133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E133),$C133-SUM($F133:AV133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E133),$C133-SUM($F133:AW133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E133),$C133-SUM($F133:AX133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E133),$C133-SUM($F133:AY133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E133),$C133-SUM($F133:AZ133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E133),$C133-SUM($F133:BA133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E133),$C133-SUM($F133:BB133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E133),$C133-SUM($F133:BC133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E133),$C133-SUM($F133:BD133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E133),$C133-SUM($F133:BE133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E133),$C133-SUM($F133:BF133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E133),$C133-SUM($F133:BG133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E133),$C133-SUM($F133:BH133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E133),$C133-SUM($F133:BI133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E133),$C133-SUM($F133:BJ133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E133),$C133-SUM($F133:BK133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E133),$C133-SUM($F133:BL133),($C133/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E133),$C133-SUM($F133:BM133),($C133/$B127)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E134)+OFFSET('I3 CAPEX '!$E$79,$A124,E134)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(N$3>($B127+$E134),$C134-SUM($F134:M134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E134),$C134-SUM($F134:N134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E134),$C134-SUM($F134:O134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E134),$C134-SUM($F134:P134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E134),$C134-SUM($F134:Q134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E134),$C134-SUM($F134:R134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E134),$C134-SUM($F134:S134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E134),$C134-SUM($F134:T134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E134),$C134-SUM($F134:U134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E134),$C134-SUM($F134:V134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E134),$C134-SUM($F134:W134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E134),$C134-SUM($F134:X134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E134),$C134-SUM($F134:Y134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E134),$C134-SUM($F134:Z134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E134),$C134-SUM($F134:AA134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E134),$C134-SUM($F134:AB134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E134),$C134-SUM($F134:AC134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E134),$C134-SUM($F134:AD134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E134),$C134-SUM($F134:AE134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E134),$C134-SUM($F134:AF134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E134),$C134-SUM($F134:AG134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E134),$C134-SUM($F134:AH134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E134),$C134-SUM($F134:AI134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E134),$C134-SUM($F134:AJ134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E134),$C134-SUM($F134:AK134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E134),$C134-SUM($F134:AL134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E134),$C134-SUM($F134:AM134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E134),$C134-SUM($F134:AN134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E134),$C134-SUM($F134:AO134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E134),$C134-SUM($F134:AP134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E134),$C134-SUM($F134:AQ134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E134),$C134-SUM($F134:AR134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E134),$C134-SUM($F134:AS134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E134),$C134-SUM($F134:AT134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E134),$C134-SUM($F134:AU134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E134),$C134-SUM($F134:AV134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E134),$C134-SUM($F134:AW134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E134),$C134-SUM($F134:AX134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E134),$C134-SUM($F134:AY134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E134),$C134-SUM($F134:AZ134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E134),$C134-SUM($F134:BA134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E134),$C134-SUM($F134:BB134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E134),$C134-SUM($F134:BC134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E134),$C134-SUM($F134:BD134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E134),$C134-SUM($F134:BE134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E134),$C134-SUM($F134:BF134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E134),$C134-SUM($F134:BG134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E134),$C134-SUM($F134:BH134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E134),$C134-SUM($F134:BI134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E134),$C134-SUM($F134:BJ134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E134),$C134-SUM($F134:BK134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E134),$C134-SUM($F134:BL134),($C134/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E134),$C134-SUM($F134:BM134),($C134/$B127)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E135)+OFFSET('I3 CAPEX '!$E$79,$A124,E135)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(O$3>($B127+$E135),$C135-SUM($F135:N135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E135),$C135-SUM($F135:O135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E135),$C135-SUM($F135:P135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E135),$C135-SUM($F135:Q135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E135),$C135-SUM($F135:R135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E135),$C135-SUM($F135:S135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E135),$C135-SUM($F135:T135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E135),$C135-SUM($F135:U135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E135),$C135-SUM($F135:V135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E135),$C135-SUM($F135:W135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E135),$C135-SUM($F135:X135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E135),$C135-SUM($F135:Y135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E135),$C135-SUM($F135:Z135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E135),$C135-SUM($F135:AA135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E135),$C135-SUM($F135:AB135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E135),$C135-SUM($F135:AC135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E135),$C135-SUM($F135:AD135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E135),$C135-SUM($F135:AE135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E135),$C135-SUM($F135:AF135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E135),$C135-SUM($F135:AG135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E135),$C135-SUM($F135:AH135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E135),$C135-SUM($F135:AI135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E135),$C135-SUM($F135:AJ135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E135),$C135-SUM($F135:AK135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E135),$C135-SUM($F135:AL135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E135),$C135-SUM($F135:AM135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E135),$C135-SUM($F135:AN135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E135),$C135-SUM($F135:AO135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E135),$C135-SUM($F135:AP135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E135),$C135-SUM($F135:AQ135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E135),$C135-SUM($F135:AR135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E135),$C135-SUM($F135:AS135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E135),$C135-SUM($F135:AT135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E135),$C135-SUM($F135:AU135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E135),$C135-SUM($F135:AV135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E135),$C135-SUM($F135:AW135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E135),$C135-SUM($F135:AX135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E135),$C135-SUM($F135:AY135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E135),$C135-SUM($F135:AZ135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E135),$C135-SUM($F135:BA135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E135),$C135-SUM($F135:BB135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E135),$C135-SUM($F135:BC135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E135),$C135-SUM($F135:BD135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E135),$C135-SUM($F135:BE135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E135),$C135-SUM($F135:BF135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E135),$C135-SUM($F135:BG135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E135),$C135-SUM($F135:BH135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E135),$C135-SUM($F135:BI135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E135),$C135-SUM($F135:BJ135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E135),$C135-SUM($F135:BK135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E135),$C135-SUM($F135:BL135),($C135/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E135),$C135-SUM($F135:BM135),($C135/$B127)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A124,E136)+OFFSET('I3 CAPEX '!$E$79,$A124,E136)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=\"n/a\",\"n/a\",IF(P$3>($B127+$E136),$C136-SUM($F136:O136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Q$3>($B127+$E136),$C136-SUM($F136:P136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(R$3>($B127+$E136),$C136-SUM($F136:Q136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(S$3>($B127+$E136),$C136-SUM($F136:R136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(T$3>($B127+$E136),$C136-SUM($F136:S136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(U$3>($B127+$E136),$C136-SUM($F136:T136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(V$3>($B127+$E136),$C136-SUM($F136:U136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(W$3>($B127+$E136),$C136-SUM($F136:V136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(X$3>($B127+$E136),$C136-SUM($F136:W136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Y$3>($B127+$E136),$C136-SUM($F136:X136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(Z$3>($B127+$E136),$C136-SUM($F136:Y136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AA$3>($B127+$E136),$C136-SUM($F136:Z136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AB$3>($B127+$E136),$C136-SUM($F136:AA136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AC$3>($B127+$E136),$C136-SUM($F136:AB136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AD$3>($B127+$E136),$C136-SUM($F136:AC136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AE$3>($B127+$E136),$C136-SUM($F136:AD136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AF$3>($B127+$E136),$C136-SUM($F136:AE136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AG$3>($B127+$E136),$C136-SUM($F136:AF136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AH$3>($B127+$E136),$C136-SUM($F136:AG136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AI$3>($B127+$E136),$C136-SUM($F136:AH136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E136),$C136-SUM($F136:AI136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AK$3>($B127+$E136),$C136-SUM($F136:AJ136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AL$3>($B127+$E136),$C136-SUM($F136:AK136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AM$3>($B127+$E136),$C136-SUM($F136:AL136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AN$3>($B127+$E136),$C136-SUM($F136:AM136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AO$3>($B127+$E136),$C136-SUM($F136:AN136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AP$3>($B127+$E136),$C136-SUM($F136:AO136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E136),$C136-SUM($F136:AP136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AR$3>($B127+$E136),$C136-SUM($F136:AQ136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AS$3>($B127+$E136),$C136-SUM($F136:AR136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AT$3>($B127+$E136),$C136-SUM($F136:AS136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AU$3>($B127+$E136),$C136-SUM($F136:AT136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AV$3>($B127+$E136),$C136-SUM($F136:AU136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AW$3>($B127+$E136),$C136-SUM($F136:AV136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AX$3>($B127+$E136),$C136-SUM($F136:AW136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AY$3>($B127+$E136),$C136-SUM($F136:AX136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E136),$C136-SUM($F136:AY136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BA$3>($B127+$E136),$C136-SUM($F136:AZ136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BB$3>($B127+$E136),$C136-SUM($F136:BA136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BC$3>($B127+$E136),$C136-SUM($F136:BB136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BD$3>($B127+$E136),$C136-SUM($F136:BC136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BE$3>($B127+$E136),$C136-SUM($F136:BD136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BF$3>($B127+$E136),$C136-SUM($F136:BE136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BG$3>($B127+$E136),$C136-SUM($F136:BF136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BH$3>($B127+$E136),$C136-SUM($F136:BG136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BI$3>($B127+$E136),$C136-SUM($F136:BH136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BJ$3>($B127+$E136),$C136-SUM($F136:BI136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BK$3>($B127+$E136),$C136-SUM($F136:BJ136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BL$3>($B127+$E136),$C136-SUM($F136:BK136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BM$3>($B127+$E136),$C136-SUM($F136:BL136),($C136/$B127)))","v":0},{"$f":"IF($B127=\"n/a\",\"n/a\",IF(BN$3>($B127+$E136),$C136-SUM($F136:BM136),($C136/$B127)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B124","v":"Network Switching Centres"},null,null,{"$f":"SUBTOTAL(9,F125:F141)","v":-0.46212570191993008},1.169261521183278E-2,3.4578767106552111E-2,3.4578767106552111E-2,0.94717097547799733,4.1608517885450489,0.93566562987643076,0.91277947798171144,0.91277947798171144,1.8726961026625555E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL125:AL141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN125:BN141)","v":0}]
[{"$f":"+A124+1","v":8},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A143))","v":"Office furniture, movable plant, and misc"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B148=\"n/a\",\"n/a\",IF(F$3>$B148,+$B150,+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(G$3>$B148,+$B150-SUM($F144:F144),+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(H$3>$B148,+$B150-SUM($F144:G144),+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(I$3>$B148,+$B150-SUM($F144:H144),+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(J$3>$B148,+$B150-SUM($F144:I144),+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(K$3>$B148,+$B150-SUM($F144:J144),+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(L$3>$B148,+$B150-SUM($F144:K144),+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(M$3>$B148,+$B150-SUM($F144:L144),+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(N$3>$B148,+$B150-SUM($F144:M144),+$B150/$B148))","v":1.2736241342276273},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(O$3>$B148,+$B150-SUM($F144:N144),+$B150/$B148))","v":1.2209160811410769E-2},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(P$3>$B148,+$B150-SUM($F144:O144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(Q$3>$B148,+$B150-SUM($F144:P144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(R$3>$B148,+$B150-SUM($F144:Q144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(S$3>$B148,+$B150-SUM($F144:R144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(T$3>$B148,+$B150-SUM($F144:S144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(U$3>$B148,+$B150-SUM($F144:T144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(V$3>$B148,+$B150-SUM($F144:U144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(W$3>$B148,+$B150-SUM($F144:V144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(X$3>$B148,+$B150-SUM($F144:W144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(Y$3>$B148,+$B150-SUM($F144:X144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(Z$3>$B148,+$B150-SUM($F144:Y144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AA$3>$B148,+$B150-SUM($F144:Z144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AB$3>$B148,+$B150-SUM($F144:AA144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AC$3>$B148,+$B150-SUM($F144:AB144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AD$3>$B148,+$B150-SUM($F144:AC144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AE$3>$B148,+$B150-SUM($F144:AD144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AF$3>$B148,+$B150-SUM($F144:AE144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AG$3>$B148,+$B150-SUM($F144:AF144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AH$3>$B148,+$B150-SUM($F144:AG144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AI$3>$B148,+$B150-SUM($F144:AH144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AJ$3>$B148,+$B150-SUM($F144:AI144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AK$3>$B148,+$B150-SUM($F144:AJ144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AL$3>$B148,+$B150-SUM($F144:AK144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AM$3>$B148,+$B150-SUM($F144:AL144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AN$3>$B148,+$B150-SUM($F144:AM144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AO$3>$B148,+$B150-SUM($F144:AN144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AP$3>$B148,+$B150-SUM($F144:AO144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AQ$3>$B148,+$B150-SUM($F144:AP144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AR$3>$B148,+$B150-SUM($F144:AQ144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AS$3>$B148,+$B150-SUM($F144:AR144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AT$3>$B148,+$B150-SUM($F144:AS144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AU$3>$B148,+$B150-SUM($F144:AT144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AV$3>$B148,+$B150-SUM($F144:AU144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AW$3>$B148,+$B150-SUM($F144:AV144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AX$3>$B148,+$B150-SUM($F144:AW144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AY$3>$B148,+$B150-SUM($F144:AX144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(AZ$3>$B148,+$B150-SUM($F144:AY144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BA$3>$B148,+$B150-SUM($F144:AZ144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BB$3>$B148,+$B150-SUM($F144:BA144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BC$3>$B148,+$B150-SUM($F144:BB144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BD$3>$B148,+$B150-SUM($F144:BC144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BE$3>$B148,+$B150-SUM($F144:BD144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BF$3>$B148,+$B150-SUM($F144:BE144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BG$3>$B148,+$B150-SUM($F144:BF144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BH$3>$B148,+$B150-SUM($F144:BG144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BI$3>$B148,+$B150-SUM($F144:BH144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BJ$3>$B148,+$B150-SUM($F144:BI144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BK$3>$B148,+$B150-SUM($F144:BJ144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BL$3>$B148,+$B150-SUM($F144:BK144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BM$3>$B148,+$B150-SUM($F144:BL144),+$B150/$B148))","v":0},{"$f":"IF($B148=\"n/a\",\"n/a\",IF(BN$3>$B148,+$B150-SUM($F144:BM144),+$B150/$B148))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B146=\"n/a\",\"n/a\",IF(K$3>$B146,+$B152-SUM($F145:J145),+$B152/($B146-$E150)))","v":-1.211429599288397},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(L$3>$B146,+$B152-SUM($F145:K145),+$B152/($B146-$E150)))","v":-1.211429599288397},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(M$3>$B146,+$B152-SUM($F145:L145),+$B152/($B146-$E150)))","v":-1.211429599288397},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>$B146,+$B152-SUM($F145:M145),+$B152/($B146-$E150)))","v":-1.211429599288397},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>$B146,+$B152-SUM($F145:N145),+$B152/($B146-$E150)))","v":-1.211429599288397},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>$B146,+$B152-SUM($F145:O145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>$B146,+$B152-SUM($F145:P145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>$B146,+$B152-SUM($F145:Q145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>$B146,+$B152-SUM($F145:R145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>$B146,+$B152-SUM($F145:S145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>$B146,+$B152-SUM($F145:T145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>$B146,+$B152-SUM($F145:U145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>$B146,+$B152-SUM($F145:V145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>$B146,+$B152-SUM($F145:W145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>$B146,+$B152-SUM($F145:X145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>$B146,+$B152-SUM($F145:Y145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>$B146,+$B152-SUM($F145:Z145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>$B146,+$B152-SUM($F145:AA145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>$B146,+$B152-SUM($F145:AB145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>$B146,+$B152-SUM($F145:AC145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>$B146,+$B152-SUM($F145:AD145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>$B146,+$B152-SUM($F145:AE145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>$B146,+$B152-SUM($F145:AF145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>$B146,+$B152-SUM($F145:AG145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>$B146,+$B152-SUM($F145:AH145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>$B146,+$B152-SUM($F145:AI145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>$B146,+$B152-SUM($F145:AJ145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>$B146,+$B152-SUM($F145:AK145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>$B146,+$B152-SUM($F145:AL145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>$B146,+$B152-SUM($F145:AM145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>$B146,+$B152-SUM($F145:AN145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>$B146,+$B152-SUM($F145:AO145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>$B146,+$B152-SUM($F145:AP145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>$B146,+$B152-SUM($F145:AQ145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>$B146,+$B152-SUM($F145:AR145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>$B146,+$B152-SUM($F145:AS145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>$B146,+$B152-SUM($F145:AT145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>$B146,+$B152-SUM($F145:AU145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>$B146,+$B152-SUM($F145:AV145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>$B146,+$B152-SUM($F145:AW145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>$B146,+$B152-SUM($F145:AX145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>$B146,+$B152-SUM($F145:AY145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>$B146,+$B152-SUM($F145:AZ145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>$B146,+$B152-SUM($F145:BA145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>$B146,+$B152-SUM($F145:BB145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>$B146,+$B152-SUM($F145:BC145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>$B146,+$B152-SUM($F145:BD145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>$B146,+$B152-SUM($F145:BE145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>$B146,+$B152-SUM($F145:BF145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>$B146,+$B152-SUM($F145:BG145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>$B146,+$B152-SUM($F145:BH145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>$B146,+$B152-SUM($F145:BI145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>$B146,+$B152-SUM($F145:BJ145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>$B146,+$B152-SUM($F145:BK145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>$B146,+$B152-SUM($F145:BL145),+$B152/($B146-$E150)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>$B146,+$B152-SUM($F145:BM145),+$B152/($B146-$E150)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A143)","v":10},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E146)","v":6.6243925727962898},null,1,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(G$3>($B146+$E146),$C146-SUM($F146:F146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(H$3>($B146+$E146),$C146-SUM($F146:G146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(I$3>($B146+$E146),$C146-SUM($F146:H146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(J$3>($B146+$E146),$C146-SUM($F146:I146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(K$3>($B146+$E146),$C146-SUM($F146:J146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(L$3>($B146+$E146),$C146-SUM($F146:K146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(M$3>($B146+$E146),$C146-SUM($F146:L146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>($B146+$E146),$C146-SUM($F146:M146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E146),$C146-SUM($F146:N146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E146),$C146-SUM($F146:O146),($C146/$B146)))","v":0.66243925727962893},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E146),$C146-SUM($F146:P146),($C146/$B146)))","v":1.7763568394002505E-15},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E146),$C146-SUM($F146:Q146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E146),$C146-SUM($F146:R146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E146),$C146-SUM($F146:S146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E146),$C146-SUM($F146:T146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E146),$C146-SUM($F146:U146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E146),$C146-SUM($F146:V146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E146),$C146-SUM($F146:W146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E146),$C146-SUM($F146:X146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E146),$C146-SUM($F146:Y146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E146),$C146-SUM($F146:Z146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E146),$C146-SUM($F146:AA146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E146),$C146-SUM($F146:AB146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E146),$C146-SUM($F146:AC146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E146),$C146-SUM($F146:AD146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E146),$C146-SUM($F146:AE146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E146),$C146-SUM($F146:AF146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E146),$C146-SUM($F146:AG146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E146),$C146-SUM($F146:AH146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E146),$C146-SUM($F146:AI146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E146),$C146-SUM($F146:AJ146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E146),$C146-SUM($F146:AK146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E146),$C146-SUM($F146:AL146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E146),$C146-SUM($F146:AM146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E146),$C146-SUM($F146:AN146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E146),$C146-SUM($F146:AO146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E146),$C146-SUM($F146:AP146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E146),$C146-SUM($F146:AQ146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E146),$C146-SUM($F146:AR146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E146),$C146-SUM($F146:AS146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E146),$C146-SUM($F146:AT146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E146),$C146-SUM($F146:AU146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E146),$C146-SUM($F146:AV146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E146),$C146-SUM($F146:AW146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E146),$C146-SUM($F146:AX146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E146),$C146-SUM($F146:AY146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E146),$C146-SUM($F146:AZ146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E146),$C146-SUM($F146:BA146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E146),$C146-SUM($F146:BB146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E146),$C146-SUM($F146:BC146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E146),$C146-SUM($F146:BD146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E146),$C146-SUM($F146:BE146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E146),$C146-SUM($F146:BF146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E146),$C146-SUM($F146:BG146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E146),$C146-SUM($F146:BH146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E146),$C146-SUM($F146:BI146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E146),$C146-SUM($F146:BJ146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E146),$C146-SUM($F146:BK146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E146),$C146-SUM($F146:BL146),($C146/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E146),$C146-SUM($F146:BM146),($C146/$B146)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E147)","v":0.93621523391525452},null,2,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(H$3>($B146+$E147),$C147-SUM($F147:G147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(I$3>($B146+$E147),$C147-SUM($F147:H147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(J$3>($B146+$E147),$C147-SUM($F147:I147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(K$3>($B146+$E147),$C147-SUM($F147:J147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(L$3>($B146+$E147),$C147-SUM($F147:K147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(M$3>($B146+$E147),$C147-SUM($F147:L147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>($B146+$E147),$C147-SUM($F147:M147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E147),$C147-SUM($F147:N147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E147),$C147-SUM($F147:O147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E147),$C147-SUM($F147:P147),($C147/$B146)))","v":9.3621523391525449E-2},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E147),$C147-SUM($F147:Q147),($C147/$B146)))","v":2.2204460492503131E-16},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E147),$C147-SUM($F147:R147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E147),$C147-SUM($F147:S147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E147),$C147-SUM($F147:T147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E147),$C147-SUM($F147:U147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E147),$C147-SUM($F147:V147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E147),$C147-SUM($F147:W147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E147),$C147-SUM($F147:X147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E147),$C147-SUM($F147:Y147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E147),$C147-SUM($F147:Z147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E147),$C147-SUM($F147:AA147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E147),$C147-SUM($F147:AB147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E147),$C147-SUM($F147:AC147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E147),$C147-SUM($F147:AD147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E147),$C147-SUM($F147:AE147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E147),$C147-SUM($F147:AF147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E147),$C147-SUM($F147:AG147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E147),$C147-SUM($F147:AH147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E147),$C147-SUM($F147:AI147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E147),$C147-SUM($F147:AJ147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E147),$C147-SUM($F147:AK147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E147),$C147-SUM($F147:AL147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E147),$C147-SUM($F147:AM147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E147),$C147-SUM($F147:AN147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E147),$C147-SUM($F147:AO147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E147),$C147-SUM($F147:AP147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E147),$C147-SUM($F147:AQ147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E147),$C147-SUM($F147:AR147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E147),$C147-SUM($F147:AS147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E147),$C147-SUM($F147:AT147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E147),$C147-SUM($F147:AU147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E147),$C147-SUM($F147:AV147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E147),$C147-SUM($F147:AW147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E147),$C147-SUM($F147:AX147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E147),$C147-SUM($F147:AY147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E147),$C147-SUM($F147:AZ147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E147),$C147-SUM($F147:BA147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E147),$C147-SUM($F147:BB147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E147),$C147-SUM($F147:BC147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E147),$C147-SUM($F147:BD147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E147),$C147-SUM($F147:BE147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E147),$C147-SUM($F147:BF147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E147),$C147-SUM($F147:BG147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E147),$C147-SUM($F147:BH147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E147),$C147-SUM($F147:BI147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E147),$C147-SUM($F147:BJ147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E147),$C147-SUM($F147:BK147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E147),$C147-SUM($F147:BL147),($C147/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E147),$C147-SUM($F147:BM147),($C147/$B146)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A143)","v":9.0095861569228308},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E148)","v":3.1459106519067008},null,3,null,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(I$3>($B146+$E148),$C148-SUM($F148:H148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(J$3>($B146+$E148),$C148-SUM($F148:I148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(K$3>($B146+$E148),$C148-SUM($F148:J148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(L$3>($B146+$E148),$C148-SUM($F148:K148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(M$3>($B146+$E148),$C148-SUM($F148:L148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>($B146+$E148),$C148-SUM($F148:M148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E148),$C148-SUM($F148:N148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E148),$C148-SUM($F148:O148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E148),$C148-SUM($F148:P148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E148),$C148-SUM($F148:Q148),($C148/$B146)))","v":0.31459106519067009},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E148),$C148-SUM($F148:R148),($C148/$B146)))","v":-4.4408920985006262E-16},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E148),$C148-SUM($F148:S148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E148),$C148-SUM($F148:T148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E148),$C148-SUM($F148:U148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E148),$C148-SUM($F148:V148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E148),$C148-SUM($F148:W148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E148),$C148-SUM($F148:X148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E148),$C148-SUM($F148:Y148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E148),$C148-SUM($F148:Z148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E148),$C148-SUM($F148:AA148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E148),$C148-SUM($F148:AB148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E148),$C148-SUM($F148:AC148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E148),$C148-SUM($F148:AD148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E148),$C148-SUM($F148:AE148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E148),$C148-SUM($F148:AF148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E148),$C148-SUM($F148:AG148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E148),$C148-SUM($F148:AH148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E148),$C148-SUM($F148:AI148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E148),$C148-SUM($F148:AJ148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E148),$C148-SUM($F148:AK148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E148),$C148-SUM($F148:AL148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E148),$C148-SUM($F148:AM148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E148),$C148-SUM($F148:AN148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E148),$C148-SUM($F148:AO148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E148),$C148-SUM($F148:AP148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E148),$C148-SUM($F148:AQ148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E148),$C148-SUM($F148:AR148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E148),$C148-SUM($F148:AS148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E148),$C148-SUM($F148:AT148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E148),$C148-SUM($F148:AU148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E148),$C148-SUM($F148:AV148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E148),$C148-SUM($F148:AW148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E148),$C148-SUM($F148:AX148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E148),$C148-SUM($F148:AY148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E148),$C148-SUM($F148:AZ148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E148),$C148-SUM($F148:BA148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E148),$C148-SUM($F148:BB148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E148),$C148-SUM($F148:BC148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E148),$C148-SUM($F148:BD148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E148),$C148-SUM($F148:BE148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E148),$C148-SUM($F148:BF148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E148),$C148-SUM($F148:BG148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E148),$C148-SUM($F148:BH148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E148),$C148-SUM($F148:BI148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E148),$C148-SUM($F148:BJ148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E148),$C148-SUM($F148:BK148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E148),$C148-SUM($F148:BL148),($C148/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E148),$C148-SUM($F148:BM148),($C148/$B146)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E149)","v":2.7593549719538366},null,4,null,null,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(J$3>($B146+$E149),$C149-SUM($F149:I149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(K$3>($B146+$E149),$C149-SUM($F149:J149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(L$3>($B146+$E149),$C149-SUM($F149:K149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(M$3>($B146+$E149),$C149-SUM($F149:L149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>($B146+$E149),$C149-SUM($F149:M149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E149),$C149-SUM($F149:N149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E149),$C149-SUM($F149:O149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E149),$C149-SUM($F149:P149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E149),$C149-SUM($F149:Q149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E149),$C149-SUM($F149:R149),($C149/$B146)))","v":0.27593549719538368},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E149),$C149-SUM($F149:S149),($C149/$B146)))","v":4.4408920985006262E-16},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E149),$C149-SUM($F149:T149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E149),$C149-SUM($F149:U149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E149),$C149-SUM($F149:V149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E149),$C149-SUM($F149:W149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E149),$C149-SUM($F149:X149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E149),$C149-SUM($F149:Y149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E149),$C149-SUM($F149:Z149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E149),$C149-SUM($F149:AA149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E149),$C149-SUM($F149:AB149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E149),$C149-SUM($F149:AC149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E149),$C149-SUM($F149:AD149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E149),$C149-SUM($F149:AE149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E149),$C149-SUM($F149:AF149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E149),$C149-SUM($F149:AG149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E149),$C149-SUM($F149:AH149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E149),$C149-SUM($F149:AI149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E149),$C149-SUM($F149:AJ149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E149),$C149-SUM($F149:AK149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E149),$C149-SUM($F149:AL149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E149),$C149-SUM($F149:AM149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E149),$C149-SUM($F149:AN149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E149),$C149-SUM($F149:AO149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E149),$C149-SUM($F149:AP149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E149),$C149-SUM($F149:AQ149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E149),$C149-SUM($F149:AR149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E149),$C149-SUM($F149:AS149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E149),$C149-SUM($F149:AT149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E149),$C149-SUM($F149:AU149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E149),$C149-SUM($F149:AV149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E149),$C149-SUM($F149:AW149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E149),$C149-SUM($F149:AX149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E149),$C149-SUM($F149:AY149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E149),$C149-SUM($F149:AZ149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E149),$C149-SUM($F149:BA149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E149),$C149-SUM($F149:BB149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E149),$C149-SUM($F149:BC149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E149),$C149-SUM($F149:BD149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E149),$C149-SUM($F149:BE149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E149),$C149-SUM($F149:BF149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E149),$C149-SUM($F149:BG149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E149),$C149-SUM($F149:BH149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E149),$C149-SUM($F149:BI149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E149),$C149-SUM($F149:BJ149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E149),$C149-SUM($F149:BK149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E149),$C149-SUM($F149:BL149),($C149/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E149),$C149-SUM($F149:BM149),($C149/$B146)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A143)","v":11.474826368860057},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E150)+OFFSET('I3 CAPEX '!$E$79,$A143,E150)","v":6.3119222140241433},null,5,null,null,null,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(K$3>($B146+$E150),$C150-SUM($F150:J150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(L$3>($B146+$E150),$C150-SUM($F150:K150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(M$3>($B146+$E150),$C150-SUM($F150:L150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>($B146+$E150),$C150-SUM($F150:M150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E150),$C150-SUM($F150:N150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E150),$C150-SUM($F150:O150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E150),$C150-SUM($F150:P150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E150),$C150-SUM($F150:Q150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E150),$C150-SUM($F150:R150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E150),$C150-SUM($F150:S150),($C150/$B146)))","v":0.63119222140241438},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E150),$C150-SUM($F150:T150),($C150/$B146)))","v":8.8817841970012523E-16},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E150),$C150-SUM($F150:U150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E150),$C150-SUM($F150:V150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E150),$C150-SUM($F150:W150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E150),$C150-SUM($F150:X150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E150),$C150-SUM($F150:Y150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E150),$C150-SUM($F150:Z150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E150),$C150-SUM($F150:AA150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E150),$C150-SUM($F150:AB150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E150),$C150-SUM($F150:AC150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E150),$C150-SUM($F150:AD150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E150),$C150-SUM($F150:AE150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E150),$C150-SUM($F150:AF150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E150),$C150-SUM($F150:AG150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E150),$C150-SUM($F150:AH150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E150),$C150-SUM($F150:AI150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E150),$C150-SUM($F150:AJ150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E150),$C150-SUM($F150:AK150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E150),$C150-SUM($F150:AL150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E150),$C150-SUM($F150:AM150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E150),$C150-SUM($F150:AN150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E150),$C150-SUM($F150:AO150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E150),$C150-SUM($F150:AP150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E150),$C150-SUM($F150:AQ150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E150),$C150-SUM($F150:AR150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E150),$C150-SUM($F150:AS150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E150),$C150-SUM($F150:AT150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E150),$C150-SUM($F150:AU150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E150),$C150-SUM($F150:AV150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E150),$C150-SUM($F150:AW150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E150),$C150-SUM($F150:AX150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E150),$C150-SUM($F150:AY150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E150),$C150-SUM($F150:AZ150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E150),$C150-SUM($F150:BA150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E150),$C150-SUM($F150:BB150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E150),$C150-SUM($F150:BC150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E150),$C150-SUM($F150:BD150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E150),$C150-SUM($F150:BE150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E150),$C150-SUM($F150:BF150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E150),$C150-SUM($F150:BG150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E150),$C150-SUM($F150:BH150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E150),$C150-SUM($F150:BI150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E150),$C150-SUM($F150:BJ150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E150),$C150-SUM($F150:BK150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E150),$C150-SUM($F150:BL150),($C150/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E150),$C150-SUM($F150:BM150),($C150/$B146)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E151)+OFFSET('I3 CAPEX '!$E$79,$A143,E151)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(L$3>($B146+$E151),$C151-SUM($F151:K151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(M$3>($B146+$E151),$C151-SUM($F151:L151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>($B146+$E151),$C151-SUM($F151:M151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E151),$C151-SUM($F151:N151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E151),$C151-SUM($F151:O151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E151),$C151-SUM($F151:P151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E151),$C151-SUM($F151:Q151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E151),$C151-SUM($F151:R151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E151),$C151-SUM($F151:S151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E151),$C151-SUM($F151:T151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E151),$C151-SUM($F151:U151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E151),$C151-SUM($F151:V151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E151),$C151-SUM($F151:W151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E151),$C151-SUM($F151:X151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E151),$C151-SUM($F151:Y151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E151),$C151-SUM($F151:Z151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E151),$C151-SUM($F151:AA151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E151),$C151-SUM($F151:AB151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E151),$C151-SUM($F151:AC151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E151),$C151-SUM($F151:AD151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E151),$C151-SUM($F151:AE151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E151),$C151-SUM($F151:AF151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E151),$C151-SUM($F151:AG151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E151),$C151-SUM($F151:AH151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E151),$C151-SUM($F151:AI151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E151),$C151-SUM($F151:AJ151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E151),$C151-SUM($F151:AK151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E151),$C151-SUM($F151:AL151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E151),$C151-SUM($F151:AM151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E151),$C151-SUM($F151:AN151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E151),$C151-SUM($F151:AO151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E151),$C151-SUM($F151:AP151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E151),$C151-SUM($F151:AQ151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E151),$C151-SUM($F151:AR151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E151),$C151-SUM($F151:AS151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E151),$C151-SUM($F151:AT151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E151),$C151-SUM($F151:AU151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E151),$C151-SUM($F151:AV151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E151),$C151-SUM($F151:AW151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E151),$C151-SUM($F151:AX151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E151),$C151-SUM($F151:AY151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E151),$C151-SUM($F151:AZ151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E151),$C151-SUM($F151:BA151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E151),$C151-SUM($F151:BB151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E151),$C151-SUM($F151:BC151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E151),$C151-SUM($F151:BD151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E151),$C151-SUM($F151:BE151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E151),$C151-SUM($F151:BF151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E151),$C151-SUM($F151:BG151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E151),$C151-SUM($F151:BH151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E151),$C151-SUM($F151:BI151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E151),$C151-SUM($F151:BJ151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E151),$C151-SUM($F151:BK151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E151),$C151-SUM($F151:BL151),($C151/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E151),$C151-SUM($F151:BM151),($C151/$B146)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A143,E149)","v":-6.0571479964419854},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E152)+OFFSET('I3 CAPEX '!$E$79,$A143,E152)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(M$3>($B146+$E152),$C152-SUM($F152:L152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>($B146+$E152),$C152-SUM($F152:M152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E152),$C152-SUM($F152:N152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E152),$C152-SUM($F152:O152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E152),$C152-SUM($F152:P152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E152),$C152-SUM($F152:Q152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E152),$C152-SUM($F152:R152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E152),$C152-SUM($F152:S152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E152),$C152-SUM($F152:T152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E152),$C152-SUM($F152:U152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E152),$C152-SUM($F152:V152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E152),$C152-SUM($F152:W152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E152),$C152-SUM($F152:X152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E152),$C152-SUM($F152:Y152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E152),$C152-SUM($F152:Z152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E152),$C152-SUM($F152:AA152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E152),$C152-SUM($F152:AB152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E152),$C152-SUM($F152:AC152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E152),$C152-SUM($F152:AD152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E152),$C152-SUM($F152:AE152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E152),$C152-SUM($F152:AF152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E152),$C152-SUM($F152:AG152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E152),$C152-SUM($F152:AH152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E152),$C152-SUM($F152:AI152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E152),$C152-SUM($F152:AJ152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E152),$C152-SUM($F152:AK152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E152),$C152-SUM($F152:AL152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E152),$C152-SUM($F152:AM152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E152),$C152-SUM($F152:AN152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E152),$C152-SUM($F152:AO152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E152),$C152-SUM($F152:AP152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E152),$C152-SUM($F152:AQ152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E152),$C152-SUM($F152:AR152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E152),$C152-SUM($F152:AS152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E152),$C152-SUM($F152:AT152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E152),$C152-SUM($F152:AU152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E152),$C152-SUM($F152:AV152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E152),$C152-SUM($F152:AW152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E152),$C152-SUM($F152:AX152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E152),$C152-SUM($F152:AY152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E152),$C152-SUM($F152:AZ152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E152),$C152-SUM($F152:BA152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E152),$C152-SUM($F152:BB152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E152),$C152-SUM($F152:BC152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E152),$C152-SUM($F152:BD152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E152),$C152-SUM($F152:BE152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E152),$C152-SUM($F152:BF152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E152),$C152-SUM($F152:BG152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E152),$C152-SUM($F152:BH152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E152),$C152-SUM($F152:BI152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E152),$C152-SUM($F152:BJ152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E152),$C152-SUM($F152:BK152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E152),$C152-SUM($F152:BL152),($C152/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E152),$C152-SUM($F152:BM152),($C152/$B146)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E153)+OFFSET('I3 CAPEX '!$E$79,$A143,E153)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(N$3>($B146+$E153),$C153-SUM($F153:M153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E153),$C153-SUM($F153:N153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E153),$C153-SUM($F153:O153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E153),$C153-SUM($F153:P153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E153),$C153-SUM($F153:Q153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E153),$C153-SUM($F153:R153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E153),$C153-SUM($F153:S153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E153),$C153-SUM($F153:T153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E153),$C153-SUM($F153:U153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E153),$C153-SUM($F153:V153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E153),$C153-SUM($F153:W153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E153),$C153-SUM($F153:X153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E153),$C153-SUM($F153:Y153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E153),$C153-SUM($F153:Z153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E153),$C153-SUM($F153:AA153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E153),$C153-SUM($F153:AB153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E153),$C153-SUM($F153:AC153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E153),$C153-SUM($F153:AD153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E153),$C153-SUM($F153:AE153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E153),$C153-SUM($F153:AF153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E153),$C153-SUM($F153:AG153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E153),$C153-SUM($F153:AH153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E153),$C153-SUM($F153:AI153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E153),$C153-SUM($F153:AJ153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E153),$C153-SUM($F153:AK153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E153),$C153-SUM($F153:AL153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E153),$C153-SUM($F153:AM153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E153),$C153-SUM($F153:AN153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E153),$C153-SUM($F153:AO153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E153),$C153-SUM($F153:AP153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E153),$C153-SUM($F153:AQ153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E153),$C153-SUM($F153:AR153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E153),$C153-SUM($F153:AS153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E153),$C153-SUM($F153:AT153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E153),$C153-SUM($F153:AU153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E153),$C153-SUM($F153:AV153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E153),$C153-SUM($F153:AW153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E153),$C153-SUM($F153:AX153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E153),$C153-SUM($F153:AY153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E153),$C153-SUM($F153:AZ153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E153),$C153-SUM($F153:BA153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E153),$C153-SUM($F153:BB153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E153),$C153-SUM($F153:BC153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E153),$C153-SUM($F153:BD153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E153),$C153-SUM($F153:BE153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E153),$C153-SUM($F153:BF153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E153),$C153-SUM($F153:BG153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E153),$C153-SUM($F153:BH153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E153),$C153-SUM($F153:BI153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E153),$C153-SUM($F153:BJ153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E153),$C153-SUM($F153:BK153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E153),$C153-SUM($F153:BL153),($C153/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E153),$C153-SUM($F153:BM153),($C153/$B146)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E154)+OFFSET('I3 CAPEX '!$E$79,$A143,E154)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(O$3>($B146+$E154),$C154-SUM($F154:N154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E154),$C154-SUM($F154:O154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E154),$C154-SUM($F154:P154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E154),$C154-SUM($F154:Q154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E154),$C154-SUM($F154:R154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E154),$C154-SUM($F154:S154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E154),$C154-SUM($F154:T154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E154),$C154-SUM($F154:U154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E154),$C154-SUM($F154:V154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E154),$C154-SUM($F154:W154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E154),$C154-SUM($F154:X154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E154),$C154-SUM($F154:Y154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E154),$C154-SUM($F154:Z154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E154),$C154-SUM($F154:AA154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E154),$C154-SUM($F154:AB154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E154),$C154-SUM($F154:AC154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E154),$C154-SUM($F154:AD154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E154),$C154-SUM($F154:AE154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E154),$C154-SUM($F154:AF154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E154),$C154-SUM($F154:AG154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E154),$C154-SUM($F154:AH154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E154),$C154-SUM($F154:AI154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E154),$C154-SUM($F154:AJ154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E154),$C154-SUM($F154:AK154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E154),$C154-SUM($F154:AL154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E154),$C154-SUM($F154:AM154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E154),$C154-SUM($F154:AN154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E154),$C154-SUM($F154:AO154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E154),$C154-SUM($F154:AP154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E154),$C154-SUM($F154:AQ154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E154),$C154-SUM($F154:AR154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E154),$C154-SUM($F154:AS154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E154),$C154-SUM($F154:AT154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E154),$C154-SUM($F154:AU154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E154),$C154-SUM($F154:AV154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E154),$C154-SUM($F154:AW154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E154),$C154-SUM($F154:AX154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E154),$C154-SUM($F154:AY154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E154),$C154-SUM($F154:AZ154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E154),$C154-SUM($F154:BA154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E154),$C154-SUM($F154:BB154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E154),$C154-SUM($F154:BC154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E154),$C154-SUM($F154:BD154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E154),$C154-SUM($F154:BE154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E154),$C154-SUM($F154:BF154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E154),$C154-SUM($F154:BG154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E154),$C154-SUM($F154:BH154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E154),$C154-SUM($F154:BI154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E154),$C154-SUM($F154:BJ154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E154),$C154-SUM($F154:BK154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E154),$C154-SUM($F154:BL154),($C154/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E154),$C154-SUM($F154:BM154),($C154/$B146)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A143,E155)+OFFSET('I3 CAPEX '!$E$79,$A143,E155)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=\"n/a\",\"n/a\",IF(P$3>($B146+$E155),$C155-SUM($F155:O155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Q$3>($B146+$E155),$C155-SUM($F155:P155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(R$3>($B146+$E155),$C155-SUM($F155:Q155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(S$3>($B146+$E155),$C155-SUM($F155:R155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(T$3>($B146+$E155),$C155-SUM($F155:S155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(U$3>($B146+$E155),$C155-SUM($F155:T155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(V$3>($B146+$E155),$C155-SUM($F155:U155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(W$3>($B146+$E155),$C155-SUM($F155:V155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(X$3>($B146+$E155),$C155-SUM($F155:W155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Y$3>($B146+$E155),$C155-SUM($F155:X155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(Z$3>($B146+$E155),$C155-SUM($F155:Y155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AA$3>($B146+$E155),$C155-SUM($F155:Z155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AB$3>($B146+$E155),$C155-SUM($F155:AA155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AC$3>($B146+$E155),$C155-SUM($F155:AB155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AD$3>($B146+$E155),$C155-SUM($F155:AC155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AE$3>($B146+$E155),$C155-SUM($F155:AD155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AF$3>($B146+$E155),$C155-SUM($F155:AE155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AG$3>($B146+$E155),$C155-SUM($F155:AF155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AH$3>($B146+$E155),$C155-SUM($F155:AG155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AI$3>($B146+$E155),$C155-SUM($F155:AH155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E155),$C155-SUM($F155:AI155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AK$3>($B146+$E155),$C155-SUM($F155:AJ155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AL$3>($B146+$E155),$C155-SUM($F155:AK155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AM$3>($B146+$E155),$C155-SUM($F155:AL155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AN$3>($B146+$E155),$C155-SUM($F155:AM155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AO$3>($B146+$E155),$C155-SUM($F155:AN155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AP$3>($B146+$E155),$C155-SUM($F155:AO155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E155),$C155-SUM($F155:AP155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AR$3>($B146+$E155),$C155-SUM($F155:AQ155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AS$3>($B146+$E155),$C155-SUM($F155:AR155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AT$3>($B146+$E155),$C155-SUM($F155:AS155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AU$3>($B146+$E155),$C155-SUM($F155:AT155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AV$3>($B146+$E155),$C155-SUM($F155:AU155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AW$3>($B146+$E155),$C155-SUM($F155:AV155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AX$3>($B146+$E155),$C155-SUM($F155:AW155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AY$3>($B146+$E155),$C155-SUM($F155:AX155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E155),$C155-SUM($F155:AY155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BA$3>($B146+$E155),$C155-SUM($F155:AZ155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BB$3>($B146+$E155),$C155-SUM($F155:BA155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BC$3>($B146+$E155),$C155-SUM($F155:BB155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BD$3>($B146+$E155),$C155-SUM($F155:BC155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BE$3>($B146+$E155),$C155-SUM($F155:BD155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BF$3>($B146+$E155),$C155-SUM($F155:BE155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BG$3>($B146+$E155),$C155-SUM($F155:BF155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BH$3>($B146+$E155),$C155-SUM($F155:BG155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BI$3>($B146+$E155),$C155-SUM($F155:BH155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BJ$3>($B146+$E155),$C155-SUM($F155:BI155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BK$3>($B146+$E155),$C155-SUM($F155:BJ155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BL$3>($B146+$E155),$C155-SUM($F155:BK155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BM$3>($B146+$E155),$C155-SUM($F155:BL155),($C155/$B146)))","v":0},{"$f":"IF($B146=\"n/a\",\"n/a\",IF(BN$3>($B146+$E155),$C155-SUM($F155:BM155),($C155/$B146)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B143","v":"Office furniture, movable plant, and misc"},null,null,{"$f":"SUBTOTAL(9,F144:F160)","v":1.2736241342276273},1.9360633915072563,2.0296849148987817,2.3442759800894519,2.6202114772848355,2.0399740993988527,2.0399740993988527,2.0399740993988527,2.0399740993988527,0.77855912598263632,1.9777795644596223,1.3153403071799954,1.2217187837884684,0.90712771859779762,0.63119222140241482,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL144:AL160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN144:BN160)","v":0}]
[{"$f":"+A143+1","v":9},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A162))","v":"Refurbishment"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B167=\"n/a\",\"n/a\",IF(F$3>$B167,+$B169,+$B169/$B167))","v":8.3081285984630888},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(G$3>$B167,+$B169-SUM($F163:F163),+$B169/$B167))","v":8.3081285984630888},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(H$3>$B167,+$B169-SUM($F163:G163),+$B169/$B167))","v":8.3081285984630888},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(I$3>$B167,+$B169-SUM($F163:H163),+$B169/$B167))","v":8.3081285984630888},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(J$3>$B167,+$B169-SUM($F163:I163),+$B169/$B167))","v":3.1807064070275146},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(K$3>$B167,+$B169-SUM($F163:J163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(L$3>$B167,+$B169-SUM($F163:K163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(M$3>$B167,+$B169-SUM($F163:L163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(N$3>$B167,+$B169-SUM($F163:M163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(O$3>$B167,+$B169-SUM($F163:N163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(P$3>$B167,+$B169-SUM($F163:O163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(Q$3>$B167,+$B169-SUM($F163:P163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(R$3>$B167,+$B169-SUM($F163:Q163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(S$3>$B167,+$B169-SUM($F163:R163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(T$3>$B167,+$B169-SUM($F163:S163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(U$3>$B167,+$B169-SUM($F163:T163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(V$3>$B167,+$B169-SUM($F163:U163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(W$3>$B167,+$B169-SUM($F163:V163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(X$3>$B167,+$B169-SUM($F163:W163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(Y$3>$B167,+$B169-SUM($F163:X163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(Z$3>$B167,+$B169-SUM($F163:Y163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AA$3>$B167,+$B169-SUM($F163:Z163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AB$3>$B167,+$B169-SUM($F163:AA163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AC$3>$B167,+$B169-SUM($F163:AB163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AD$3>$B167,+$B169-SUM($F163:AC163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AE$3>$B167,+$B169-SUM($F163:AD163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AF$3>$B167,+$B169-SUM($F163:AE163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AG$3>$B167,+$B169-SUM($F163:AF163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AH$3>$B167,+$B169-SUM($F163:AG163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AI$3>$B167,+$B169-SUM($F163:AH163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AJ$3>$B167,+$B169-SUM($F163:AI163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AK$3>$B167,+$B169-SUM($F163:AJ163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AL$3>$B167,+$B169-SUM($F163:AK163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AM$3>$B167,+$B169-SUM($F163:AL163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AN$3>$B167,+$B169-SUM($F163:AM163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AO$3>$B167,+$B169-SUM($F163:AN163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AP$3>$B167,+$B169-SUM($F163:AO163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AQ$3>$B167,+$B169-SUM($F163:AP163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AR$3>$B167,+$B169-SUM($F163:AQ163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AS$3>$B167,+$B169-SUM($F163:AR163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AT$3>$B167,+$B169-SUM($F163:AS163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AU$3>$B167,+$B169-SUM($F163:AT163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AV$3>$B167,+$B169-SUM($F163:AU163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AW$3>$B167,+$B169-SUM($F163:AV163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AX$3>$B167,+$B169-SUM($F163:AW163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AY$3>$B167,+$B169-SUM($F163:AX163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(AZ$3>$B167,+$B169-SUM($F163:AY163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BA$3>$B167,+$B169-SUM($F163:AZ163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BB$3>$B167,+$B169-SUM($F163:BA163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BC$3>$B167,+$B169-SUM($F163:BB163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BD$3>$B167,+$B169-SUM($F163:BC163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BE$3>$B167,+$B169-SUM($F163:BD163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BF$3>$B167,+$B169-SUM($F163:BE163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BG$3>$B167,+$B169-SUM($F163:BF163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BH$3>$B167,+$B169-SUM($F163:BG163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BI$3>$B167,+$B169-SUM($F163:BH163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BJ$3>$B167,+$B169-SUM($F163:BI163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BK$3>$B167,+$B169-SUM($F163:BJ163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BL$3>$B167,+$B169-SUM($F163:BK163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BM$3>$B167,+$B169-SUM($F163:BL163),+$B169/$B167))","v":0},{"$f":"IF($B167=\"n/a\",\"n/a\",IF(BN$3>$B167,+$B169-SUM($F163:BM163),+$B169/$B167))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B165=\"n/a\",\"n/a\",IF(K$3>$B165,+$B171-SUM($F164:J164),+$B171/($B165-$E169)))","v":-2.1351786796767981E-4},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(L$3>$B165,+$B171-SUM($F164:K164),+$B171/($B165-$E169)))","v":-2.1351786796767981E-4},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(M$3>$B165,+$B171-SUM($F164:L164),+$B171/($B165-$E169)))","v":-2.1351786796767981E-4},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>$B165,+$B171-SUM($F164:M164),+$B171/($B165-$E169)))","v":-2.1351786796767981E-4},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>$B165,+$B171-SUM($F164:N164),+$B171/($B165-$E169)))","v":-2.1351786796767981E-4},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>$B165,+$B171-SUM($F164:O164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>$B165,+$B171-SUM($F164:P164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>$B165,+$B171-SUM($F164:Q164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>$B165,+$B171-SUM($F164:R164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>$B165,+$B171-SUM($F164:S164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>$B165,+$B171-SUM($F164:T164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>$B165,+$B171-SUM($F164:U164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>$B165,+$B171-SUM($F164:V164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>$B165,+$B171-SUM($F164:W164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>$B165,+$B171-SUM($F164:X164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>$B165,+$B171-SUM($F164:Y164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>$B165,+$B171-SUM($F164:Z164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>$B165,+$B171-SUM($F164:AA164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>$B165,+$B171-SUM($F164:AB164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>$B165,+$B171-SUM($F164:AC164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>$B165,+$B171-SUM($F164:AD164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>$B165,+$B171-SUM($F164:AE164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>$B165,+$B171-SUM($F164:AF164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>$B165,+$B171-SUM($F164:AG164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>$B165,+$B171-SUM($F164:AH164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>$B165,+$B171-SUM($F164:AI164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>$B165,+$B171-SUM($F164:AJ164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>$B165,+$B171-SUM($F164:AK164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>$B165,+$B171-SUM($F164:AL164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>$B165,+$B171-SUM($F164:AM164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>$B165,+$B171-SUM($F164:AN164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>$B165,+$B171-SUM($F164:AO164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>$B165,+$B171-SUM($F164:AP164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>$B165,+$B171-SUM($F164:AQ164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>$B165,+$B171-SUM($F164:AR164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>$B165,+$B171-SUM($F164:AS164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>$B165,+$B171-SUM($F164:AT164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>$B165,+$B171-SUM($F164:AU164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>$B165,+$B171-SUM($F164:AV164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>$B165,+$B171-SUM($F164:AW164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>$B165,+$B171-SUM($F164:AX164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>$B165,+$B171-SUM($F164:AY164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>$B165,+$B171-SUM($F164:AZ164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>$B165,+$B171-SUM($F164:BA164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>$B165,+$B171-SUM($F164:BB164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>$B165,+$B171-SUM($F164:BC164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>$B165,+$B171-SUM($F164:BD164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>$B165,+$B171-SUM($F164:BE164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>$B165,+$B171-SUM($F164:BF164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>$B165,+$B171-SUM($F164:BG164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>$B165,+$B171-SUM($F164:BH164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>$B165,+$B171-SUM($F164:BI164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>$B165,+$B171-SUM($F164:BJ164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>$B165,+$B171-SUM($F164:BK164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>$B165,+$B171-SUM($F164:BL164),+$B171/($B165-$E169)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>$B165,+$B171-SUM($F164:BM164),+$B171/($B165-$E169)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A162)","v":10},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E165)","v":0},null,1,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(G$3>($B165+$E165),$C165-SUM($F165:F165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(H$3>($B165+$E165),$C165-SUM($F165:G165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(I$3>($B165+$E165),$C165-SUM($F165:H165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(J$3>($B165+$E165),$C165-SUM($F165:I165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(K$3>($B165+$E165),$C165-SUM($F165:J165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(L$3>($B165+$E165),$C165-SUM($F165:K165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(M$3>($B165+$E165),$C165-SUM($F165:L165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>($B165+$E165),$C165-SUM($F165:M165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E165),$C165-SUM($F165:N165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E165),$C165-SUM($F165:O165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E165),$C165-SUM($F165:P165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E165),$C165-SUM($F165:Q165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E165),$C165-SUM($F165:R165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E165),$C165-SUM($F165:S165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E165),$C165-SUM($F165:T165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E165),$C165-SUM($F165:U165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E165),$C165-SUM($F165:V165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E165),$C165-SUM($F165:W165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E165),$C165-SUM($F165:X165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E165),$C165-SUM($F165:Y165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E165),$C165-SUM($F165:Z165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E165),$C165-SUM($F165:AA165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E165),$C165-SUM($F165:AB165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E165),$C165-SUM($F165:AC165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E165),$C165-SUM($F165:AD165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E165),$C165-SUM($F165:AE165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E165),$C165-SUM($F165:AF165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E165),$C165-SUM($F165:AG165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E165),$C165-SUM($F165:AH165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E165),$C165-SUM($F165:AI165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E165),$C165-SUM($F165:AJ165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E165),$C165-SUM($F165:AK165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E165),$C165-SUM($F165:AL165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E165),$C165-SUM($F165:AM165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E165),$C165-SUM($F165:AN165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E165),$C165-SUM($F165:AO165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E165),$C165-SUM($F165:AP165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E165),$C165-SUM($F165:AQ165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E165),$C165-SUM($F165:AR165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E165),$C165-SUM($F165:AS165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E165),$C165-SUM($F165:AT165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E165),$C165-SUM($F165:AU165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E165),$C165-SUM($F165:AV165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E165),$C165-SUM($F165:AW165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E165),$C165-SUM($F165:AX165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E165),$C165-SUM($F165:AY165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E165),$C165-SUM($F165:AZ165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E165),$C165-SUM($F165:BA165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E165),$C165-SUM($F165:BB165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E165),$C165-SUM($F165:BC165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E165),$C165-SUM($F165:BD165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E165),$C165-SUM($F165:BE165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E165),$C165-SUM($F165:BF165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E165),$C165-SUM($F165:BG165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E165),$C165-SUM($F165:BH165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E165),$C165-SUM($F165:BI165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E165),$C165-SUM($F165:BJ165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E165),$C165-SUM($F165:BK165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E165),$C165-SUM($F165:BL165),($C165/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E165),$C165-SUM($F165:BM165),($C165/$B165)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E166)","v":0},null,2,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(H$3>($B165+$E166),$C166-SUM($F166:G166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(I$3>($B165+$E166),$C166-SUM($F166:H166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(J$3>($B165+$E166),$C166-SUM($F166:I166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(K$3>($B165+$E166),$C166-SUM($F166:J166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(L$3>($B165+$E166),$C166-SUM($F166:K166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(M$3>($B165+$E166),$C166-SUM($F166:L166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>($B165+$E166),$C166-SUM($F166:M166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E166),$C166-SUM($F166:N166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E166),$C166-SUM($F166:O166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E166),$C166-SUM($F166:P166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E166),$C166-SUM($F166:Q166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E166),$C166-SUM($F166:R166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E166),$C166-SUM($F166:S166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E166),$C166-SUM($F166:T166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E166),$C166-SUM($F166:U166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E166),$C166-SUM($F166:V166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E166),$C166-SUM($F166:W166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E166),$C166-SUM($F166:X166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E166),$C166-SUM($F166:Y166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E166),$C166-SUM($F166:Z166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E166),$C166-SUM($F166:AA166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E166),$C166-SUM($F166:AB166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E166),$C166-SUM($F166:AC166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E166),$C166-SUM($F166:AD166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E166),$C166-SUM($F166:AE166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E166),$C166-SUM($F166:AF166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E166),$C166-SUM($F166:AG166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E166),$C166-SUM($F166:AH166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E166),$C166-SUM($F166:AI166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E166),$C166-SUM($F166:AJ166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E166),$C166-SUM($F166:AK166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E166),$C166-SUM($F166:AL166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E166),$C166-SUM($F166:AM166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E166),$C166-SUM($F166:AN166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E166),$C166-SUM($F166:AO166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E166),$C166-SUM($F166:AP166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E166),$C166-SUM($F166:AQ166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E166),$C166-SUM($F166:AR166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E166),$C166-SUM($F166:AS166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E166),$C166-SUM($F166:AT166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E166),$C166-SUM($F166:AU166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E166),$C166-SUM($F166:AV166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E166),$C166-SUM($F166:AW166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E166),$C166-SUM($F166:AX166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E166),$C166-SUM($F166:AY166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E166),$C166-SUM($F166:AZ166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E166),$C166-SUM($F166:BA166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E166),$C166-SUM($F166:BB166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E166),$C166-SUM($F166:BC166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E166),$C166-SUM($F166:BD166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E166),$C166-SUM($F166:BE166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E166),$C166-SUM($F166:BF166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E166),$C166-SUM($F166:BG166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E166),$C166-SUM($F166:BH166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E166),$C166-SUM($F166:BI166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E166),$C166-SUM($F166:BJ166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E166),$C166-SUM($F166:BK166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E166),$C166-SUM($F166:BL166),($C166/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E166),$C166-SUM($F166:BM166),($C166/$B165)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A162)","v":4.3828427027015335},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E167)","v":0},null,3,null,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(I$3>($B165+$E167),$C167-SUM($F167:H167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(J$3>($B165+$E167),$C167-SUM($F167:I167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(K$3>($B165+$E167),$C167-SUM($F167:J167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(L$3>($B165+$E167),$C167-SUM($F167:K167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(M$3>($B165+$E167),$C167-SUM($F167:L167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>($B165+$E167),$C167-SUM($F167:M167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E167),$C167-SUM($F167:N167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E167),$C167-SUM($F167:O167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E167),$C167-SUM($F167:P167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E167),$C167-SUM($F167:Q167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E167),$C167-SUM($F167:R167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E167),$C167-SUM($F167:S167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E167),$C167-SUM($F167:T167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E167),$C167-SUM($F167:U167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E167),$C167-SUM($F167:V167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E167),$C167-SUM($F167:W167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E167),$C167-SUM($F167:X167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E167),$C167-SUM($F167:Y167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E167),$C167-SUM($F167:Z167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E167),$C167-SUM($F167:AA167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E167),$C167-SUM($F167:AB167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E167),$C167-SUM($F167:AC167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E167),$C167-SUM($F167:AD167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E167),$C167-SUM($F167:AE167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E167),$C167-SUM($F167:AF167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E167),$C167-SUM($F167:AG167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E167),$C167-SUM($F167:AH167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E167),$C167-SUM($F167:AI167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E167),$C167-SUM($F167:AJ167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E167),$C167-SUM($F167:AK167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E167),$C167-SUM($F167:AL167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E167),$C167-SUM($F167:AM167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E167),$C167-SUM($F167:AN167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E167),$C167-SUM($F167:AO167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E167),$C167-SUM($F167:AP167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E167),$C167-SUM($F167:AQ167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E167),$C167-SUM($F167:AR167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E167),$C167-SUM($F167:AS167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E167),$C167-SUM($F167:AT167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E167),$C167-SUM($F167:AU167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E167),$C167-SUM($F167:AV167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E167),$C167-SUM($F167:AW167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E167),$C167-SUM($F167:AX167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E167),$C167-SUM($F167:AY167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E167),$C167-SUM($F167:AZ167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E167),$C167-SUM($F167:BA167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E167),$C167-SUM($F167:BB167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E167),$C167-SUM($F167:BC167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E167),$C167-SUM($F167:BD167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E167),$C167-SUM($F167:BE167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E167),$C167-SUM($F167:BF167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E167),$C167-SUM($F167:BG167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E167),$C167-SUM($F167:BH167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E167),$C167-SUM($F167:BI167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E167),$C167-SUM($F167:BJ167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E167),$C167-SUM($F167:BK167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E167),$C167-SUM($F167:BL167),($C167/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E167),$C167-SUM($F167:BM167),($C167/$B165)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E168)","v":0},null,4,null,null,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(J$3>($B165+$E168),$C168-SUM($F168:I168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(K$3>($B165+$E168),$C168-SUM($F168:J168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(L$3>($B165+$E168),$C168-SUM($F168:K168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(M$3>($B165+$E168),$C168-SUM($F168:L168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>($B165+$E168),$C168-SUM($F168:M168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E168),$C168-SUM($F168:N168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E168),$C168-SUM($F168:O168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E168),$C168-SUM($F168:P168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E168),$C168-SUM($F168:Q168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E168),$C168-SUM($F168:R168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E168),$C168-SUM($F168:S168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E168),$C168-SUM($F168:T168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E168),$C168-SUM($F168:U168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E168),$C168-SUM($F168:V168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E168),$C168-SUM($F168:W168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E168),$C168-SUM($F168:X168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E168),$C168-SUM($F168:Y168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E168),$C168-SUM($F168:Z168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E168),$C168-SUM($F168:AA168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E168),$C168-SUM($F168:AB168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E168),$C168-SUM($F168:AC168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E168),$C168-SUM($F168:AD168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E168),$C168-SUM($F168:AE168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E168),$C168-SUM($F168:AF168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E168),$C168-SUM($F168:AG168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E168),$C168-SUM($F168:AH168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E168),$C168-SUM($F168:AI168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E168),$C168-SUM($F168:AJ168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E168),$C168-SUM($F168:AK168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E168),$C168-SUM($F168:AL168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E168),$C168-SUM($F168:AM168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E168),$C168-SUM($F168:AN168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E168),$C168-SUM($F168:AO168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E168),$C168-SUM($F168:AP168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E168),$C168-SUM($F168:AQ168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E168),$C168-SUM($F168:AR168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E168),$C168-SUM($F168:AS168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E168),$C168-SUM($F168:AT168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E168),$C168-SUM($F168:AU168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E168),$C168-SUM($F168:AV168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E168),$C168-SUM($F168:AW168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E168),$C168-SUM($F168:AX168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E168),$C168-SUM($F168:AY168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E168),$C168-SUM($F168:AZ168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E168),$C168-SUM($F168:BA168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E168),$C168-SUM($F168:BB168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E168),$C168-SUM($F168:BC168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E168),$C168-SUM($F168:BD168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E168),$C168-SUM($F168:BE168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E168),$C168-SUM($F168:BF168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E168),$C168-SUM($F168:BG168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E168),$C168-SUM($F168:BH168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E168),$C168-SUM($F168:BI168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E168),$C168-SUM($F168:BJ168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E168),$C168-SUM($F168:BK168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E168),$C168-SUM($F168:BL168),($C168/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E168),$C168-SUM($F168:BM168),($C168/$B165)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A162)","v":36.41322080087987},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E169)+OFFSET('I3 CAPEX '!$E$79,$A162,E169)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(K$3>($B165+$E169),$C169-SUM($F169:J169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(L$3>($B165+$E169),$C169-SUM($F169:K169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(M$3>($B165+$E169),$C169-SUM($F169:L169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>($B165+$E169),$C169-SUM($F169:M169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E169),$C169-SUM($F169:N169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E169),$C169-SUM($F169:O169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E169),$C169-SUM($F169:P169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E169),$C169-SUM($F169:Q169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E169),$C169-SUM($F169:R169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E169),$C169-SUM($F169:S169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E169),$C169-SUM($F169:T169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E169),$C169-SUM($F169:U169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E169),$C169-SUM($F169:V169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E169),$C169-SUM($F169:W169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E169),$C169-SUM($F169:X169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E169),$C169-SUM($F169:Y169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E169),$C169-SUM($F169:Z169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E169),$C169-SUM($F169:AA169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E169),$C169-SUM($F169:AB169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E169),$C169-SUM($F169:AC169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E169),$C169-SUM($F169:AD169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E169),$C169-SUM($F169:AE169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E169),$C169-SUM($F169:AF169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E169),$C169-SUM($F169:AG169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E169),$C169-SUM($F169:AH169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E169),$C169-SUM($F169:AI169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E169),$C169-SUM($F169:AJ169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E169),$C169-SUM($F169:AK169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E169),$C169-SUM($F169:AL169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E169),$C169-SUM($F169:AM169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E169),$C169-SUM($F169:AN169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E169),$C169-SUM($F169:AO169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E169),$C169-SUM($F169:AP169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E169),$C169-SUM($F169:AQ169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E169),$C169-SUM($F169:AR169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E169),$C169-SUM($F169:AS169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E169),$C169-SUM($F169:AT169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E169),$C169-SUM($F169:AU169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E169),$C169-SUM($F169:AV169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E169),$C169-SUM($F169:AW169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E169),$C169-SUM($F169:AX169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E169),$C169-SUM($F169:AY169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E169),$C169-SUM($F169:AZ169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E169),$C169-SUM($F169:BA169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E169),$C169-SUM($F169:BB169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E169),$C169-SUM($F169:BC169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E169),$C169-SUM($F169:BD169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E169),$C169-SUM($F169:BE169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E169),$C169-SUM($F169:BF169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E169),$C169-SUM($F169:BG169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E169),$C169-SUM($F169:BH169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E169),$C169-SUM($F169:BI169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E169),$C169-SUM($F169:BJ169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E169),$C169-SUM($F169:BK169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E169),$C169-SUM($F169:BL169),($C169/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E169),$C169-SUM($F169:BM169),($C169/$B165)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E170)+OFFSET('I3 CAPEX '!$E$79,$A162,E170)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(L$3>($B165+$E170),$C170-SUM($F170:K170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(M$3>($B165+$E170),$C170-SUM($F170:L170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>($B165+$E170),$C170-SUM($F170:M170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E170),$C170-SUM($F170:N170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E170),$C170-SUM($F170:O170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E170),$C170-SUM($F170:P170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E170),$C170-SUM($F170:Q170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E170),$C170-SUM($F170:R170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E170),$C170-SUM($F170:S170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E170),$C170-SUM($F170:T170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E170),$C170-SUM($F170:U170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E170),$C170-SUM($F170:V170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E170),$C170-SUM($F170:W170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E170),$C170-SUM($F170:X170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E170),$C170-SUM($F170:Y170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E170),$C170-SUM($F170:Z170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E170),$C170-SUM($F170:AA170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E170),$C170-SUM($F170:AB170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E170),$C170-SUM($F170:AC170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E170),$C170-SUM($F170:AD170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E170),$C170-SUM($F170:AE170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E170),$C170-SUM($F170:AF170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E170),$C170-SUM($F170:AG170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E170),$C170-SUM($F170:AH170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E170),$C170-SUM($F170:AI170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E170),$C170-SUM($F170:AJ170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E170),$C170-SUM($F170:AK170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E170),$C170-SUM($F170:AL170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E170),$C170-SUM($F170:AM170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E170),$C170-SUM($F170:AN170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E170),$C170-SUM($F170:AO170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E170),$C170-SUM($F170:AP170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E170),$C170-SUM($F170:AQ170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E170),$C170-SUM($F170:AR170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E170),$C170-SUM($F170:AS170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E170),$C170-SUM($F170:AT170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E170),$C170-SUM($F170:AU170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E170),$C170-SUM($F170:AV170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E170),$C170-SUM($F170:AW170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E170),$C170-SUM($F170:AX170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E170),$C170-SUM($F170:AY170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E170),$C170-SUM($F170:AZ170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E170),$C170-SUM($F170:BA170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E170),$C170-SUM($F170:BB170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E170),$C170-SUM($F170:BC170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E170),$C170-SUM($F170:BD170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E170),$C170-SUM($F170:BE170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E170),$C170-SUM($F170:BF170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E170),$C170-SUM($F170:BG170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E170),$C170-SUM($F170:BH170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E170),$C170-SUM($F170:BI170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E170),$C170-SUM($F170:BJ170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E170),$C170-SUM($F170:BK170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E170),$C170-SUM($F170:BL170),($C170/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E170),$C170-SUM($F170:BM170),($C170/$B165)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A162,E168)","v":-1.067589339838399E-3},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E171)+OFFSET('I3 CAPEX '!$E$79,$A162,E171)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(M$3>($B165+$E171),$C171-SUM($F171:L171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>($B165+$E171),$C171-SUM($F171:M171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E171),$C171-SUM($F171:N171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E171),$C171-SUM($F171:O171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E171),$C171-SUM($F171:P171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E171),$C171-SUM($F171:Q171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E171),$C171-SUM($F171:R171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E171),$C171-SUM($F171:S171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E171),$C171-SUM($F171:T171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E171),$C171-SUM($F171:U171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E171),$C171-SUM($F171:V171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E171),$C171-SUM($F171:W171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E171),$C171-SUM($F171:X171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E171),$C171-SUM($F171:Y171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E171),$C171-SUM($F171:Z171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E171),$C171-SUM($F171:AA171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E171),$C171-SUM($F171:AB171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E171),$C171-SUM($F171:AC171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E171),$C171-SUM($F171:AD171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E171),$C171-SUM($F171:AE171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E171),$C171-SUM($F171:AF171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E171),$C171-SUM($F171:AG171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E171),$C171-SUM($F171:AH171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E171),$C171-SUM($F171:AI171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E171),$C171-SUM($F171:AJ171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E171),$C171-SUM($F171:AK171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E171),$C171-SUM($F171:AL171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E171),$C171-SUM($F171:AM171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E171),$C171-SUM($F171:AN171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E171),$C171-SUM($F171:AO171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E171),$C171-SUM($F171:AP171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E171),$C171-SUM($F171:AQ171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E171),$C171-SUM($F171:AR171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E171),$C171-SUM($F171:AS171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E171),$C171-SUM($F171:AT171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E171),$C171-SUM($F171:AU171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E171),$C171-SUM($F171:AV171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E171),$C171-SUM($F171:AW171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E171),$C171-SUM($F171:AX171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E171),$C171-SUM($F171:AY171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E171),$C171-SUM($F171:AZ171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E171),$C171-SUM($F171:BA171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E171),$C171-SUM($F171:BB171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E171),$C171-SUM($F171:BC171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E171),$C171-SUM($F171:BD171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E171),$C171-SUM($F171:BE171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E171),$C171-SUM($F171:BF171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E171),$C171-SUM($F171:BG171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E171),$C171-SUM($F171:BH171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E171),$C171-SUM($F171:BI171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E171),$C171-SUM($F171:BJ171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E171),$C171-SUM($F171:BK171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E171),$C171-SUM($F171:BL171),($C171/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E171),$C171-SUM($F171:BM171),($C171/$B165)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E172)+OFFSET('I3 CAPEX '!$E$79,$A162,E172)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(N$3>($B165+$E172),$C172-SUM($F172:M172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E172),$C172-SUM($F172:N172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E172),$C172-SUM($F172:O172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E172),$C172-SUM($F172:P172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E172),$C172-SUM($F172:Q172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E172),$C172-SUM($F172:R172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E172),$C172-SUM($F172:S172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E172),$C172-SUM($F172:T172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E172),$C172-SUM($F172:U172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E172),$C172-SUM($F172:V172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E172),$C172-SUM($F172:W172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E172),$C172-SUM($F172:X172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E172),$C172-SUM($F172:Y172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E172),$C172-SUM($F172:Z172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E172),$C172-SUM($F172:AA172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E172),$C172-SUM($F172:AB172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E172),$C172-SUM($F172:AC172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E172),$C172-SUM($F172:AD172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E172),$C172-SUM($F172:AE172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E172),$C172-SUM($F172:AF172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E172),$C172-SUM($F172:AG172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E172),$C172-SUM($F172:AH172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E172),$C172-SUM($F172:AI172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E172),$C172-SUM($F172:AJ172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E172),$C172-SUM($F172:AK172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E172),$C172-SUM($F172:AL172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E172),$C172-SUM($F172:AM172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E172),$C172-SUM($F172:AN172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E172),$C172-SUM($F172:AO172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E172),$C172-SUM($F172:AP172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E172),$C172-SUM($F172:AQ172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E172),$C172-SUM($F172:AR172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E172),$C172-SUM($F172:AS172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E172),$C172-SUM($F172:AT172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E172),$C172-SUM($F172:AU172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E172),$C172-SUM($F172:AV172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E172),$C172-SUM($F172:AW172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E172),$C172-SUM($F172:AX172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E172),$C172-SUM($F172:AY172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E172),$C172-SUM($F172:AZ172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E172),$C172-SUM($F172:BA172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E172),$C172-SUM($F172:BB172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E172),$C172-SUM($F172:BC172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E172),$C172-SUM($F172:BD172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E172),$C172-SUM($F172:BE172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E172),$C172-SUM($F172:BF172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E172),$C172-SUM($F172:BG172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E172),$C172-SUM($F172:BH172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E172),$C172-SUM($F172:BI172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E172),$C172-SUM($F172:BJ172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E172),$C172-SUM($F172:BK172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E172),$C172-SUM($F172:BL172),($C172/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E172),$C172-SUM($F172:BM172),($C172/$B165)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E173)+OFFSET('I3 CAPEX '!$E$79,$A162,E173)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(O$3>($B165+$E173),$C173-SUM($F173:N173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E173),$C173-SUM($F173:O173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E173),$C173-SUM($F173:P173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E173),$C173-SUM($F173:Q173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E173),$C173-SUM($F173:R173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E173),$C173-SUM($F173:S173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E173),$C173-SUM($F173:T173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E173),$C173-SUM($F173:U173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E173),$C173-SUM($F173:V173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E173),$C173-SUM($F173:W173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E173),$C173-SUM($F173:X173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E173),$C173-SUM($F173:Y173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E173),$C173-SUM($F173:Z173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E173),$C173-SUM($F173:AA173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E173),$C173-SUM($F173:AB173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E173),$C173-SUM($F173:AC173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E173),$C173-SUM($F173:AD173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E173),$C173-SUM($F173:AE173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E173),$C173-SUM($F173:AF173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E173),$C173-SUM($F173:AG173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E173),$C173-SUM($F173:AH173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E173),$C173-SUM($F173:AI173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E173),$C173-SUM($F173:AJ173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E173),$C173-SUM($F173:AK173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E173),$C173-SUM($F173:AL173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E173),$C173-SUM($F173:AM173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E173),$C173-SUM($F173:AN173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E173),$C173-SUM($F173:AO173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E173),$C173-SUM($F173:AP173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E173),$C173-SUM($F173:AQ173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E173),$C173-SUM($F173:AR173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E173),$C173-SUM($F173:AS173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E173),$C173-SUM($F173:AT173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E173),$C173-SUM($F173:AU173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E173),$C173-SUM($F173:AV173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E173),$C173-SUM($F173:AW173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E173),$C173-SUM($F173:AX173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E173),$C173-SUM($F173:AY173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E173),$C173-SUM($F173:AZ173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E173),$C173-SUM($F173:BA173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E173),$C173-SUM($F173:BB173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E173),$C173-SUM($F173:BC173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E173),$C173-SUM($F173:BD173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E173),$C173-SUM($F173:BE173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E173),$C173-SUM($F173:BF173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E173),$C173-SUM($F173:BG173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E173),$C173-SUM($F173:BH173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E173),$C173-SUM($F173:BI173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E173),$C173-SUM($F173:BJ173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E173),$C173-SUM($F173:BK173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E173),$C173-SUM($F173:BL173),($C173/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E173),$C173-SUM($F173:BM173),($C173/$B165)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A162,E174)+OFFSET('I3 CAPEX '!$E$79,$A162,E174)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B165=\"n/a\",\"n/a\",IF(P$3>($B165+$E174),$C174-SUM($F174:O174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Q$3>($B165+$E174),$C174-SUM($F174:P174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(R$3>($B165+$E174),$C174-SUM($F174:Q174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(S$3>($B165+$E174),$C174-SUM($F174:R174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(T$3>($B165+$E174),$C174-SUM($F174:S174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(U$3>($B165+$E174),$C174-SUM($F174:T174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(V$3>($B165+$E174),$C174-SUM($F174:U174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(W$3>($B165+$E174),$C174-SUM($F174:V174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(X$3>($B165+$E174),$C174-SUM($F174:W174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Y$3>($B165+$E174),$C174-SUM($F174:X174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(Z$3>($B165+$E174),$C174-SUM($F174:Y174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AA$3>($B165+$E174),$C174-SUM($F174:Z174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AB$3>($B165+$E174),$C174-SUM($F174:AA174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AC$3>($B165+$E174),$C174-SUM($F174:AB174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AD$3>($B165+$E174),$C174-SUM($F174:AC174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AE$3>($B165+$E174),$C174-SUM($F174:AD174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AF$3>($B165+$E174),$C174-SUM($F174:AE174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AG$3>($B165+$E174),$C174-SUM($F174:AF174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AH$3>($B165+$E174),$C174-SUM($F174:AG174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AI$3>($B165+$E174),$C174-SUM($F174:AH174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E174),$C174-SUM($F174:AI174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AK$3>($B165+$E174),$C174-SUM($F174:AJ174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AL$3>($B165+$E174),$C174-SUM($F174:AK174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AM$3>($B165+$E174),$C174-SUM($F174:AL174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AN$3>($B165+$E174),$C174-SUM($F174:AM174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AO$3>($B165+$E174),$C174-SUM($F174:AN174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AP$3>($B165+$E174),$C174-SUM($F174:AO174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E174),$C174-SUM($F174:AP174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AR$3>($B165+$E174),$C174-SUM($F174:AQ174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AS$3>($B165+$E174),$C174-SUM($F174:AR174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AT$3>($B165+$E174),$C174-SUM($F174:AS174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AU$3>($B165+$E174),$C174-SUM($F174:AT174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AV$3>($B165+$E174),$C174-SUM($F174:AU174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AW$3>($B165+$E174),$C174-SUM($F174:AV174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AX$3>($B165+$E174),$C174-SUM($F174:AW174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AY$3>($B165+$E174),$C174-SUM($F174:AX174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E174),$C174-SUM($F174:AY174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BA$3>($B165+$E174),$C174-SUM($F174:AZ174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BB$3>($B165+$E174),$C174-SUM($F174:BA174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BC$3>($B165+$E174),$C174-SUM($F174:BB174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BD$3>($B165+$E174),$C174-SUM($F174:BC174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BE$3>($B165+$E174),$C174-SUM($F174:BD174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BF$3>($B165+$E174),$C174-SUM($F174:BE174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BG$3>($B165+$E174),$C174-SUM($F174:BF174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BH$3>($B165+$E174),$C174-SUM($F174:BG174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BI$3>($B165+$E174),$C174-SUM($F174:BH174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BJ$3>($B165+$E174),$C174-SUM($F174:BI174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BK$3>($B165+$E174),$C174-SUM($F174:BJ174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BL$3>($B165+$E174),$C174-SUM($F174:BK174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BM$3>($B165+$E174),$C174-SUM($F174:BL174),($C174/$B165)))","v":0},{"$f":"IF($B165=\"n/a\",\"n/a\",IF(BN$3>($B165+$E174),$C174-SUM($F174:BM174),($C174/$B165)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B162","v":"Refurbishment"},null,null,{"$f":"SUBTOTAL(9,F163:F179)","v":8.3081285984630888},8.3081285984630888,8.3081285984630888,8.3081285984630888,3.1807064070275146,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL163:AL179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN163:BN179)","v":0}]
[{"$f":"+A162+1","v":10},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A181))","v":"Substation Primary Plant"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B186=\"n/a\",\"n/a\",IF(F$3>$B186,+$B188,+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(G$3>$B186,+$B188-SUM($F182:F182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(H$3>$B186,+$B188-SUM($F182:G182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(I$3>$B186,+$B188-SUM($F182:H182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(J$3>$B186,+$B188-SUM($F182:I182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(K$3>$B186,+$B188-SUM($F182:J182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(L$3>$B186,+$B188-SUM($F182:K182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(M$3>$B186,+$B188-SUM($F182:L182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(N$3>$B186,+$B188-SUM($F182:M182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(O$3>$B186,+$B188-SUM($F182:N182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(P$3>$B186,+$B188-SUM($F182:O182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(Q$3>$B186,+$B188-SUM($F182:P182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(R$3>$B186,+$B188-SUM($F182:Q182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(S$3>$B186,+$B188-SUM($F182:R182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(T$3>$B186,+$B188-SUM($F182:S182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(U$3>$B186,+$B188-SUM($F182:T182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(V$3>$B186,+$B188-SUM($F182:U182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(W$3>$B186,+$B188-SUM($F182:V182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(X$3>$B186,+$B188-SUM($F182:W182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(Y$3>$B186,+$B188-SUM($F182:X182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(Z$3>$B186,+$B188-SUM($F182:Y182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AA$3>$B186,+$B188-SUM($F182:Z182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AB$3>$B186,+$B188-SUM($F182:AA182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AC$3>$B186,+$B188-SUM($F182:AB182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AD$3>$B186,+$B188-SUM($F182:AC182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AE$3>$B186,+$B188-SUM($F182:AD182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AF$3>$B186,+$B188-SUM($F182:AE182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AG$3>$B186,+$B188-SUM($F182:AF182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AH$3>$B186,+$B188-SUM($F182:AG182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AI$3>$B186,+$B188-SUM($F182:AH182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AJ$3>$B186,+$B188-SUM($F182:AI182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AK$3>$B186,+$B188-SUM($F182:AJ182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AL$3>$B186,+$B188-SUM($F182:AK182),+$B188/$B186))","v":19.133431901595106},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AM$3>$B186,+$B188-SUM($F182:AL182),+$B188/$B186))","v":0.35823046800703651},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AN$3>$B186,+$B188-SUM($F182:AM182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AO$3>$B186,+$B188-SUM($F182:AN182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AP$3>$B186,+$B188-SUM($F182:AO182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AQ$3>$B186,+$B188-SUM($F182:AP182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AR$3>$B186,+$B188-SUM($F182:AQ182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AS$3>$B186,+$B188-SUM($F182:AR182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AT$3>$B186,+$B188-SUM($F182:AS182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AU$3>$B186,+$B188-SUM($F182:AT182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AV$3>$B186,+$B188-SUM($F182:AU182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AW$3>$B186,+$B188-SUM($F182:AV182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AX$3>$B186,+$B188-SUM($F182:AW182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AY$3>$B186,+$B188-SUM($F182:AX182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(AZ$3>$B186,+$B188-SUM($F182:AY182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BA$3>$B186,+$B188-SUM($F182:AZ182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BB$3>$B186,+$B188-SUM($F182:BA182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BC$3>$B186,+$B188-SUM($F182:BB182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BD$3>$B186,+$B188-SUM($F182:BC182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BE$3>$B186,+$B188-SUM($F182:BD182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BF$3>$B186,+$B188-SUM($F182:BE182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BG$3>$B186,+$B188-SUM($F182:BF182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BH$3>$B186,+$B188-SUM($F182:BG182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BI$3>$B186,+$B188-SUM($F182:BH182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BJ$3>$B186,+$B188-SUM($F182:BI182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BK$3>$B186,+$B188-SUM($F182:BJ182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BL$3>$B186,+$B188-SUM($F182:BK182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BM$3>$B186,+$B188-SUM($F182:BL182),+$B188/$B186))","v":0},{"$f":"IF($B186=\"n/a\",\"n/a\",IF(BN$3>$B186,+$B188-SUM($F182:BM182),+$B188/$B186))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B184=\"n/a\",\"n/a\",IF(K$3>$B184,+$B190-SUM($F183:J183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(L$3>$B184,+$B190-SUM($F183:K183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(M$3>$B184,+$B190-SUM($F183:L183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>$B184,+$B190-SUM($F183:M183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>$B184,+$B190-SUM($F183:N183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>$B184,+$B190-SUM($F183:O183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>$B184,+$B190-SUM($F183:P183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>$B184,+$B190-SUM($F183:Q183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>$B184,+$B190-SUM($F183:R183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>$B184,+$B190-SUM($F183:S183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>$B184,+$B190-SUM($F183:T183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>$B184,+$B190-SUM($F183:U183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>$B184,+$B190-SUM($F183:V183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>$B184,+$B190-SUM($F183:W183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>$B184,+$B190-SUM($F183:X183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>$B184,+$B190-SUM($F183:Y183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>$B184,+$B190-SUM($F183:Z183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>$B184,+$B190-SUM($F183:AA183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>$B184,+$B190-SUM($F183:AB183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>$B184,+$B190-SUM($F183:AC183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>$B184,+$B190-SUM($F183:AD183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>$B184,+$B190-SUM($F183:AE183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>$B184,+$B190-SUM($F183:AF183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>$B184,+$B190-SUM($F183:AG183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>$B184,+$B190-SUM($F183:AH183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>$B184,+$B190-SUM($F183:AI183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>$B184,+$B190-SUM($F183:AJ183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>$B184,+$B190-SUM($F183:AK183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>$B184,+$B190-SUM($F183:AL183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>$B184,+$B190-SUM($F183:AM183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>$B184,+$B190-SUM($F183:AN183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>$B184,+$B190-SUM($F183:AO183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>$B184,+$B190-SUM($F183:AP183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>$B184,+$B190-SUM($F183:AQ183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>$B184,+$B190-SUM($F183:AR183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>$B184,+$B190-SUM($F183:AS183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>$B184,+$B190-SUM($F183:AT183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>$B184,+$B190-SUM($F183:AU183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>$B184,+$B190-SUM($F183:AV183),+$B190/($B184-$E188)))","v":5.1714349687295998E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>$B184,+$B190-SUM($F183:AW183),+$B190/($B184-$E188)))","v":4.1371479749835238E-2},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>$B184,+$B190-SUM($F183:AX183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>$B184,+$B190-SUM($F183:AY183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>$B184,+$B190-SUM($F183:AZ183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>$B184,+$B190-SUM($F183:BA183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>$B184,+$B190-SUM($F183:BB183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>$B184,+$B190-SUM($F183:BC183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>$B184,+$B190-SUM($F183:BD183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>$B184,+$B190-SUM($F183:BE183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>$B184,+$B190-SUM($F183:BF183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>$B184,+$B190-SUM($F183:BG183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>$B184,+$B190-SUM($F183:BH183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>$B184,+$B190-SUM($F183:BI183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>$B184,+$B190-SUM($F183:BJ183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>$B184,+$B190-SUM($F183:BK183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>$B184,+$B190-SUM($F183:BL183),+$B190/($B184-$E188)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>$B184,+$B190-SUM($F183:BM183),+$B190/($B184-$E188)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A181)","v":44.8},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E184)","v":84.742610059043599},null,1,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(G$3>($B184+$E184),$C184-SUM($F184:F184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(H$3>($B184+$E184),$C184-SUM($F184:G184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(I$3>($B184+$E184),$C184-SUM($F184:H184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(J$3>($B184+$E184),$C184-SUM($F184:I184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(K$3>($B184+$E184),$C184-SUM($F184:J184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(L$3>($B184+$E184),$C184-SUM($F184:K184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(M$3>($B184+$E184),$C184-SUM($F184:L184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>($B184+$E184),$C184-SUM($F184:M184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E184),$C184-SUM($F184:N184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E184),$C184-SUM($F184:O184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E184),$C184-SUM($F184:P184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E184),$C184-SUM($F184:Q184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E184),$C184-SUM($F184:R184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E184),$C184-SUM($F184:S184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E184),$C184-SUM($F184:T184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E184),$C184-SUM($F184:U184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E184),$C184-SUM($F184:V184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E184),$C184-SUM($F184:W184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E184),$C184-SUM($F184:X184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E184),$C184-SUM($F184:Y184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E184),$C184-SUM($F184:Z184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E184),$C184-SUM($F184:AA184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E184),$C184-SUM($F184:AB184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E184),$C184-SUM($F184:AC184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E184),$C184-SUM($F184:AD184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E184),$C184-SUM($F184:AE184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E184),$C184-SUM($F184:AF184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E184),$C184-SUM($F184:AG184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E184),$C184-SUM($F184:AH184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E184),$C184-SUM($F184:AI184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E184),$C184-SUM($F184:AJ184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E184),$C184-SUM($F184:AK184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E184),$C184-SUM($F184:AL184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E184),$C184-SUM($F184:AM184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E184),$C184-SUM($F184:AN184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E184),$C184-SUM($F184:AO184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E184),$C184-SUM($F184:AP184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E184),$C184-SUM($F184:AQ184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E184),$C184-SUM($F184:AR184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E184),$C184-SUM($F184:AS184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E184),$C184-SUM($F184:AT184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E184),$C184-SUM($F184:AU184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E184),$C184-SUM($F184:AV184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E184),$C184-SUM($F184:AW184),($C184/$B184)))","v":1.8915761173893662},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E184),$C184-SUM($F184:AX184),($C184/$B184)))","v":1.5132608939115784},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E184),$C184-SUM($F184:AY184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E184),$C184-SUM($F184:AZ184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E184),$C184-SUM($F184:BA184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E184),$C184-SUM($F184:BB184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E184),$C184-SUM($F184:BC184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E184),$C184-SUM($F184:BD184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E184),$C184-SUM($F184:BE184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E184),$C184-SUM($F184:BF184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E184),$C184-SUM($F184:BG184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E184),$C184-SUM($F184:BH184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E184),$C184-SUM($F184:BI184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E184),$C184-SUM($F184:BJ184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E184),$C184-SUM($F184:BK184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E184),$C184-SUM($F184:BL184),($C184/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E184),$C184-SUM($F184:BM184),($C184/$B184)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E185)","v":18.238806829292823},null,2,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(H$3>($B184+$E185),$C185-SUM($F185:G185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(I$3>($B184+$E185),$C185-SUM($F185:H185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(J$3>($B184+$E185),$C185-SUM($F185:I185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(K$3>($B184+$E185),$C185-SUM($F185:J185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(L$3>($B184+$E185),$C185-SUM($F185:K185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(M$3>($B184+$E185),$C185-SUM($F185:L185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>($B184+$E185),$C185-SUM($F185:M185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E185),$C185-SUM($F185:N185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E185),$C185-SUM($F185:O185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E185),$C185-SUM($F185:P185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E185),$C185-SUM($F185:Q185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E185),$C185-SUM($F185:R185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E185),$C185-SUM($F185:S185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E185),$C185-SUM($F185:T185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E185),$C185-SUM($F185:U185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E185),$C185-SUM($F185:V185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E185),$C185-SUM($F185:W185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E185),$C185-SUM($F185:X185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E185),$C185-SUM($F185:Y185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E185),$C185-SUM($F185:Z185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E185),$C185-SUM($F185:AA185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E185),$C185-SUM($F185:AB185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E185),$C185-SUM($F185:AC185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E185),$C185-SUM($F185:AD185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E185),$C185-SUM($F185:AE185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E185),$C185-SUM($F185:AF185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E185),$C185-SUM($F185:AG185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E185),$C185-SUM($F185:AH185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E185),$C185-SUM($F185:AI185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E185),$C185-SUM($F185:AJ185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E185),$C185-SUM($F185:AK185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E185),$C185-SUM($F185:AL185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E185),$C185-SUM($F185:AM185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E185),$C185-SUM($F185:AN185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E185),$C185-SUM($F185:AO185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E185),$C185-SUM($F185:AP185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E185),$C185-SUM($F185:AQ185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E185),$C185-SUM($F185:AR185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E185),$C185-SUM($F185:AS185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E185),$C185-SUM($F185:AT185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E185),$C185-SUM($F185:AU185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E185),$C185-SUM($F185:AV185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E185),$C185-SUM($F185:AW185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E185),$C185-SUM($F185:AX185),($C185/$B184)))","v":0.40711622386814339},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E185),$C185-SUM($F185:AY185),($C185/$B184)))","v":0.32569297909450157},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E185),$C185-SUM($F185:AZ185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E185),$C185-SUM($F185:BA185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E185),$C185-SUM($F185:BB185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E185),$C185-SUM($F185:BC185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E185),$C185-SUM($F185:BD185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E185),$C185-SUM($F185:BE185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E185),$C185-SUM($F185:BF185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E185),$C185-SUM($F185:BG185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E185),$C185-SUM($F185:BH185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E185),$C185-SUM($F185:BI185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E185),$C185-SUM($F185:BJ185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E185),$C185-SUM($F185:BK185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E185),$C185-SUM($F185:BL185),($C185/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E185),$C185-SUM($F185:BM185),($C185/$B184)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A181)","v":33.018722750306871},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E186)","v":13.110190491630586},null,3,null,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(I$3>($B184+$E186),$C186-SUM($F186:H186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(J$3>($B184+$E186),$C186-SUM($F186:I186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(K$3>($B184+$E186),$C186-SUM($F186:J186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(L$3>($B184+$E186),$C186-SUM($F186:K186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(M$3>($B184+$E186),$C186-SUM($F186:L186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>($B184+$E186),$C186-SUM($F186:M186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E186),$C186-SUM($F186:N186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E186),$C186-SUM($F186:O186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E186),$C186-SUM($F186:P186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E186),$C186-SUM($F186:Q186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E186),$C186-SUM($F186:R186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E186),$C186-SUM($F186:S186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E186),$C186-SUM($F186:T186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E186),$C186-SUM($F186:U186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E186),$C186-SUM($F186:V186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E186),$C186-SUM($F186:W186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E186),$C186-SUM($F186:X186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E186),$C186-SUM($F186:Y186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E186),$C186-SUM($F186:Z186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E186),$C186-SUM($F186:AA186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E186),$C186-SUM($F186:AB186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E186),$C186-SUM($F186:AC186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E186),$C186-SUM($F186:AD186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E186),$C186-SUM($F186:AE186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E186),$C186-SUM($F186:AF186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E186),$C186-SUM($F186:AG186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E186),$C186-SUM($F186:AH186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E186),$C186-SUM($F186:AI186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E186),$C186-SUM($F186:AJ186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E186),$C186-SUM($F186:AK186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E186),$C186-SUM($F186:AL186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E186),$C186-SUM($F186:AM186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E186),$C186-SUM($F186:AN186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E186),$C186-SUM($F186:AO186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E186),$C186-SUM($F186:AP186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E186),$C186-SUM($F186:AQ186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E186),$C186-SUM($F186:AR186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E186),$C186-SUM($F186:AS186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E186),$C186-SUM($F186:AT186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E186),$C186-SUM($F186:AU186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E186),$C186-SUM($F186:AV186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E186),$C186-SUM($F186:AW186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E186),$C186-SUM($F186:AX186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E186),$C186-SUM($F186:AY186),($C186/$B184)))","v":0.29263818061675417},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E186),$C186-SUM($F186:AZ186),($C186/$B184)))","v":0.23411054449341506},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E186),$C186-SUM($F186:BA186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E186),$C186-SUM($F186:BB186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E186),$C186-SUM($F186:BC186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E186),$C186-SUM($F186:BD186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E186),$C186-SUM($F186:BE186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E186),$C186-SUM($F186:BF186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E186),$C186-SUM($F186:BG186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E186),$C186-SUM($F186:BH186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E186),$C186-SUM($F186:BI186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E186),$C186-SUM($F186:BJ186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E186),$C186-SUM($F186:BK186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E186),$C186-SUM($F186:BL186),($C186/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E186),$C186-SUM($F186:BM186),($C186/$B184)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E187)","v":81.54991955347721},null,4,null,null,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(J$3>($B184+$E187),$C187-SUM($F187:I187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(K$3>($B184+$E187),$C187-SUM($F187:J187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(L$3>($B184+$E187),$C187-SUM($F187:K187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(M$3>($B184+$E187),$C187-SUM($F187:L187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>($B184+$E187),$C187-SUM($F187:M187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E187),$C187-SUM($F187:N187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E187),$C187-SUM($F187:O187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E187),$C187-SUM($F187:P187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E187),$C187-SUM($F187:Q187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E187),$C187-SUM($F187:R187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E187),$C187-SUM($F187:S187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E187),$C187-SUM($F187:T187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E187),$C187-SUM($F187:U187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E187),$C187-SUM($F187:V187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E187),$C187-SUM($F187:W187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E187),$C187-SUM($F187:X187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E187),$C187-SUM($F187:Y187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E187),$C187-SUM($F187:Z187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E187),$C187-SUM($F187:AA187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E187),$C187-SUM($F187:AB187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E187),$C187-SUM($F187:AC187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E187),$C187-SUM($F187:AD187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E187),$C187-SUM($F187:AE187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E187),$C187-SUM($F187:AF187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E187),$C187-SUM($F187:AG187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E187),$C187-SUM($F187:AH187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E187),$C187-SUM($F187:AI187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E187),$C187-SUM($F187:AJ187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E187),$C187-SUM($F187:AK187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E187),$C187-SUM($F187:AL187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E187),$C187-SUM($F187:AM187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E187),$C187-SUM($F187:AN187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E187),$C187-SUM($F187:AO187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E187),$C187-SUM($F187:AP187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E187),$C187-SUM($F187:AQ187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E187),$C187-SUM($F187:AR187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E187),$C187-SUM($F187:AS187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E187),$C187-SUM($F187:AT187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E187),$C187-SUM($F187:AU187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E187),$C187-SUM($F187:AV187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E187),$C187-SUM($F187:AW187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E187),$C187-SUM($F187:AX187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E187),$C187-SUM($F187:AY187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E187),$C187-SUM($F187:AZ187),($C187/$B184)))","v":1.8203107043186879},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E187),$C187-SUM($F187:BA187),($C187/$B184)))","v":1.4562485634550058},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E187),$C187-SUM($F187:BB187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E187),$C187-SUM($F187:BC187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E187),$C187-SUM($F187:BD187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E187),$C187-SUM($F187:BE187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E187),$C187-SUM($F187:BF187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E187),$C187-SUM($F187:BG187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E187),$C187-SUM($F187:BH187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E187),$C187-SUM($F187:BI187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E187),$C187-SUM($F187:BJ187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E187),$C187-SUM($F187:BK187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E187),$C187-SUM($F187:BL187),($C187/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E187),$C187-SUM($F187:BM187),($C187/$B184)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A181)","v":631.76148322064557},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A$181,E188)+OFFSET('I3 CAPEX '!$E$79,$A$181,E188)","v":46.444736042134039},null,5,null,null,null,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(K$3>($B184+$E188),$C188-SUM($F188:J188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(L$3>($B184+$E188),$C188-SUM($F188:K188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(M$3>($B184+$E188),$C188-SUM($F188:L188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>($B184+$E188),$C188-SUM($F188:M188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E188),$C188-SUM($F188:N188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E188),$C188-SUM($F188:O188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E188),$C188-SUM($F188:P188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E188),$C188-SUM($F188:Q188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E188),$C188-SUM($F188:R188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E188),$C188-SUM($F188:S188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E188),$C188-SUM($F188:T188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E188),$C188-SUM($F188:U188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E188),$C188-SUM($F188:V188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E188),$C188-SUM($F188:W188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E188),$C188-SUM($F188:X188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E188),$C188-SUM($F188:Y188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E188),$C188-SUM($F188:Z188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E188),$C188-SUM($F188:AA188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E188),$C188-SUM($F188:AB188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E188),$C188-SUM($F188:AC188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E188),$C188-SUM($F188:AD188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E188),$C188-SUM($F188:AE188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E188),$C188-SUM($F188:AF188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E188),$C188-SUM($F188:AG188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E188),$C188-SUM($F188:AH188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E188),$C188-SUM($F188:AI188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E188),$C188-SUM($F188:AJ188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E188),$C188-SUM($F188:AK188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E188),$C188-SUM($F188:AL188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E188),$C188-SUM($F188:AM188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E188),$C188-SUM($F188:AN188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E188),$C188-SUM($F188:AO188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E188),$C188-SUM($F188:AP188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E188),$C188-SUM($F188:AQ188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E188),$C188-SUM($F188:AR188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E188),$C188-SUM($F188:AS188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E188),$C188-SUM($F188:AT188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E188),$C188-SUM($F188:AU188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E188),$C188-SUM($F188:AV188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E188),$C188-SUM($F188:AW188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E188),$C188-SUM($F188:AX188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E188),$C188-SUM($F188:AY188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E188),$C188-SUM($F188:AZ188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E188),$C188-SUM($F188:BA188),($C188/$B184)))","v":1.0367128580833491},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E188),$C188-SUM($F188:BB188),($C188/$B184)))","v":0.82937028646670541},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E188),$C188-SUM($F188:BC188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E188),$C188-SUM($F188:BD188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E188),$C188-SUM($F188:BE188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E188),$C188-SUM($F188:BF188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E188),$C188-SUM($F188:BG188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E188),$C188-SUM($F188:BH188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E188),$C188-SUM($F188:BI188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E188),$C188-SUM($F188:BJ188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E188),$C188-SUM($F188:BK188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E188),$C188-SUM($F188:BL188),($C188/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E188),$C188-SUM($F188:BM188),($C188/$B184)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E189)+OFFSET('I3 CAPEX '!$E$79,$A181,E189)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(L$3>($B184+$E189),$C189-SUM($F189:K189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(M$3>($B184+$E189),$C189-SUM($F189:L189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>($B184+$E189),$C189-SUM($F189:M189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E189),$C189-SUM($F189:N189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E189),$C189-SUM($F189:O189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E189),$C189-SUM($F189:P189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E189),$C189-SUM($F189:Q189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E189),$C189-SUM($F189:R189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E189),$C189-SUM($F189:S189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E189),$C189-SUM($F189:T189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E189),$C189-SUM($F189:U189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E189),$C189-SUM($F189:V189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E189),$C189-SUM($F189:W189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E189),$C189-SUM($F189:X189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E189),$C189-SUM($F189:Y189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E189),$C189-SUM($F189:Z189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E189),$C189-SUM($F189:AA189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E189),$C189-SUM($F189:AB189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E189),$C189-SUM($F189:AC189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E189),$C189-SUM($F189:AD189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E189),$C189-SUM($F189:AE189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E189),$C189-SUM($F189:AF189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E189),$C189-SUM($F189:AG189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E189),$C189-SUM($F189:AH189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E189),$C189-SUM($F189:AI189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E189),$C189-SUM($F189:AJ189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E189),$C189-SUM($F189:AK189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E189),$C189-SUM($F189:AL189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E189),$C189-SUM($F189:AM189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E189),$C189-SUM($F189:AN189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E189),$C189-SUM($F189:AO189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E189),$C189-SUM($F189:AP189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E189),$C189-SUM($F189:AQ189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E189),$C189-SUM($F189:AR189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E189),$C189-SUM($F189:AS189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E189),$C189-SUM($F189:AT189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E189),$C189-SUM($F189:AU189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E189),$C189-SUM($F189:AV189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E189),$C189-SUM($F189:AW189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E189),$C189-SUM($F189:AX189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E189),$C189-SUM($F189:AY189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E189),$C189-SUM($F189:AZ189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E189),$C189-SUM($F189:BA189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E189),$C189-SUM($F189:BB189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E189),$C189-SUM($F189:BC189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E189),$C189-SUM($F189:BD189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E189),$C189-SUM($F189:BE189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E189),$C189-SUM($F189:BF189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E189),$C189-SUM($F189:BG189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E189),$C189-SUM($F189:BH189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E189),$C189-SUM($F189:BI189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E189),$C189-SUM($F189:BJ189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E189),$C189-SUM($F189:BK189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E189),$C189-SUM($F189:BL189),($C189/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E189),$C189-SUM($F189:BM189),($C189/$B184)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A181,E187)","v":2.0582311175543806},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E190)+OFFSET('I3 CAPEX '!$E$79,$A181,E190)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(M$3>($B184+$E190),$C190-SUM($F190:L190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>($B184+$E190),$C190-SUM($F190:M190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E190),$C190-SUM($F190:N190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E190),$C190-SUM($F190:O190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E190),$C190-SUM($F190:P190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E190),$C190-SUM($F190:Q190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E190),$C190-SUM($F190:R190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E190),$C190-SUM($F190:S190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E190),$C190-SUM($F190:T190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E190),$C190-SUM($F190:U190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E190),$C190-SUM($F190:V190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E190),$C190-SUM($F190:W190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E190),$C190-SUM($F190:X190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E190),$C190-SUM($F190:Y190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E190),$C190-SUM($F190:Z190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E190),$C190-SUM($F190:AA190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E190),$C190-SUM($F190:AB190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E190),$C190-SUM($F190:AC190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E190),$C190-SUM($F190:AD190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E190),$C190-SUM($F190:AE190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E190),$C190-SUM($F190:AF190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E190),$C190-SUM($F190:AG190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E190),$C190-SUM($F190:AH190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E190),$C190-SUM($F190:AI190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E190),$C190-SUM($F190:AJ190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E190),$C190-SUM($F190:AK190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E190),$C190-SUM($F190:AL190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E190),$C190-SUM($F190:AM190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E190),$C190-SUM($F190:AN190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E190),$C190-SUM($F190:AO190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E190),$C190-SUM($F190:AP190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E190),$C190-SUM($F190:AQ190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E190),$C190-SUM($F190:AR190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E190),$C190-SUM($F190:AS190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E190),$C190-SUM($F190:AT190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E190),$C190-SUM($F190:AU190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E190),$C190-SUM($F190:AV190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E190),$C190-SUM($F190:AW190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E190),$C190-SUM($F190:AX190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E190),$C190-SUM($F190:AY190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E190),$C190-SUM($F190:AZ190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E190),$C190-SUM($F190:BA190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E190),$C190-SUM($F190:BB190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E190),$C190-SUM($F190:BC190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E190),$C190-SUM($F190:BD190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E190),$C190-SUM($F190:BE190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E190),$C190-SUM($F190:BF190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E190),$C190-SUM($F190:BG190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E190),$C190-SUM($F190:BH190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E190),$C190-SUM($F190:BI190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E190),$C190-SUM($F190:BJ190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E190),$C190-SUM($F190:BK190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E190),$C190-SUM($F190:BL190),($C190/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E190),$C190-SUM($F190:BM190),($C190/$B184)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E191)+OFFSET('I3 CAPEX '!$E$79,$A181,E191)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(N$3>($B184+$E191),$C191-SUM($F191:M191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E191),$C191-SUM($F191:N191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E191),$C191-SUM($F191:O191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E191),$C191-SUM($F191:P191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E191),$C191-SUM($F191:Q191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E191),$C191-SUM($F191:R191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E191),$C191-SUM($F191:S191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E191),$C191-SUM($F191:T191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E191),$C191-SUM($F191:U191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E191),$C191-SUM($F191:V191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E191),$C191-SUM($F191:W191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E191),$C191-SUM($F191:X191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E191),$C191-SUM($F191:Y191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E191),$C191-SUM($F191:Z191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E191),$C191-SUM($F191:AA191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E191),$C191-SUM($F191:AB191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E191),$C191-SUM($F191:AC191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E191),$C191-SUM($F191:AD191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E191),$C191-SUM($F191:AE191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E191),$C191-SUM($F191:AF191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E191),$C191-SUM($F191:AG191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E191),$C191-SUM($F191:AH191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E191),$C191-SUM($F191:AI191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E191),$C191-SUM($F191:AJ191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E191),$C191-SUM($F191:AK191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E191),$C191-SUM($F191:AL191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E191),$C191-SUM($F191:AM191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E191),$C191-SUM($F191:AN191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E191),$C191-SUM($F191:AO191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E191),$C191-SUM($F191:AP191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E191),$C191-SUM($F191:AQ191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E191),$C191-SUM($F191:AR191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E191),$C191-SUM($F191:AS191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E191),$C191-SUM($F191:AT191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E191),$C191-SUM($F191:AU191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E191),$C191-SUM($F191:AV191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E191),$C191-SUM($F191:AW191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E191),$C191-SUM($F191:AX191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E191),$C191-SUM($F191:AY191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E191),$C191-SUM($F191:AZ191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E191),$C191-SUM($F191:BA191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E191),$C191-SUM($F191:BB191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E191),$C191-SUM($F191:BC191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E191),$C191-SUM($F191:BD191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E191),$C191-SUM($F191:BE191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E191),$C191-SUM($F191:BF191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E191),$C191-SUM($F191:BG191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E191),$C191-SUM($F191:BH191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E191),$C191-SUM($F191:BI191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E191),$C191-SUM($F191:BJ191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E191),$C191-SUM($F191:BK191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E191),$C191-SUM($F191:BL191),($C191/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E191),$C191-SUM($F191:BM191),($C191/$B184)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E192)+OFFSET('I3 CAPEX '!$E$79,$A181,E192)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(O$3>($B184+$E192),$C192-SUM($F192:N192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E192),$C192-SUM($F192:O192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E192),$C192-SUM($F192:P192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E192),$C192-SUM($F192:Q192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E192),$C192-SUM($F192:R192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E192),$C192-SUM($F192:S192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E192),$C192-SUM($F192:T192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E192),$C192-SUM($F192:U192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E192),$C192-SUM($F192:V192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E192),$C192-SUM($F192:W192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E192),$C192-SUM($F192:X192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E192),$C192-SUM($F192:Y192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E192),$C192-SUM($F192:Z192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E192),$C192-SUM($F192:AA192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E192),$C192-SUM($F192:AB192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E192),$C192-SUM($F192:AC192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E192),$C192-SUM($F192:AD192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E192),$C192-SUM($F192:AE192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E192),$C192-SUM($F192:AF192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E192),$C192-SUM($F192:AG192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E192),$C192-SUM($F192:AH192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E192),$C192-SUM($F192:AI192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E192),$C192-SUM($F192:AJ192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E192),$C192-SUM($F192:AK192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E192),$C192-SUM($F192:AL192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E192),$C192-SUM($F192:AM192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E192),$C192-SUM($F192:AN192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E192),$C192-SUM($F192:AO192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E192),$C192-SUM($F192:AP192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E192),$C192-SUM($F192:AQ192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E192),$C192-SUM($F192:AR192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E192),$C192-SUM($F192:AS192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E192),$C192-SUM($F192:AT192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E192),$C192-SUM($F192:AU192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E192),$C192-SUM($F192:AV192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E192),$C192-SUM($F192:AW192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E192),$C192-SUM($F192:AX192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E192),$C192-SUM($F192:AY192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E192),$C192-SUM($F192:AZ192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E192),$C192-SUM($F192:BA192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E192),$C192-SUM($F192:BB192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E192),$C192-SUM($F192:BC192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E192),$C192-SUM($F192:BD192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E192),$C192-SUM($F192:BE192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E192),$C192-SUM($F192:BF192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E192),$C192-SUM($F192:BG192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E192),$C192-SUM($F192:BH192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E192),$C192-SUM($F192:BI192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E192),$C192-SUM($F192:BJ192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E192),$C192-SUM($F192:BK192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E192),$C192-SUM($F192:BL192),($C192/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E192),$C192-SUM($F192:BM192),($C192/$B184)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A181,E193)+OFFSET('I3 CAPEX '!$E$79,$A181,E193)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B184=\"n/a\",\"n/a\",IF(P$3>($B184+$E193),$C193-SUM($F193:O193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Q$3>($B184+$E193),$C193-SUM($F193:P193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(R$3>($B184+$E193),$C193-SUM($F193:Q193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(S$3>($B184+$E193),$C193-SUM($F193:R193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(T$3>($B184+$E193),$C193-SUM($F193:S193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(U$3>($B184+$E193),$C193-SUM($F193:T193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(V$3>($B184+$E193),$C193-SUM($F193:U193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(W$3>($B184+$E193),$C193-SUM($F193:V193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(X$3>($B184+$E193),$C193-SUM($F193:W193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Y$3>($B184+$E193),$C193-SUM($F193:X193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(Z$3>($B184+$E193),$C193-SUM($F193:Y193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AA$3>($B184+$E193),$C193-SUM($F193:Z193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AB$3>($B184+$E193),$C193-SUM($F193:AA193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AC$3>($B184+$E193),$C193-SUM($F193:AB193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AD$3>($B184+$E193),$C193-SUM($F193:AC193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AE$3>($B184+$E193),$C193-SUM($F193:AD193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AF$3>($B184+$E193),$C193-SUM($F193:AE193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AG$3>($B184+$E193),$C193-SUM($F193:AF193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AH$3>($B184+$E193),$C193-SUM($F193:AG193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AI$3>($B184+$E193),$C193-SUM($F193:AH193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E193),$C193-SUM($F193:AI193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AK$3>($B184+$E193),$C193-SUM($F193:AJ193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AL$3>($B184+$E193),$C193-SUM($F193:AK193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AM$3>($B184+$E193),$C193-SUM($F193:AL193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AN$3>($B184+$E193),$C193-SUM($F193:AM193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AO$3>($B184+$E193),$C193-SUM($F193:AN193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AP$3>($B184+$E193),$C193-SUM($F193:AO193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E193),$C193-SUM($F193:AP193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AR$3>($B184+$E193),$C193-SUM($F193:AQ193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AS$3>($B184+$E193),$C193-SUM($F193:AR193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AT$3>($B184+$E193),$C193-SUM($F193:AS193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AU$3>($B184+$E193),$C193-SUM($F193:AT193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AV$3>($B184+$E193),$C193-SUM($F193:AU193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AW$3>($B184+$E193),$C193-SUM($F193:AV193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AX$3>($B184+$E193),$C193-SUM($F193:AW193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AY$3>($B184+$E193),$C193-SUM($F193:AX193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E193),$C193-SUM($F193:AY193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BA$3>($B184+$E193),$C193-SUM($F193:AZ193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BB$3>($B184+$E193),$C193-SUM($F193:BA193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BC$3>($B184+$E193),$C193-SUM($F193:BB193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BD$3>($B184+$E193),$C193-SUM($F193:BC193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BE$3>($B184+$E193),$C193-SUM($F193:BD193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BF$3>($B184+$E193),$C193-SUM($F193:BE193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BG$3>($B184+$E193),$C193-SUM($F193:BF193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BH$3>($B184+$E193),$C193-SUM($F193:BG193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BI$3>($B184+$E193),$C193-SUM($F193:BH193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BJ$3>($B184+$E193),$C193-SUM($F193:BI193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BK$3>($B184+$E193),$C193-SUM($F193:BJ193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BL$3>($B184+$E193),$C193-SUM($F193:BK193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BM$3>($B184+$E193),$C193-SUM($F193:BL193),($C193/$B184)))","v":0},{"$f":"IF($B184=\"n/a\",\"n/a\",IF(BN$3>($B184+$E193),$C193-SUM($F193:BM193),($C193/$B184)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B181","v":"Substation Primary Plant"},null,null,{"$f":"SUBTOTAL(9,F182:F198)","v":19.133431901595106},21.025008018984472,21.432124242852616,21.724762423469372,23.545073127788058,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,{"$f":"SUBTOTAL(9,AL182:AL198)","v":24.633500335558701},5.8582989019706329,5.5000684339635972,5.5000684339635972,5.5000684339635972,5.5000684339635972,5.5000684339635972,5.5000684339635972,5.5000684339635972,5.5000684339635972,5.5000684339635972,5.5000684339635972,5.4897255640261351,5.0700388607985127,3.475354722113293,3.0911341068954519,2.4929614215383546,0.82937028646670541,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN182:BN198)","v":0}]
[{"$f":"+A181+1","v":11},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A200))","v":"Substation Demountable Buildings"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B205=\"n/a\",\"n/a\",IF(F$3>$B205,+$B207,+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(G$3>$B205,+$B207-SUM($F201:F201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(H$3>$B205,+$B207-SUM($F201:G201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(I$3>$B205,+$B207-SUM($F201:H201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(J$3>$B205,+$B207-SUM($F201:I201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(K$3>$B205,+$B207-SUM($F201:J201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(L$3>$B205,+$B207-SUM($F201:K201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(M$3>$B205,+$B207-SUM($F201:L201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(N$3>$B205,+$B207-SUM($F201:M201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(O$3>$B205,+$B207-SUM($F201:N201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(P$3>$B205,+$B207-SUM($F201:O201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(Q$3>$B205,+$B207-SUM($F201:P201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(R$3>$B205,+$B207-SUM($F201:Q201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(S$3>$B205,+$B207-SUM($F201:R201),+$B207/$B205))","v":9.17866404615717E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(T$3>$B205,+$B207-SUM($F201:S201),+$B207/$B205))","v":4.4790588031005107E-2},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(U$3>$B205,+$B207-SUM($F201:T201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(V$3>$B205,+$B207-SUM($F201:U201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(W$3>$B205,+$B207-SUM($F201:V201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(X$3>$B205,+$B207-SUM($F201:W201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(Y$3>$B205,+$B207-SUM($F201:X201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(Z$3>$B205,+$B207-SUM($F201:Y201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AA$3>$B205,+$B207-SUM($F201:Z201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AB$3>$B205,+$B207-SUM($F201:AA201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AC$3>$B205,+$B207-SUM($F201:AB201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AD$3>$B205,+$B207-SUM($F201:AC201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AE$3>$B205,+$B207-SUM($F201:AD201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AF$3>$B205,+$B207-SUM($F201:AE201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AG$3>$B205,+$B207-SUM($F201:AF201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AH$3>$B205,+$B207-SUM($F201:AG201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AI$3>$B205,+$B207-SUM($F201:AH201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AJ$3>$B205,+$B207-SUM($F201:AI201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AK$3>$B205,+$B207-SUM($F201:AJ201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AL$3>$B205,+$B207-SUM($F201:AK201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AM$3>$B205,+$B207-SUM($F201:AL201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AN$3>$B205,+$B207-SUM($F201:AM201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AO$3>$B205,+$B207-SUM($F201:AN201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AP$3>$B205,+$B207-SUM($F201:AO201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AQ$3>$B205,+$B207-SUM($F201:AP201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AR$3>$B205,+$B207-SUM($F201:AQ201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AS$3>$B205,+$B207-SUM($F201:AR201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AT$3>$B205,+$B207-SUM($F201:AS201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AU$3>$B205,+$B207-SUM($F201:AT201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AV$3>$B205,+$B207-SUM($F201:AU201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AW$3>$B205,+$B207-SUM($F201:AV201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AX$3>$B205,+$B207-SUM($F201:AW201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AY$3>$B205,+$B207-SUM($F201:AX201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(AZ$3>$B205,+$B207-SUM($F201:AY201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BA$3>$B205,+$B207-SUM($F201:AZ201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BB$3>$B205,+$B207-SUM($F201:BA201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BC$3>$B205,+$B207-SUM($F201:BB201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BD$3>$B205,+$B207-SUM($F201:BC201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BE$3>$B205,+$B207-SUM($F201:BD201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BF$3>$B205,+$B207-SUM($F201:BE201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BG$3>$B205,+$B207-SUM($F201:BF201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BH$3>$B205,+$B207-SUM($F201:BG201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BI$3>$B205,+$B207-SUM($F201:BH201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BJ$3>$B205,+$B207-SUM($F201:BI201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BK$3>$B205,+$B207-SUM($F201:BJ201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BL$3>$B205,+$B207-SUM($F201:BK201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BM$3>$B205,+$B207-SUM($F201:BL201),+$B207/$B205))","v":0},{"$f":"IF($B205=\"n/a\",\"n/a\",IF(BN$3>$B205,+$B207-SUM($F201:BM201),+$B207/$B205))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B203=\"n/a\",\"n/a\",IF(K$3>$B203,+$B209-SUM($F202:J202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(L$3>$B203,+$B209-SUM($F202:K202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(M$3>$B203,+$B209-SUM($F202:L202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>$B203,+$B209-SUM($F202:M202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>$B203,+$B209-SUM($F202:N202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>$B203,+$B209-SUM($F202:O202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>$B203,+$B209-SUM($F202:P202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>$B203,+$B209-SUM($F202:Q202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>$B203,+$B209-SUM($F202:R202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>$B203,+$B209-SUM($F202:S202),+$B209/($B203-$E207)))","v":-0.10588182452754753},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>$B203,+$B209-SUM($F202:T202),+$B209/($B203-$E207)))","v":2.2204460492503131E-16},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>$B203,+$B209-SUM($F202:U202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>$B203,+$B209-SUM($F202:V202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>$B203,+$B209-SUM($F202:W202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>$B203,+$B209-SUM($F202:X202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>$B203,+$B209-SUM($F202:Y202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>$B203,+$B209-SUM($F202:Z202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>$B203,+$B209-SUM($F202:AA202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>$B203,+$B209-SUM($F202:AB202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>$B203,+$B209-SUM($F202:AC202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>$B203,+$B209-SUM($F202:AD202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>$B203,+$B209-SUM($F202:AE202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>$B203,+$B209-SUM($F202:AF202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>$B203,+$B209-SUM($F202:AG202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>$B203,+$B209-SUM($F202:AH202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>$B203,+$B209-SUM($F202:AI202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>$B203,+$B209-SUM($F202:AJ202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>$B203,+$B209-SUM($F202:AK202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>$B203,+$B209-SUM($F202:AL202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>$B203,+$B209-SUM($F202:AM202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>$B203,+$B209-SUM($F202:AN202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>$B203,+$B209-SUM($F202:AO202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>$B203,+$B209-SUM($F202:AP202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>$B203,+$B209-SUM($F202:AQ202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>$B203,+$B209-SUM($F202:AR202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>$B203,+$B209-SUM($F202:AS202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>$B203,+$B209-SUM($F202:AT202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>$B203,+$B209-SUM($F202:AU202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>$B203,+$B209-SUM($F202:AV202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>$B203,+$B209-SUM($F202:AW202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>$B203,+$B209-SUM($F202:AX202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>$B203,+$B209-SUM($F202:AY202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>$B203,+$B209-SUM($F202:AZ202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>$B203,+$B209-SUM($F202:BA202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>$B203,+$B209-SUM($F202:BB202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>$B203,+$B209-SUM($F202:BC202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>$B203,+$B209-SUM($F202:BD202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>$B203,+$B209-SUM($F202:BE202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>$B203,+$B209-SUM($F202:BF202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>$B203,+$B209-SUM($F202:BG202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>$B203,+$B209-SUM($F202:BH202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>$B203,+$B209-SUM($F202:BI202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>$B203,+$B209-SUM($F202:BJ202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>$B203,+$B209-SUM($F202:BK202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>$B203,+$B209-SUM($F202:BL202),+$B209/($B203-$E207)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>$B203,+$B209-SUM($F202:BM202),+$B209/($B203-$E207)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A200)","v":15},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E203)","v":0},null,1,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(G$3>($B203+$E203),$C203-SUM($F203:F203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(H$3>($B203+$E203),$C203-SUM($F203:G203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(I$3>($B203+$E203),$C203-SUM($F203:H203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(J$3>($B203+$E203),$C203-SUM($F203:I203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(K$3>($B203+$E203),$C203-SUM($F203:J203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(L$3>($B203+$E203),$C203-SUM($F203:K203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(M$3>($B203+$E203),$C203-SUM($F203:L203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>($B203+$E203),$C203-SUM($F203:M203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E203),$C203-SUM($F203:N203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E203),$C203-SUM($F203:O203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E203),$C203-SUM($F203:P203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E203),$C203-SUM($F203:Q203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E203),$C203-SUM($F203:R203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E203),$C203-SUM($F203:S203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E203),$C203-SUM($F203:T203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E203),$C203-SUM($F203:U203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E203),$C203-SUM($F203:V203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E203),$C203-SUM($F203:W203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E203),$C203-SUM($F203:X203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E203),$C203-SUM($F203:Y203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E203),$C203-SUM($F203:Z203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E203),$C203-SUM($F203:AA203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E203),$C203-SUM($F203:AB203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E203),$C203-SUM($F203:AC203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E203),$C203-SUM($F203:AD203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E203),$C203-SUM($F203:AE203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E203),$C203-SUM($F203:AF203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E203),$C203-SUM($F203:AG203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E203),$C203-SUM($F203:AH203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E203),$C203-SUM($F203:AI203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E203),$C203-SUM($F203:AJ203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E203),$C203-SUM($F203:AK203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E203),$C203-SUM($F203:AL203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E203),$C203-SUM($F203:AM203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E203),$C203-SUM($F203:AN203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E203),$C203-SUM($F203:AO203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E203),$C203-SUM($F203:AP203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E203),$C203-SUM($F203:AQ203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E203),$C203-SUM($F203:AR203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E203),$C203-SUM($F203:AS203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E203),$C203-SUM($F203:AT203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E203),$C203-SUM($F203:AU203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E203),$C203-SUM($F203:AV203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E203),$C203-SUM($F203:AW203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E203),$C203-SUM($F203:AX203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E203),$C203-SUM($F203:AY203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E203),$C203-SUM($F203:AZ203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E203),$C203-SUM($F203:BA203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E203),$C203-SUM($F203:BB203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E203),$C203-SUM($F203:BC203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E203),$C203-SUM($F203:BD203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E203),$C203-SUM($F203:BE203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E203),$C203-SUM($F203:BF203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E203),$C203-SUM($F203:BG203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E203),$C203-SUM($F203:BH203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E203),$C203-SUM($F203:BI203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E203),$C203-SUM($F203:BJ203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E203),$C203-SUM($F203:BK203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E203),$C203-SUM($F203:BL203),($C203/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E203),$C203-SUM($F203:BM203),($C203/$B203)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E204)","v":9.6844658780601056E-2},null,2,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(H$3>($B203+$E204),$C204-SUM($F204:G204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(I$3>($B203+$E204),$C204-SUM($F204:H204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(J$3>($B203+$E204),$C204-SUM($F204:I204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(K$3>($B203+$E204),$C204-SUM($F204:J204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(L$3>($B203+$E204),$C204-SUM($F204:K204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(M$3>($B203+$E204),$C204-SUM($F204:L204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>($B203+$E204),$C204-SUM($F204:M204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E204),$C204-SUM($F204:N204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E204),$C204-SUM($F204:O204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E204),$C204-SUM($F204:P204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E204),$C204-SUM($F204:Q204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E204),$C204-SUM($F204:R204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E204),$C204-SUM($F204:S204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E204),$C204-SUM($F204:T204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E204),$C204-SUM($F204:U204),($C204/$B203)))","v":6.4563105853734041E-3},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E204),$C204-SUM($F204:V204),($C204/$B203)))","v":-2.7755575615628914E-17},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E204),$C204-SUM($F204:W204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E204),$C204-SUM($F204:X204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E204),$C204-SUM($F204:Y204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E204),$C204-SUM($F204:Z204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E204),$C204-SUM($F204:AA204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E204),$C204-SUM($F204:AB204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E204),$C204-SUM($F204:AC204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E204),$C204-SUM($F204:AD204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E204),$C204-SUM($F204:AE204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E204),$C204-SUM($F204:AF204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E204),$C204-SUM($F204:AG204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E204),$C204-SUM($F204:AH204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E204),$C204-SUM($F204:AI204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E204),$C204-SUM($F204:AJ204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E204),$C204-SUM($F204:AK204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E204),$C204-SUM($F204:AL204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E204),$C204-SUM($F204:AM204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E204),$C204-SUM($F204:AN204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E204),$C204-SUM($F204:AO204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E204),$C204-SUM($F204:AP204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E204),$C204-SUM($F204:AQ204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E204),$C204-SUM($F204:AR204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E204),$C204-SUM($F204:AS204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E204),$C204-SUM($F204:AT204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E204),$C204-SUM($F204:AU204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E204),$C204-SUM($F204:AV204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E204),$C204-SUM($F204:AW204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E204),$C204-SUM($F204:AX204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E204),$C204-SUM($F204:AY204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E204),$C204-SUM($F204:AZ204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E204),$C204-SUM($F204:BA204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E204),$C204-SUM($F204:BB204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E204),$C204-SUM($F204:BC204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E204),$C204-SUM($F204:BD204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E204),$C204-SUM($F204:BE204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E204),$C204-SUM($F204:BF204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E204),$C204-SUM($F204:BG204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E204),$C204-SUM($F204:BH204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E204),$C204-SUM($F204:BI204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E204),$C204-SUM($F204:BJ204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E204),$C204-SUM($F204:BK204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E204),$C204-SUM($F204:BL204),($C204/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E204),$C204-SUM($F204:BM204),($C204/$B203)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A200)","v":14.487985918274866},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E205)","v":6.8547678692184624},null,3,null,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(I$3>($B203+$E205),$C205-SUM($F205:H205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(J$3>($B203+$E205),$C205-SUM($F205:I205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(K$3>($B203+$E205),$C205-SUM($F205:J205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(L$3>($B203+$E205),$C205-SUM($F205:K205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(M$3>($B203+$E205),$C205-SUM($F205:L205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>($B203+$E205),$C205-SUM($F205:M205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E205),$C205-SUM($F205:N205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E205),$C205-SUM($F205:O205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E205),$C205-SUM($F205:P205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E205),$C205-SUM($F205:Q205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E205),$C205-SUM($F205:R205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E205),$C205-SUM($F205:S205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E205),$C205-SUM($F205:T205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E205),$C205-SUM($F205:U205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E205),$C205-SUM($F205:V205),($C205/$B203)))","v":0.45698452461456418},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E205),$C205-SUM($F205:W205),($C205/$B203)))","v":-1.7763568394002505E-15},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E205),$C205-SUM($F205:X205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E205),$C205-SUM($F205:Y205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E205),$C205-SUM($F205:Z205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E205),$C205-SUM($F205:AA205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E205),$C205-SUM($F205:AB205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E205),$C205-SUM($F205:AC205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E205),$C205-SUM($F205:AD205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E205),$C205-SUM($F205:AE205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E205),$C205-SUM($F205:AF205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E205),$C205-SUM($F205:AG205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E205),$C205-SUM($F205:AH205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E205),$C205-SUM($F205:AI205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E205),$C205-SUM($F205:AJ205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E205),$C205-SUM($F205:AK205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E205),$C205-SUM($F205:AL205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E205),$C205-SUM($F205:AM205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E205),$C205-SUM($F205:AN205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E205),$C205-SUM($F205:AO205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E205),$C205-SUM($F205:AP205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E205),$C205-SUM($F205:AQ205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E205),$C205-SUM($F205:AR205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E205),$C205-SUM($F205:AS205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E205),$C205-SUM($F205:AT205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E205),$C205-SUM($F205:AU205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E205),$C205-SUM($F205:AV205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E205),$C205-SUM($F205:AW205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E205),$C205-SUM($F205:AX205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E205),$C205-SUM($F205:AY205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E205),$C205-SUM($F205:AZ205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E205),$C205-SUM($F205:BA205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E205),$C205-SUM($F205:BB205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E205),$C205-SUM($F205:BC205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E205),$C205-SUM($F205:BD205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E205),$C205-SUM($F205:BE205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E205),$C205-SUM($F205:BF205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E205),$C205-SUM($F205:BG205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E205),$C205-SUM($F205:BH205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E205),$C205-SUM($F205:BI205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E205),$C205-SUM($F205:BJ205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E205),$C205-SUM($F205:BK205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E205),$C205-SUM($F205:BL205),($C205/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E205),$C205-SUM($F205:BM205),($C205/$B203)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E206)","v":4.0492818117841587},null,4,null,null,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(J$3>($B203+$E206),$C206-SUM($F206:I206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(K$3>($B203+$E206),$C206-SUM($F206:J206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(L$3>($B203+$E206),$C206-SUM($F206:K206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(M$3>($B203+$E206),$C206-SUM($F206:L206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>($B203+$E206),$C206-SUM($F206:M206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E206),$C206-SUM($F206:N206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E206),$C206-SUM($F206:O206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E206),$C206-SUM($F206:P206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E206),$C206-SUM($F206:Q206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E206),$C206-SUM($F206:R206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E206),$C206-SUM($F206:S206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E206),$C206-SUM($F206:T206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E206),$C206-SUM($F206:U206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E206),$C206-SUM($F206:V206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E206),$C206-SUM($F206:W206),($C206/$B203)))","v":0.26995212078561059},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E206),$C206-SUM($F206:X206),($C206/$B203)))","v":-1.7763568394002505E-15},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E206),$C206-SUM($F206:Y206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E206),$C206-SUM($F206:Z206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E206),$C206-SUM($F206:AA206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E206),$C206-SUM($F206:AB206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E206),$C206-SUM($F206:AC206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E206),$C206-SUM($F206:AD206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E206),$C206-SUM($F206:AE206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E206),$C206-SUM($F206:AF206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E206),$C206-SUM($F206:AG206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E206),$C206-SUM($F206:AH206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E206),$C206-SUM($F206:AI206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E206),$C206-SUM($F206:AJ206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E206),$C206-SUM($F206:AK206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E206),$C206-SUM($F206:AL206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E206),$C206-SUM($F206:AM206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E206),$C206-SUM($F206:AN206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E206),$C206-SUM($F206:AO206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E206),$C206-SUM($F206:AP206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E206),$C206-SUM($F206:AQ206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E206),$C206-SUM($F206:AR206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E206),$C206-SUM($F206:AS206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E206),$C206-SUM($F206:AT206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E206),$C206-SUM($F206:AU206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E206),$C206-SUM($F206:AV206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E206),$C206-SUM($F206:AW206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E206),$C206-SUM($F206:AX206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E206),$C206-SUM($F206:AY206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E206),$C206-SUM($F206:AZ206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E206),$C206-SUM($F206:BA206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E206),$C206-SUM($F206:BB206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E206),$C206-SUM($F206:BC206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E206),$C206-SUM($F206:BD206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E206),$C206-SUM($F206:BE206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E206),$C206-SUM($F206:BF206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E206),$C206-SUM($F206:BG206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E206),$C206-SUM($F206:BH206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E206),$C206-SUM($F206:BI206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E206),$C206-SUM($F206:BJ206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E206),$C206-SUM($F206:BK206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E206),$C206-SUM($F206:BL206),($C206/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E206),$C206-SUM($F206:BM206),($C206/$B203)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A200)","v":1.3298035544930089},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E207)+OFFSET('I3 CAPEX '!$E$79,$A200,E207)","v":1.7537799001434833},null,5,null,null,null,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(K$3>($B203+$E207),$C207-SUM($F207:J207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(L$3>($B203+$E207),$C207-SUM($F207:K207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(M$3>($B203+$E207),$C207-SUM($F207:L207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>($B203+$E207),$C207-SUM($F207:M207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E207),$C207-SUM($F207:N207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E207),$C207-SUM($F207:O207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E207),$C207-SUM($F207:P207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E207),$C207-SUM($F207:Q207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E207),$C207-SUM($F207:R207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E207),$C207-SUM($F207:S207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E207),$C207-SUM($F207:T207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E207),$C207-SUM($F207:U207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E207),$C207-SUM($F207:V207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E207),$C207-SUM($F207:W207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E207),$C207-SUM($F207:X207),($C207/$B203)))","v":0.11691866000956555},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E207),$C207-SUM($F207:Y207),($C207/$B203)))","v":2.2204460492503131E-16},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E207),$C207-SUM($F207:Z207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E207),$C207-SUM($F207:AA207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E207),$C207-SUM($F207:AB207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E207),$C207-SUM($F207:AC207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E207),$C207-SUM($F207:AD207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E207),$C207-SUM($F207:AE207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E207),$C207-SUM($F207:AF207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E207),$C207-SUM($F207:AG207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E207),$C207-SUM($F207:AH207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E207),$C207-SUM($F207:AI207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E207),$C207-SUM($F207:AJ207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E207),$C207-SUM($F207:AK207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E207),$C207-SUM($F207:AL207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E207),$C207-SUM($F207:AM207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E207),$C207-SUM($F207:AN207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E207),$C207-SUM($F207:AO207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E207),$C207-SUM($F207:AP207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E207),$C207-SUM($F207:AQ207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E207),$C207-SUM($F207:AR207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E207),$C207-SUM($F207:AS207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E207),$C207-SUM($F207:AT207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E207),$C207-SUM($F207:AU207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E207),$C207-SUM($F207:AV207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E207),$C207-SUM($F207:AW207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E207),$C207-SUM($F207:AX207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E207),$C207-SUM($F207:AY207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E207),$C207-SUM($F207:AZ207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E207),$C207-SUM($F207:BA207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E207),$C207-SUM($F207:BB207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E207),$C207-SUM($F207:BC207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E207),$C207-SUM($F207:BD207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E207),$C207-SUM($F207:BE207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E207),$C207-SUM($F207:BF207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E207),$C207-SUM($F207:BG207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E207),$C207-SUM($F207:BH207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E207),$C207-SUM($F207:BI207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E207),$C207-SUM($F207:BJ207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E207),$C207-SUM($F207:BK207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E207),$C207-SUM($F207:BL207),($C207/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E207),$C207-SUM($F207:BM207),($C207/$B203)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E208)+OFFSET('I3 CAPEX '!$E$79,$A200,E208)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(L$3>($B203+$E208),$C208-SUM($F208:K208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(M$3>($B203+$E208),$C208-SUM($F208:L208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>($B203+$E208),$C208-SUM($F208:M208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E208),$C208-SUM($F208:N208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E208),$C208-SUM($F208:O208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E208),$C208-SUM($F208:P208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E208),$C208-SUM($F208:Q208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E208),$C208-SUM($F208:R208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E208),$C208-SUM($F208:S208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E208),$C208-SUM($F208:T208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E208),$C208-SUM($F208:U208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E208),$C208-SUM($F208:V208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E208),$C208-SUM($F208:W208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E208),$C208-SUM($F208:X208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E208),$C208-SUM($F208:Y208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E208),$C208-SUM($F208:Z208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E208),$C208-SUM($F208:AA208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E208),$C208-SUM($F208:AB208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E208),$C208-SUM($F208:AC208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E208),$C208-SUM($F208:AD208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E208),$C208-SUM($F208:AE208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E208),$C208-SUM($F208:AF208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E208),$C208-SUM($F208:AG208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E208),$C208-SUM($F208:AH208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E208),$C208-SUM($F208:AI208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E208),$C208-SUM($F208:AJ208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E208),$C208-SUM($F208:AK208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E208),$C208-SUM($F208:AL208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E208),$C208-SUM($F208:AM208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E208),$C208-SUM($F208:AN208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E208),$C208-SUM($F208:AO208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E208),$C208-SUM($F208:AP208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E208),$C208-SUM($F208:AQ208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E208),$C208-SUM($F208:AR208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E208),$C208-SUM($F208:AS208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E208),$C208-SUM($F208:AT208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E208),$C208-SUM($F208:AU208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E208),$C208-SUM($F208:AV208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E208),$C208-SUM($F208:AW208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E208),$C208-SUM($F208:AX208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E208),$C208-SUM($F208:AY208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E208),$C208-SUM($F208:AZ208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E208),$C208-SUM($F208:BA208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E208),$C208-SUM($F208:BB208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E208),$C208-SUM($F208:BC208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E208),$C208-SUM($F208:BD208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E208),$C208-SUM($F208:BE208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E208),$C208-SUM($F208:BF208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E208),$C208-SUM($F208:BG208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E208),$C208-SUM($F208:BH208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E208),$C208-SUM($F208:BI208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E208),$C208-SUM($F208:BJ208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E208),$C208-SUM($F208:BK208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E208),$C208-SUM($F208:BL208),($C208/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E208),$C208-SUM($F208:BM208),($C208/$B203)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A200,E206)","v":-1.0588182452754753},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E209)+OFFSET('I3 CAPEX '!$E$79,$A200,E209)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(M$3>($B203+$E209),$C209-SUM($F209:L209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>($B203+$E209),$C209-SUM($F209:M209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E209),$C209-SUM($F209:N209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E209),$C209-SUM($F209:O209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E209),$C209-SUM($F209:P209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E209),$C209-SUM($F209:Q209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E209),$C209-SUM($F209:R209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E209),$C209-SUM($F209:S209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E209),$C209-SUM($F209:T209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E209),$C209-SUM($F209:U209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E209),$C209-SUM($F209:V209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E209),$C209-SUM($F209:W209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E209),$C209-SUM($F209:X209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E209),$C209-SUM($F209:Y209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E209),$C209-SUM($F209:Z209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E209),$C209-SUM($F209:AA209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E209),$C209-SUM($F209:AB209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E209),$C209-SUM($F209:AC209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E209),$C209-SUM($F209:AD209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E209),$C209-SUM($F209:AE209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E209),$C209-SUM($F209:AF209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E209),$C209-SUM($F209:AG209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E209),$C209-SUM($F209:AH209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E209),$C209-SUM($F209:AI209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E209),$C209-SUM($F209:AJ209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E209),$C209-SUM($F209:AK209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E209),$C209-SUM($F209:AL209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E209),$C209-SUM($F209:AM209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E209),$C209-SUM($F209:AN209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E209),$C209-SUM($F209:AO209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E209),$C209-SUM($F209:AP209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E209),$C209-SUM($F209:AQ209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E209),$C209-SUM($F209:AR209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E209),$C209-SUM($F209:AS209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E209),$C209-SUM($F209:AT209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E209),$C209-SUM($F209:AU209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E209),$C209-SUM($F209:AV209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E209),$C209-SUM($F209:AW209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E209),$C209-SUM($F209:AX209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E209),$C209-SUM($F209:AY209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E209),$C209-SUM($F209:AZ209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E209),$C209-SUM($F209:BA209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E209),$C209-SUM($F209:BB209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E209),$C209-SUM($F209:BC209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E209),$C209-SUM($F209:BD209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E209),$C209-SUM($F209:BE209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E209),$C209-SUM($F209:BF209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E209),$C209-SUM($F209:BG209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E209),$C209-SUM($F209:BH209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E209),$C209-SUM($F209:BI209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E209),$C209-SUM($F209:BJ209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E209),$C209-SUM($F209:BK209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E209),$C209-SUM($F209:BL209),($C209/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E209),$C209-SUM($F209:BM209),($C209/$B203)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E210)+OFFSET('I3 CAPEX '!$E$79,$A200,E210)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(N$3>($B203+$E210),$C210-SUM($F210:M210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E210),$C210-SUM($F210:N210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E210),$C210-SUM($F210:O210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E210),$C210-SUM($F210:P210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E210),$C210-SUM($F210:Q210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E210),$C210-SUM($F210:R210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E210),$C210-SUM($F210:S210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E210),$C210-SUM($F210:T210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E210),$C210-SUM($F210:U210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E210),$C210-SUM($F210:V210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E210),$C210-SUM($F210:W210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E210),$C210-SUM($F210:X210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E210),$C210-SUM($F210:Y210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E210),$C210-SUM($F210:Z210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E210),$C210-SUM($F210:AA210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E210),$C210-SUM($F210:AB210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E210),$C210-SUM($F210:AC210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E210),$C210-SUM($F210:AD210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E210),$C210-SUM($F210:AE210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E210),$C210-SUM($F210:AF210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E210),$C210-SUM($F210:AG210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E210),$C210-SUM($F210:AH210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E210),$C210-SUM($F210:AI210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E210),$C210-SUM($F210:AJ210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E210),$C210-SUM($F210:AK210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E210),$C210-SUM($F210:AL210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E210),$C210-SUM($F210:AM210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E210),$C210-SUM($F210:AN210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E210),$C210-SUM($F210:AO210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E210),$C210-SUM($F210:AP210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E210),$C210-SUM($F210:AQ210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E210),$C210-SUM($F210:AR210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E210),$C210-SUM($F210:AS210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E210),$C210-SUM($F210:AT210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E210),$C210-SUM($F210:AU210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E210),$C210-SUM($F210:AV210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E210),$C210-SUM($F210:AW210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E210),$C210-SUM($F210:AX210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E210),$C210-SUM($F210:AY210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E210),$C210-SUM($F210:AZ210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E210),$C210-SUM($F210:BA210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E210),$C210-SUM($F210:BB210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E210),$C210-SUM($F210:BC210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E210),$C210-SUM($F210:BD210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E210),$C210-SUM($F210:BE210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E210),$C210-SUM($F210:BF210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E210),$C210-SUM($F210:BG210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E210),$C210-SUM($F210:BH210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E210),$C210-SUM($F210:BI210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E210),$C210-SUM($F210:BJ210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E210),$C210-SUM($F210:BK210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E210),$C210-SUM($F210:BL210),($C210/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E210),$C210-SUM($F210:BM210),($C210/$B203)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E211)+OFFSET('I3 CAPEX '!$E$79,$A200,E211)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(O$3>($B203+$E211),$C211-SUM($F211:N211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E211),$C211-SUM($F211:O211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E211),$C211-SUM($F211:P211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E211),$C211-SUM($F211:Q211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E211),$C211-SUM($F211:R211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E211),$C211-SUM($F211:S211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E211),$C211-SUM($F211:T211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E211),$C211-SUM($F211:U211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E211),$C211-SUM($F211:V211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E211),$C211-SUM($F211:W211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E211),$C211-SUM($F211:X211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E211),$C211-SUM($F211:Y211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E211),$C211-SUM($F211:Z211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E211),$C211-SUM($F211:AA211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E211),$C211-SUM($F211:AB211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E211),$C211-SUM($F211:AC211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E211),$C211-SUM($F211:AD211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E211),$C211-SUM($F211:AE211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E211),$C211-SUM($F211:AF211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E211),$C211-SUM($F211:AG211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E211),$C211-SUM($F211:AH211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E211),$C211-SUM($F211:AI211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E211),$C211-SUM($F211:AJ211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E211),$C211-SUM($F211:AK211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E211),$C211-SUM($F211:AL211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E211),$C211-SUM($F211:AM211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E211),$C211-SUM($F211:AN211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E211),$C211-SUM($F211:AO211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E211),$C211-SUM($F211:AP211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E211),$C211-SUM($F211:AQ211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E211),$C211-SUM($F211:AR211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E211),$C211-SUM($F211:AS211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E211),$C211-SUM($F211:AT211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E211),$C211-SUM($F211:AU211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E211),$C211-SUM($F211:AV211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E211),$C211-SUM($F211:AW211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E211),$C211-SUM($F211:AX211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E211),$C211-SUM($F211:AY211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E211),$C211-SUM($F211:AZ211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E211),$C211-SUM($F211:BA211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E211),$C211-SUM($F211:BB211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E211),$C211-SUM($F211:BC211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E211),$C211-SUM($F211:BD211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E211),$C211-SUM($F211:BE211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E211),$C211-SUM($F211:BF211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E211),$C211-SUM($F211:BG211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E211),$C211-SUM($F211:BH211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E211),$C211-SUM($F211:BI211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E211),$C211-SUM($F211:BJ211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E211),$C211-SUM($F211:BK211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E211),$C211-SUM($F211:BL211),($C211/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E211),$C211-SUM($F211:BM211),($C211/$B203)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A200,E212)+OFFSET('I3 CAPEX '!$E$79,$A200,E212)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B203=\"n/a\",\"n/a\",IF(P$3>($B203+$E212),$C212-SUM($F212:O212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Q$3>($B203+$E212),$C212-SUM($F212:P212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(R$3>($B203+$E212),$C212-SUM($F212:Q212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(S$3>($B203+$E212),$C212-SUM($F212:R212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(T$3>($B203+$E212),$C212-SUM($F212:S212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(U$3>($B203+$E212),$C212-SUM($F212:T212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(V$3>($B203+$E212),$C212-SUM($F212:U212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(W$3>($B203+$E212),$C212-SUM($F212:V212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(X$3>($B203+$E212),$C212-SUM($F212:W212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Y$3>($B203+$E212),$C212-SUM($F212:X212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(Z$3>($B203+$E212),$C212-SUM($F212:Y212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AA$3>($B203+$E212),$C212-SUM($F212:Z212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AB$3>($B203+$E212),$C212-SUM($F212:AA212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AC$3>($B203+$E212),$C212-SUM($F212:AB212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AD$3>($B203+$E212),$C212-SUM($F212:AC212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AE$3>($B203+$E212),$C212-SUM($F212:AD212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AF$3>($B203+$E212),$C212-SUM($F212:AE212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AG$3>($B203+$E212),$C212-SUM($F212:AF212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AH$3>($B203+$E212),$C212-SUM($F212:AG212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AI$3>($B203+$E212),$C212-SUM($F212:AH212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AJ$3>($B203+$E212),$C212-SUM($F212:AI212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AK$3>($B203+$E212),$C212-SUM($F212:AJ212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AL$3>($B203+$E212),$C212-SUM($F212:AK212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AM$3>($B203+$E212),$C212-SUM($F212:AL212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AN$3>($B203+$E212),$C212-SUM($F212:AM212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AO$3>($B203+$E212),$C212-SUM($F212:AN212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AP$3>($B203+$E212),$C212-SUM($F212:AO212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AQ$3>($B203+$E212),$C212-SUM($F212:AP212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AR$3>($B203+$E212),$C212-SUM($F212:AQ212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AS$3>($B203+$E212),$C212-SUM($F212:AR212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AT$3>($B203+$E212),$C212-SUM($F212:AS212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AU$3>($B203+$E212),$C212-SUM($F212:AT212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AV$3>($B203+$E212),$C212-SUM($F212:AU212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AW$3>($B203+$E212),$C212-SUM($F212:AV212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AX$3>($B203+$E212),$C212-SUM($F212:AW212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AY$3>($B203+$E212),$C212-SUM($F212:AX212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(AZ$3>($B203+$E212),$C212-SUM($F212:AY212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BA$3>($B203+$E212),$C212-SUM($F212:AZ212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BB$3>($B203+$E212),$C212-SUM($F212:BA212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BC$3>($B203+$E212),$C212-SUM($F212:BB212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BD$3>($B203+$E212),$C212-SUM($F212:BC212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BE$3>($B203+$E212),$C212-SUM($F212:BD212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BF$3>($B203+$E212),$C212-SUM($F212:BE212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BG$3>($B203+$E212),$C212-SUM($F212:BF212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BH$3>($B203+$E212),$C212-SUM($F212:BG212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BI$3>($B203+$E212),$C212-SUM($F212:BH212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BJ$3>($B203+$E212),$C212-SUM($F212:BI212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BK$3>($B203+$E212),$C212-SUM($F212:BJ212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BL$3>($B203+$E212),$C212-SUM($F212:BK212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BM$3>($B203+$E212),$C212-SUM($F212:BL212),($C212/$B203)))","v":0},{"$f":"IF($B203=\"n/a\",\"n/a\",IF(BN$3>($B203+$E212),$C212-SUM($F212:BM212),($C212/$B203)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B200","v":"Substation Demountable Buildings"},null,null,{"$f":"SUBTOTAL(9,F201:F217)","v":9.17866404615717E-2},9.17866404615717E-2,9.8242951046945109E-2,0.55522747566150932,0.82517959644711991,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786,0.78922037949857127,0.85031161599511385,0.85031161599511362,0.8438553054097403,0.38687078079517434,0.11691866000956377,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL201:AL217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN201:BN217)","v":0}]
[{"$f":"+A200+1","v":12},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A219))","v":"Substation Establishment"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B224=\"n/a\",\"n/a\",IF(F$3>$B224,+$B226,+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(G$3>$B224,+$B226-SUM($F220:F220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(H$3>$B224,+$B226-SUM($F220:G220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(I$3>$B224,+$B226-SUM($F220:H220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(J$3>$B224,+$B226-SUM($F220:I220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(K$3>$B224,+$B226-SUM($F220:J220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(L$3>$B224,+$B226-SUM($F220:K220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(M$3>$B224,+$B226-SUM($F220:L220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(N$3>$B224,+$B226-SUM($F220:M220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(O$3>$B224,+$B226-SUM($F220:N220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(P$3>$B224,+$B226-SUM($F220:O220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(Q$3>$B224,+$B226-SUM($F220:P220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(R$3>$B224,+$B226-SUM($F220:Q220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(S$3>$B224,+$B226-SUM($F220:R220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(T$3>$B224,+$B226-SUM($F220:S220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(U$3>$B224,+$B226-SUM($F220:T220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(V$3>$B224,+$B226-SUM($F220:U220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(W$3>$B224,+$B226-SUM($F220:V220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(X$3>$B224,+$B226-SUM($F220:W220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(Y$3>$B224,+$B226-SUM($F220:X220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(Z$3>$B224,+$B226-SUM($F220:Y220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AA$3>$B224,+$B226-SUM($F220:Z220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AB$3>$B224,+$B226-SUM($F220:AA220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AC$3>$B224,+$B226-SUM($F220:AB220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AD$3>$B224,+$B226-SUM($F220:AC220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AE$3>$B224,+$B226-SUM($F220:AD220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AF$3>$B224,+$B226-SUM($F220:AE220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AG$3>$B224,+$B226-SUM($F220:AF220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AH$3>$B224,+$B226-SUM($F220:AG220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AI$3>$B224,+$B226-SUM($F220:AH220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AJ$3>$B224,+$B226-SUM($F220:AI220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AK$3>$B224,+$B226-SUM($F220:AJ220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AL$3>$B224,+$B226-SUM($F220:AK220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AM$3>$B224,+$B226-SUM($F220:AL220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AN$3>$B224,+$B226-SUM($F220:AM220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AO$3>$B224,+$B226-SUM($F220:AN220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AP$3>$B224,+$B226-SUM($F220:AO220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AQ$3>$B224,+$B226-SUM($F220:AP220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AR$3>$B224,+$B226-SUM($F220:AQ220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AS$3>$B224,+$B226-SUM($F220:AR220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AT$3>$B224,+$B226-SUM($F220:AS220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AU$3>$B224,+$B226-SUM($F220:AT220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AV$3>$B224,+$B226-SUM($F220:AU220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AW$3>$B224,+$B226-SUM($F220:AV220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AX$3>$B224,+$B226-SUM($F220:AW220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AY$3>$B224,+$B226-SUM($F220:AX220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(AZ$3>$B224,+$B226-SUM($F220:AY220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BA$3>$B224,+$B226-SUM($F220:AZ220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BB$3>$B224,+$B226-SUM($F220:BA220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BC$3>$B224,+$B226-SUM($F220:BB220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BD$3>$B224,+$B226-SUM($F220:BC220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BE$3>$B224,+$B226-SUM($F220:BD220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BF$3>$B224,+$B226-SUM($F220:BE220),+$B226/$B224))","v":1.6036160692484251},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BG$3>$B224,+$B226-SUM($F220:BF220),+$B226/$B224))","v":1.0123823180658036},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BH$3>$B224,+$B226-SUM($F220:BG220),+$B226/$B224))","v":0},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BI$3>$B224,+$B226-SUM($F220:BH220),+$B226/$B224))","v":0},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BJ$3>$B224,+$B226-SUM($F220:BI220),+$B226/$B224))","v":0},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BK$3>$B224,+$B226-SUM($F220:BJ220),+$B226/$B224))","v":0},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BL$3>$B224,+$B226-SUM($F220:BK220),+$B226/$B224))","v":0},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BM$3>$B224,+$B226-SUM($F220:BL220),+$B226/$B224))","v":0},{"$f":"IF($B224=\"n/a\",\"n/a\",IF(BN$3>$B224,+$B226-SUM($F220:BM220),+$B226/$B224))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B222=\"n/a\",\"n/a\",IF(K$3>$B222,+$B228-SUM($F221:J221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(L$3>$B222,+$B228-SUM($F221:K221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(M$3>$B222,+$B228-SUM($F221:L221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>$B222,+$B228-SUM($F221:M221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>$B222,+$B228-SUM($F221:N221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>$B222,+$B228-SUM($F221:O221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>$B222,+$B228-SUM($F221:P221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>$B222,+$B228-SUM($F221:Q221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>$B222,+$B228-SUM($F221:R221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>$B222,+$B228-SUM($F221:S221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>$B222,+$B228-SUM($F221:T221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>$B222,+$B228-SUM($F221:U221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>$B222,+$B228-SUM($F221:V221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>$B222,+$B228-SUM($F221:W221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>$B222,+$B228-SUM($F221:X221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>$B222,+$B228-SUM($F221:Y221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>$B222,+$B228-SUM($F221:Z221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>$B222,+$B228-SUM($F221:AA221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>$B222,+$B228-SUM($F221:AB221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>$B222,+$B228-SUM($F221:AC221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>$B222,+$B228-SUM($F221:AD221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>$B222,+$B228-SUM($F221:AE221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>$B222,+$B228-SUM($F221:AF221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>$B222,+$B228-SUM($F221:AG221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>$B222,+$B228-SUM($F221:AH221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>$B222,+$B228-SUM($F221:AI221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>$B222,+$B228-SUM($F221:AJ221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>$B222,+$B228-SUM($F221:AK221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>$B222,+$B228-SUM($F221:AL221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>$B222,+$B228-SUM($F221:AM221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>$B222,+$B228-SUM($F221:AN221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>$B222,+$B228-SUM($F221:AO221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>$B222,+$B228-SUM($F221:AP221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>$B222,+$B228-SUM($F221:AQ221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>$B222,+$B228-SUM($F221:AR221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>$B222,+$B228-SUM($F221:AS221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>$B222,+$B228-SUM($F221:AT221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>$B222,+$B228-SUM($F221:AU221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>$B222,+$B228-SUM($F221:AV221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>$B222,+$B228-SUM($F221:AW221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>$B222,+$B228-SUM($F221:AX221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>$B222,+$B228-SUM($F221:AY221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>$B222,+$B228-SUM($F221:AZ221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>$B222,+$B228-SUM($F221:BA221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>$B222,+$B228-SUM($F221:BB221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>$B222,+$B228-SUM($F221:BC221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>$B222,+$B228-SUM($F221:BD221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>$B222,+$B228-SUM($F221:BE221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>$B222,+$B228-SUM($F221:BF221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>$B222,+$B228-SUM($F221:BG221),+$B228/($B222-$E226)))","v":0.53156326111546437},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>$B222,+$B228-SUM($F221:BH221),+$B228/($B222-$E226)))","v":-1.0658141036401503E-14},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>$B222,+$B228-SUM($F221:BI221),+$B228/($B222-$E226)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>$B222,+$B228-SUM($F221:BJ221),+$B228/($B222-$E226)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>$B222,+$B228-SUM($F221:BK221),+$B228/($B222-$E226)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>$B222,+$B228-SUM($F221:BL221),+$B228/($B222-$E226)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>$B222,+$B228-SUM($F221:BM221),+$B228/($B222-$E226)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A219)","v":55},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E222)","v":39.851716891789053},null,1,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(G$3>($B222+$E222),$C222-SUM($F222:F222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(H$3>($B222+$E222),$C222-SUM($F222:G222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(I$3>($B222+$E222),$C222-SUM($F222:H222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(J$3>($B222+$E222),$C222-SUM($F222:I222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(K$3>($B222+$E222),$C222-SUM($F222:J222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(L$3>($B222+$E222),$C222-SUM($F222:K222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(M$3>($B222+$E222),$C222-SUM($F222:L222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>($B222+$E222),$C222-SUM($F222:M222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E222),$C222-SUM($F222:N222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E222),$C222-SUM($F222:O222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E222),$C222-SUM($F222:P222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E222),$C222-SUM($F222:Q222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E222),$C222-SUM($F222:R222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E222),$C222-SUM($F222:S222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E222),$C222-SUM($F222:T222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E222),$C222-SUM($F222:U222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E222),$C222-SUM($F222:V222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E222),$C222-SUM($F222:W222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E222),$C222-SUM($F222:X222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E222),$C222-SUM($F222:Y222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E222),$C222-SUM($F222:Z222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E222),$C222-SUM($F222:AA222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E222),$C222-SUM($F222:AB222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E222),$C222-SUM($F222:AC222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E222),$C222-SUM($F222:AD222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E222),$C222-SUM($F222:AE222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E222),$C222-SUM($F222:AF222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E222),$C222-SUM($F222:AG222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E222),$C222-SUM($F222:AH222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E222),$C222-SUM($F222:AI222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E222),$C222-SUM($F222:AJ222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E222),$C222-SUM($F222:AK222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E222),$C222-SUM($F222:AL222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E222),$C222-SUM($F222:AM222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E222),$C222-SUM($F222:AN222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E222),$C222-SUM($F222:AO222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E222),$C222-SUM($F222:AP222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E222),$C222-SUM($F222:AQ222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E222),$C222-SUM($F222:AR222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E222),$C222-SUM($F222:AS222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E222),$C222-SUM($F222:AT222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E222),$C222-SUM($F222:AU222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E222),$C222-SUM($F222:AV222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E222),$C222-SUM($F222:AW222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E222),$C222-SUM($F222:AX222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E222),$C222-SUM($F222:AY222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E222),$C222-SUM($F222:AZ222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E222),$C222-SUM($F222:BA222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E222),$C222-SUM($F222:BB222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E222),$C222-SUM($F222:BC222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E222),$C222-SUM($F222:BD222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E222),$C222-SUM($F222:BE222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E222),$C222-SUM($F222:BF222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E222),$C222-SUM($F222:BG222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E222),$C222-SUM($F222:BH222),($C222/$B222)))","v":0.72457667075980092},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E222),$C222-SUM($F222:BI222),($C222/$B222)))","v":-3.5527136788005009E-14},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E222),$C222-SUM($F222:BJ222),($C222/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E222),$C222-SUM($F222:BK222),($C222/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E222),$C222-SUM($F222:BL222),($C222/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E222),$C222-SUM($F222:BM222),($C222/$B222)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E223)","v":8.4426338561591887},null,2,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(H$3>($B222+$E223),$C223-SUM($F223:G223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(I$3>($B222+$E223),$C223-SUM($F223:H223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(J$3>($B222+$E223),$C223-SUM($F223:I223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(K$3>($B222+$E223),$C223-SUM($F223:J223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(L$3>($B222+$E223),$C223-SUM($F223:K223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(M$3>($B222+$E223),$C223-SUM($F223:L223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>($B222+$E223),$C223-SUM($F223:M223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E223),$C223-SUM($F223:N223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E223),$C223-SUM($F223:O223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E223),$C223-SUM($F223:P223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E223),$C223-SUM($F223:Q223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E223),$C223-SUM($F223:R223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E223),$C223-SUM($F223:S223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E223),$C223-SUM($F223:T223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E223),$C223-SUM($F223:U223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E223),$C223-SUM($F223:V223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E223),$C223-SUM($F223:W223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E223),$C223-SUM($F223:X223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E223),$C223-SUM($F223:Y223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E223),$C223-SUM($F223:Z223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E223),$C223-SUM($F223:AA223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E223),$C223-SUM($F223:AB223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E223),$C223-SUM($F223:AC223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E223),$C223-SUM($F223:AD223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E223),$C223-SUM($F223:AE223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E223),$C223-SUM($F223:AF223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E223),$C223-SUM($F223:AG223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E223),$C223-SUM($F223:AH223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E223),$C223-SUM($F223:AI223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E223),$C223-SUM($F223:AJ223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E223),$C223-SUM($F223:AK223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E223),$C223-SUM($F223:AL223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E223),$C223-SUM($F223:AM223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E223),$C223-SUM($F223:AN223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E223),$C223-SUM($F223:AO223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E223),$C223-SUM($F223:AP223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E223),$C223-SUM($F223:AQ223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E223),$C223-SUM($F223:AR223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E223),$C223-SUM($F223:AS223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E223),$C223-SUM($F223:AT223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E223),$C223-SUM($F223:AU223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E223),$C223-SUM($F223:AV223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E223),$C223-SUM($F223:AW223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E223),$C223-SUM($F223:AX223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E223),$C223-SUM($F223:AY223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E223),$C223-SUM($F223:AZ223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E223),$C223-SUM($F223:BA223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E223),$C223-SUM($F223:BB223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E223),$C223-SUM($F223:BC223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E223),$C223-SUM($F223:BD223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E223),$C223-SUM($F223:BE223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E223),$C223-SUM($F223:BF223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E223),$C223-SUM($F223:BG223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E223),$C223-SUM($F223:BH223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E223),$C223-SUM($F223:BI223),($C223/$B222)))","v":0.15350243374834888},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E223),$C223-SUM($F223:BJ223),($C223/$B222)))","v":1.7763568394002505E-15},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E223),$C223-SUM($F223:BK223),($C223/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E223),$C223-SUM($F223:BL223),($C223/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E223),$C223-SUM($F223:BM223),($C223/$B222)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A219)","v":53.631312155995268},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E224)","v":31.859823925056535},null,3,null,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(I$3>($B222+$E224),$C224-SUM($F224:H224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(J$3>($B222+$E224),$C224-SUM($F224:I224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(K$3>($B222+$E224),$C224-SUM($F224:J224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(L$3>($B222+$E224),$C224-SUM($F224:K224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(M$3>($B222+$E224),$C224-SUM($F224:L224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>($B222+$E224),$C224-SUM($F224:M224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E224),$C224-SUM($F224:N224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E224),$C224-SUM($F224:O224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E224),$C224-SUM($F224:P224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E224),$C224-SUM($F224:Q224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E224),$C224-SUM($F224:R224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E224),$C224-SUM($F224:S224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E224),$C224-SUM($F224:T224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E224),$C224-SUM($F224:U224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E224),$C224-SUM($F224:V224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E224),$C224-SUM($F224:W224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E224),$C224-SUM($F224:X224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E224),$C224-SUM($F224:Y224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E224),$C224-SUM($F224:Z224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E224),$C224-SUM($F224:AA224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E224),$C224-SUM($F224:AB224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E224),$C224-SUM($F224:AC224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E224),$C224-SUM($F224:AD224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E224),$C224-SUM($F224:AE224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E224),$C224-SUM($F224:AF224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E224),$C224-SUM($F224:AG224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E224),$C224-SUM($F224:AH224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E224),$C224-SUM($F224:AI224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E224),$C224-SUM($F224:AJ224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E224),$C224-SUM($F224:AK224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E224),$C224-SUM($F224:AL224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E224),$C224-SUM($F224:AM224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E224),$C224-SUM($F224:AN224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E224),$C224-SUM($F224:AO224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E224),$C224-SUM($F224:AP224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E224),$C224-SUM($F224:AQ224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E224),$C224-SUM($F224:AR224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E224),$C224-SUM($F224:AS224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E224),$C224-SUM($F224:AT224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E224),$C224-SUM($F224:AU224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E224),$C224-SUM($F224:AV224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E224),$C224-SUM($F224:AW224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E224),$C224-SUM($F224:AX224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E224),$C224-SUM($F224:AY224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E224),$C224-SUM($F224:AZ224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E224),$C224-SUM($F224:BA224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E224),$C224-SUM($F224:BB224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E224),$C224-SUM($F224:BC224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E224),$C224-SUM($F224:BD224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E224),$C224-SUM($F224:BE224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E224),$C224-SUM($F224:BF224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E224),$C224-SUM($F224:BG224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E224),$C224-SUM($F224:BH224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E224),$C224-SUM($F224:BI224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E224),$C224-SUM($F224:BJ224),($C224/$B222)))","v":0.57926952591011882},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E224),$C224-SUM($F224:BK224),($C224/$B222)))","v":3.907985046680551E-14},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E224),$C224-SUM($F224:BL224),($C224/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E224),$C224-SUM($F224:BM224),($C224/$B222)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E225)","v":20.569129467405364},null,4,null,null,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(J$3>($B222+$E225),$C225-SUM($F225:I225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(K$3>($B222+$E225),$C225-SUM($F225:J225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(L$3>($B222+$E225),$C225-SUM($F225:K225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(M$3>($B222+$E225),$C225-SUM($F225:L225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>($B222+$E225),$C225-SUM($F225:M225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E225),$C225-SUM($F225:N225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E225),$C225-SUM($F225:O225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E225),$C225-SUM($F225:P225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E225),$C225-SUM($F225:Q225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E225),$C225-SUM($F225:R225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E225),$C225-SUM($F225:S225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E225),$C225-SUM($F225:T225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E225),$C225-SUM($F225:U225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E225),$C225-SUM($F225:V225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E225),$C225-SUM($F225:W225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E225),$C225-SUM($F225:X225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E225),$C225-SUM($F225:Y225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E225),$C225-SUM($F225:Z225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E225),$C225-SUM($F225:AA225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E225),$C225-SUM($F225:AB225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E225),$C225-SUM($F225:AC225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E225),$C225-SUM($F225:AD225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E225),$C225-SUM($F225:AE225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E225),$C225-SUM($F225:AF225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E225),$C225-SUM($F225:AG225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E225),$C225-SUM($F225:AH225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E225),$C225-SUM($F225:AI225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E225),$C225-SUM($F225:AJ225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E225),$C225-SUM($F225:AK225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E225),$C225-SUM($F225:AL225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E225),$C225-SUM($F225:AM225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E225),$C225-SUM($F225:AN225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E225),$C225-SUM($F225:AO225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E225),$C225-SUM($F225:AP225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E225),$C225-SUM($F225:AQ225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E225),$C225-SUM($F225:AR225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E225),$C225-SUM($F225:AS225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E225),$C225-SUM($F225:AT225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E225),$C225-SUM($F225:AU225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E225),$C225-SUM($F225:AV225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E225),$C225-SUM($F225:AW225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E225),$C225-SUM($F225:AX225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E225),$C225-SUM($F225:AY225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E225),$C225-SUM($F225:AZ225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E225),$C225-SUM($F225:BA225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E225),$C225-SUM($F225:BB225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E225),$C225-SUM($F225:BC225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E225),$C225-SUM($F225:BD225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E225),$C225-SUM($F225:BE225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E225),$C225-SUM($F225:BF225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E225),$C225-SUM($F225:BG225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E225),$C225-SUM($F225:BH225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E225),$C225-SUM($F225:BI225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E225),$C225-SUM($F225:BJ225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E225),$C225-SUM($F225:BK225),($C225/$B222)))","v":0.37398417213464297},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E225),$C225-SUM($F225:BL225),($C225/$B222)))","v":-7.1054273576010019E-15},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E225),$C225-SUM($F225:BM225),($C225/$B222)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A219)","v":86.004033988232408},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E226)+OFFSET('I3 CAPEX '!$E$79,$A219,E226)","v":11.133178330328894},null,5,null,null,null,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(K$3>($B222+$E226),$C226-SUM($F226:J226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(L$3>($B222+$E226),$C226-SUM($F226:K226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(M$3>($B222+$E226),$C226-SUM($F226:L226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>($B222+$E226),$C226-SUM($F226:M226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E226),$C226-SUM($F226:N226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E226),$C226-SUM($F226:O226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E226),$C226-SUM($F226:P226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E226),$C226-SUM($F226:Q226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E226),$C226-SUM($F226:R226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E226),$C226-SUM($F226:S226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E226),$C226-SUM($F226:T226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E226),$C226-SUM($F226:U226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E226),$C226-SUM($F226:V226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E226),$C226-SUM($F226:W226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E226),$C226-SUM($F226:X226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E226),$C226-SUM($F226:Y226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E226),$C226-SUM($F226:Z226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E226),$C226-SUM($F226:AA226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E226),$C226-SUM($F226:AB226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E226),$C226-SUM($F226:AC226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E226),$C226-SUM($F226:AD226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E226),$C226-SUM($F226:AE226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E226),$C226-SUM($F226:AF226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E226),$C226-SUM($F226:AG226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E226),$C226-SUM($F226:AH226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E226),$C226-SUM($F226:AI226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E226),$C226-SUM($F226:AJ226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E226),$C226-SUM($F226:AK226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E226),$C226-SUM($F226:AL226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E226),$C226-SUM($F226:AM226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E226),$C226-SUM($F226:AN226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E226),$C226-SUM($F226:AO226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E226),$C226-SUM($F226:AP226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E226),$C226-SUM($F226:AQ226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E226),$C226-SUM($F226:AR226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E226),$C226-SUM($F226:AS226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E226),$C226-SUM($F226:AT226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E226),$C226-SUM($F226:AU226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E226),$C226-SUM($F226:AV226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E226),$C226-SUM($F226:AW226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E226),$C226-SUM($F226:AX226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E226),$C226-SUM($F226:AY226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E226),$C226-SUM($F226:AZ226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E226),$C226-SUM($F226:BA226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E226),$C226-SUM($F226:BB226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E226),$C226-SUM($F226:BC226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E226),$C226-SUM($F226:BD226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E226),$C226-SUM($F226:BE226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E226),$C226-SUM($F226:BF226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E226),$C226-SUM($F226:BG226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E226),$C226-SUM($F226:BH226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E226),$C226-SUM($F226:BI226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E226),$C226-SUM($F226:BJ226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E226),$C226-SUM($F226:BK226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E226),$C226-SUM($F226:BL226),($C226/$B222)))","v":0.20242142418779807},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E226),$C226-SUM($F226:BM226),($C226/$B222)))","v":-8.8817841970012523E-15}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E227)+OFFSET('I3 CAPEX '!$E$79,$A219,E227)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(L$3>($B222+$E227),$C227-SUM($F227:K227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(M$3>($B222+$E227),$C227-SUM($F227:L227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>($B222+$E227),$C227-SUM($F227:M227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E227),$C227-SUM($F227:N227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E227),$C227-SUM($F227:O227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E227),$C227-SUM($F227:P227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E227),$C227-SUM($F227:Q227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E227),$C227-SUM($F227:R227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E227),$C227-SUM($F227:S227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E227),$C227-SUM($F227:T227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E227),$C227-SUM($F227:U227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E227),$C227-SUM($F227:V227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E227),$C227-SUM($F227:W227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E227),$C227-SUM($F227:X227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E227),$C227-SUM($F227:Y227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E227),$C227-SUM($F227:Z227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E227),$C227-SUM($F227:AA227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E227),$C227-SUM($F227:AB227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E227),$C227-SUM($F227:AC227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E227),$C227-SUM($F227:AD227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E227),$C227-SUM($F227:AE227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E227),$C227-SUM($F227:AF227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E227),$C227-SUM($F227:AG227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E227),$C227-SUM($F227:AH227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E227),$C227-SUM($F227:AI227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E227),$C227-SUM($F227:AJ227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E227),$C227-SUM($F227:AK227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E227),$C227-SUM($F227:AL227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E227),$C227-SUM($F227:AM227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E227),$C227-SUM($F227:AN227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E227),$C227-SUM($F227:AO227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E227),$C227-SUM($F227:AP227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E227),$C227-SUM($F227:AQ227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E227),$C227-SUM($F227:AR227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E227),$C227-SUM($F227:AS227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E227),$C227-SUM($F227:AT227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E227),$C227-SUM($F227:AU227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E227),$C227-SUM($F227:AV227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E227),$C227-SUM($F227:AW227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E227),$C227-SUM($F227:AX227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E227),$C227-SUM($F227:AY227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E227),$C227-SUM($F227:AZ227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E227),$C227-SUM($F227:BA227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E227),$C227-SUM($F227:BB227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E227),$C227-SUM($F227:BC227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E227),$C227-SUM($F227:BD227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E227),$C227-SUM($F227:BE227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E227),$C227-SUM($F227:BF227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E227),$C227-SUM($F227:BG227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E227),$C227-SUM($F227:BH227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E227),$C227-SUM($F227:BI227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E227),$C227-SUM($F227:BJ227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E227),$C227-SUM($F227:BK227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E227),$C227-SUM($F227:BL227),($C227/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E227),$C227-SUM($F227:BM227),($C227/$B222)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A219,E225)","v":26.578163055773221},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E228)+OFFSET('I3 CAPEX '!$E$79,$A219,E228)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(M$3>($B222+$E228),$C228-SUM($F228:L228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>($B222+$E228),$C228-SUM($F228:M228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E228),$C228-SUM($F228:N228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E228),$C228-SUM($F228:O228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E228),$C228-SUM($F228:P228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E228),$C228-SUM($F228:Q228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E228),$C228-SUM($F228:R228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E228),$C228-SUM($F228:S228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E228),$C228-SUM($F228:T228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E228),$C228-SUM($F228:U228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E228),$C228-SUM($F228:V228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E228),$C228-SUM($F228:W228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E228),$C228-SUM($F228:X228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E228),$C228-SUM($F228:Y228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E228),$C228-SUM($F228:Z228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E228),$C228-SUM($F228:AA228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E228),$C228-SUM($F228:AB228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E228),$C228-SUM($F228:AC228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E228),$C228-SUM($F228:AD228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E228),$C228-SUM($F228:AE228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E228),$C228-SUM($F228:AF228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E228),$C228-SUM($F228:AG228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E228),$C228-SUM($F228:AH228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E228),$C228-SUM($F228:AI228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E228),$C228-SUM($F228:AJ228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E228),$C228-SUM($F228:AK228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E228),$C228-SUM($F228:AL228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E228),$C228-SUM($F228:AM228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E228),$C228-SUM($F228:AN228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E228),$C228-SUM($F228:AO228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E228),$C228-SUM($F228:AP228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E228),$C228-SUM($F228:AQ228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E228),$C228-SUM($F228:AR228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E228),$C228-SUM($F228:AS228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E228),$C228-SUM($F228:AT228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E228),$C228-SUM($F228:AU228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E228),$C228-SUM($F228:AV228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E228),$C228-SUM($F228:AW228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E228),$C228-SUM($F228:AX228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E228),$C228-SUM($F228:AY228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E228),$C228-SUM($F228:AZ228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E228),$C228-SUM($F228:BA228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E228),$C228-SUM($F228:BB228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E228),$C228-SUM($F228:BC228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E228),$C228-SUM($F228:BD228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E228),$C228-SUM($F228:BE228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E228),$C228-SUM($F228:BF228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E228),$C228-SUM($F228:BG228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E228),$C228-SUM($F228:BH228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E228),$C228-SUM($F228:BI228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E228),$C228-SUM($F228:BJ228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E228),$C228-SUM($F228:BK228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E228),$C228-SUM($F228:BL228),($C228/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E228),$C228-SUM($F228:BM228),($C228/$B222)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E229)+OFFSET('I3 CAPEX '!$E$79,$A219,E229)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(N$3>($B222+$E229),$C229-SUM($F229:M229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E229),$C229-SUM($F229:N229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E229),$C229-SUM($F229:O229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E229),$C229-SUM($F229:P229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E229),$C229-SUM($F229:Q229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E229),$C229-SUM($F229:R229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E229),$C229-SUM($F229:S229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E229),$C229-SUM($F229:T229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E229),$C229-SUM($F229:U229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E229),$C229-SUM($F229:V229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E229),$C229-SUM($F229:W229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E229),$C229-SUM($F229:X229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E229),$C229-SUM($F229:Y229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E229),$C229-SUM($F229:Z229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E229),$C229-SUM($F229:AA229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E229),$C229-SUM($F229:AB229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E229),$C229-SUM($F229:AC229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E229),$C229-SUM($F229:AD229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E229),$C229-SUM($F229:AE229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E229),$C229-SUM($F229:AF229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E229),$C229-SUM($F229:AG229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E229),$C229-SUM($F229:AH229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E229),$C229-SUM($F229:AI229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E229),$C229-SUM($F229:AJ229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E229),$C229-SUM($F229:AK229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E229),$C229-SUM($F229:AL229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E229),$C229-SUM($F229:AM229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E229),$C229-SUM($F229:AN229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E229),$C229-SUM($F229:AO229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E229),$C229-SUM($F229:AP229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E229),$C229-SUM($F229:AQ229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E229),$C229-SUM($F229:AR229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E229),$C229-SUM($F229:AS229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E229),$C229-SUM($F229:AT229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E229),$C229-SUM($F229:AU229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E229),$C229-SUM($F229:AV229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E229),$C229-SUM($F229:AW229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E229),$C229-SUM($F229:AX229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E229),$C229-SUM($F229:AY229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E229),$C229-SUM($F229:AZ229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E229),$C229-SUM($F229:BA229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E229),$C229-SUM($F229:BB229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E229),$C229-SUM($F229:BC229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E229),$C229-SUM($F229:BD229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E229),$C229-SUM($F229:BE229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E229),$C229-SUM($F229:BF229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E229),$C229-SUM($F229:BG229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E229),$C229-SUM($F229:BH229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E229),$C229-SUM($F229:BI229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E229),$C229-SUM($F229:BJ229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E229),$C229-SUM($F229:BK229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E229),$C229-SUM($F229:BL229),($C229/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E229),$C229-SUM($F229:BM229),($C229/$B222)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E230)+OFFSET('I3 CAPEX '!$E$79,$A219,E230)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(O$3>($B222+$E230),$C230-SUM($F230:N230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E230),$C230-SUM($F230:O230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E230),$C230-SUM($F230:P230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E230),$C230-SUM($F230:Q230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E230),$C230-SUM($F230:R230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E230),$C230-SUM($F230:S230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E230),$C230-SUM($F230:T230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E230),$C230-SUM($F230:U230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E230),$C230-SUM($F230:V230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E230),$C230-SUM($F230:W230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E230),$C230-SUM($F230:X230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E230),$C230-SUM($F230:Y230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E230),$C230-SUM($F230:Z230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E230),$C230-SUM($F230:AA230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E230),$C230-SUM($F230:AB230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E230),$C230-SUM($F230:AC230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E230),$C230-SUM($F230:AD230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E230),$C230-SUM($F230:AE230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E230),$C230-SUM($F230:AF230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E230),$C230-SUM($F230:AG230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E230),$C230-SUM($F230:AH230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E230),$C230-SUM($F230:AI230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E230),$C230-SUM($F230:AJ230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E230),$C230-SUM($F230:AK230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E230),$C230-SUM($F230:AL230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E230),$C230-SUM($F230:AM230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E230),$C230-SUM($F230:AN230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E230),$C230-SUM($F230:AO230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E230),$C230-SUM($F230:AP230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E230),$C230-SUM($F230:AQ230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E230),$C230-SUM($F230:AR230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E230),$C230-SUM($F230:AS230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E230),$C230-SUM($F230:AT230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E230),$C230-SUM($F230:AU230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E230),$C230-SUM($F230:AV230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E230),$C230-SUM($F230:AW230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E230),$C230-SUM($F230:AX230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E230),$C230-SUM($F230:AY230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E230),$C230-SUM($F230:AZ230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E230),$C230-SUM($F230:BA230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E230),$C230-SUM($F230:BB230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E230),$C230-SUM($F230:BC230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E230),$C230-SUM($F230:BD230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E230),$C230-SUM($F230:BE230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E230),$C230-SUM($F230:BF230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E230),$C230-SUM($F230:BG230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E230),$C230-SUM($F230:BH230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E230),$C230-SUM($F230:BI230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E230),$C230-SUM($F230:BJ230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E230),$C230-SUM($F230:BK230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E230),$C230-SUM($F230:BL230),($C230/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E230),$C230-SUM($F230:BM230),($C230/$B222)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A219,E231)+OFFSET('I3 CAPEX '!$E$79,$A219,E231)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B222=\"n/a\",\"n/a\",IF(P$3>($B222+$E231),$C231-SUM($F231:O231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Q$3>($B222+$E231),$C231-SUM($F231:P231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(R$3>($B222+$E231),$C231-SUM($F231:Q231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(S$3>($B222+$E231),$C231-SUM($F231:R231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(T$3>($B222+$E231),$C231-SUM($F231:S231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(U$3>($B222+$E231),$C231-SUM($F231:T231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(V$3>($B222+$E231),$C231-SUM($F231:U231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(W$3>($B222+$E231),$C231-SUM($F231:V231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(X$3>($B222+$E231),$C231-SUM($F231:W231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Y$3>($B222+$E231),$C231-SUM($F231:X231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(Z$3>($B222+$E231),$C231-SUM($F231:Y231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AA$3>($B222+$E231),$C231-SUM($F231:Z231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AB$3>($B222+$E231),$C231-SUM($F231:AA231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AC$3>($B222+$E231),$C231-SUM($F231:AB231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AD$3>($B222+$E231),$C231-SUM($F231:AC231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AE$3>($B222+$E231),$C231-SUM($F231:AD231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AF$3>($B222+$E231),$C231-SUM($F231:AE231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AG$3>($B222+$E231),$C231-SUM($F231:AF231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AH$3>($B222+$E231),$C231-SUM($F231:AG231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AI$3>($B222+$E231),$C231-SUM($F231:AH231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E231),$C231-SUM($F231:AI231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AK$3>($B222+$E231),$C231-SUM($F231:AJ231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AL$3>($B222+$E231),$C231-SUM($F231:AK231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AM$3>($B222+$E231),$C231-SUM($F231:AL231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AN$3>($B222+$E231),$C231-SUM($F231:AM231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AO$3>($B222+$E231),$C231-SUM($F231:AN231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AP$3>($B222+$E231),$C231-SUM($F231:AO231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E231),$C231-SUM($F231:AP231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AR$3>($B222+$E231),$C231-SUM($F231:AQ231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AS$3>($B222+$E231),$C231-SUM($F231:AR231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AT$3>($B222+$E231),$C231-SUM($F231:AS231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AU$3>($B222+$E231),$C231-SUM($F231:AT231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AV$3>($B222+$E231),$C231-SUM($F231:AU231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AW$3>($B222+$E231),$C231-SUM($F231:AV231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AX$3>($B222+$E231),$C231-SUM($F231:AW231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AY$3>($B222+$E231),$C231-SUM($F231:AX231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E231),$C231-SUM($F231:AY231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BA$3>($B222+$E231),$C231-SUM($F231:AZ231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BB$3>($B222+$E231),$C231-SUM($F231:BA231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BC$3>($B222+$E231),$C231-SUM($F231:BB231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BD$3>($B222+$E231),$C231-SUM($F231:BC231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BE$3>($B222+$E231),$C231-SUM($F231:BD231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BF$3>($B222+$E231),$C231-SUM($F231:BE231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BG$3>($B222+$E231),$C231-SUM($F231:BF231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BH$3>($B222+$E231),$C231-SUM($F231:BG231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BI$3>($B222+$E231),$C231-SUM($F231:BH231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BJ$3>($B222+$E231),$C231-SUM($F231:BI231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BK$3>($B222+$E231),$C231-SUM($F231:BJ231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BL$3>($B222+$E231),$C231-SUM($F231:BK231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BM$3>($B222+$E231),$C231-SUM($F231:BL231),($C231/$B222)))","v":0},{"$f":"IF($B222=\"n/a\",\"n/a\",IF(BN$3>($B222+$E231),$C231-SUM($F231:BM231),($C231/$B222)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B219","v":"Substation Establishment"},null,null,{"$f":"SUBTOTAL(9,F220:F236)","v":1.6036160692484251},2.3281927400082258,2.4816951737565747,3.0609646996666937,3.4349488718013368,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,{"$f":"SUBTOTAL(9,AL220:AL236)","v":4.1689335571045998},4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,3.5776998059219776,2.565317487856174,2.0337542267406987,1.3091775559808729,1.1556751222325616,0.57640559632248012,0.20242142418779097,{"$f":"SUBTOTAL(9,BN220:BN236)","v":-8.8817841970012523E-15}]
[{"$f":"+A219+1","v":13},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A238))","v":"Substation Fences"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B243=\"n/a\",\"n/a\",IF(F$3>$B243,+$B245,+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(G$3>$B243,+$B245-SUM($F239:F239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(H$3>$B243,+$B245-SUM($F239:G239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(I$3>$B243,+$B245-SUM($F239:H239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(J$3>$B243,+$B245-SUM($F239:I239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(K$3>$B243,+$B245-SUM($F239:J239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(L$3>$B243,+$B245-SUM($F239:K239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(M$3>$B243,+$B245-SUM($F239:L239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(N$3>$B243,+$B245-SUM($F239:M239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(O$3>$B243,+$B245-SUM($F239:N239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(P$3>$B243,+$B245-SUM($F239:O239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(Q$3>$B243,+$B245-SUM($F239:P239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(R$3>$B243,+$B245-SUM($F239:Q239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(S$3>$B243,+$B245-SUM($F239:R239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(T$3>$B243,+$B245-SUM($F239:S239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(U$3>$B243,+$B245-SUM($F239:T239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(V$3>$B243,+$B245-SUM($F239:U239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(W$3>$B243,+$B245-SUM($F239:V239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(X$3>$B243,+$B245-SUM($F239:W239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(Y$3>$B243,+$B245-SUM($F239:X239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(Z$3>$B243,+$B245-SUM($F239:Y239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AA$3>$B243,+$B245-SUM($F239:Z239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AB$3>$B243,+$B245-SUM($F239:AA239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AC$3>$B243,+$B245-SUM($F239:AB239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AD$3>$B243,+$B245-SUM($F239:AC239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AE$3>$B243,+$B245-SUM($F239:AD239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AF$3>$B243,+$B245-SUM($F239:AE239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AG$3>$B243,+$B245-SUM($F239:AF239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AH$3>$B243,+$B245-SUM($F239:AG239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AI$3>$B243,+$B245-SUM($F239:AH239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AJ$3>$B243,+$B245-SUM($F239:AI239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AK$3>$B243,+$B245-SUM($F239:AJ239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AL$3>$B243,+$B245-SUM($F239:AK239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AM$3>$B243,+$B245-SUM($F239:AL239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AN$3>$B243,+$B245-SUM($F239:AM239),+$B245/$B243))","v":0.59397960514091097},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AO$3>$B243,+$B245-SUM($F239:AN239),+$B245/$B243))","v":5.6740393554193247E-3},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AP$3>$B243,+$B245-SUM($F239:AO239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AQ$3>$B243,+$B245-SUM($F239:AP239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AR$3>$B243,+$B245-SUM($F239:AQ239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AS$3>$B243,+$B245-SUM($F239:AR239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AT$3>$B243,+$B245-SUM($F239:AS239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AU$3>$B243,+$B245-SUM($F239:AT239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AV$3>$B243,+$B245-SUM($F239:AU239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AW$3>$B243,+$B245-SUM($F239:AV239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AX$3>$B243,+$B245-SUM($F239:AW239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AY$3>$B243,+$B245-SUM($F239:AX239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(AZ$3>$B243,+$B245-SUM($F239:AY239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BA$3>$B243,+$B245-SUM($F239:AZ239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BB$3>$B243,+$B245-SUM($F239:BA239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BC$3>$B243,+$B245-SUM($F239:BB239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BD$3>$B243,+$B245-SUM($F239:BC239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BE$3>$B243,+$B245-SUM($F239:BD239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BF$3>$B243,+$B245-SUM($F239:BE239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BG$3>$B243,+$B245-SUM($F239:BF239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BH$3>$B243,+$B245-SUM($F239:BG239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BI$3>$B243,+$B245-SUM($F239:BH239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BJ$3>$B243,+$B245-SUM($F239:BI239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BK$3>$B243,+$B245-SUM($F239:BJ239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BL$3>$B243,+$B245-SUM($F239:BK239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BM$3>$B243,+$B245-SUM($F239:BL239),+$B245/$B243))","v":0},{"$f":"IF($B243=\"n/a\",\"n/a\",IF(BN$3>$B243,+$B245-SUM($F239:BM239),+$B245/$B243))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B241=\"n/a\",\"n/a\",IF(K$3>$B241,+$B247-SUM($F240:J240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(L$3>$B241,+$B247-SUM($F240:K240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(M$3>$B241,+$B247-SUM($F240:L240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>$B241,+$B247-SUM($F240:M240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>$B241,+$B247-SUM($F240:N240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>$B241,+$B247-SUM($F240:O240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>$B241,+$B247-SUM($F240:P240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>$B241,+$B247-SUM($F240:Q240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>$B241,+$B247-SUM($F240:R240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>$B241,+$B247-SUM($F240:S240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>$B241,+$B247-SUM($F240:T240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>$B241,+$B247-SUM($F240:U240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>$B241,+$B247-SUM($F240:V240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>$B241,+$B247-SUM($F240:W240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>$B241,+$B247-SUM($F240:X240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>$B241,+$B247-SUM($F240:Y240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>$B241,+$B247-SUM($F240:Z240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>$B241,+$B247-SUM($F240:AA240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>$B241,+$B247-SUM($F240:AB240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>$B241,+$B247-SUM($F240:AC240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>$B241,+$B247-SUM($F240:AD240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>$B241,+$B247-SUM($F240:AE240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>$B241,+$B247-SUM($F240:AF240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>$B241,+$B247-SUM($F240:AG240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>$B241,+$B247-SUM($F240:AH240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>$B241,+$B247-SUM($F240:AI240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>$B241,+$B247-SUM($F240:AJ240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>$B241,+$B247-SUM($F240:AK240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>$B241,+$B247-SUM($F240:AL240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>$B241,+$B247-SUM($F240:AM240),+$B247/($B241-$E245)))","v":-0.58090668883995444},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>$B241,+$B247-SUM($F240:AN240),+$B247/($B241-$E245)))","v":-3.5527136788005009E-15},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>$B241,+$B247-SUM($F240:AO240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>$B241,+$B247-SUM($F240:AP240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>$B241,+$B247-SUM($F240:AQ240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>$B241,+$B247-SUM($F240:AR240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>$B241,+$B247-SUM($F240:AS240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>$B241,+$B247-SUM($F240:AT240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>$B241,+$B247-SUM($F240:AU240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>$B241,+$B247-SUM($F240:AV240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>$B241,+$B247-SUM($F240:AW240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>$B241,+$B247-SUM($F240:AX240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>$B241,+$B247-SUM($F240:AY240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>$B241,+$B247-SUM($F240:AZ240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>$B241,+$B247-SUM($F240:BA240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>$B241,+$B247-SUM($F240:BB240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>$B241,+$B247-SUM($F240:BC240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>$B241,+$B247-SUM($F240:BD240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>$B241,+$B247-SUM($F240:BE240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>$B241,+$B247-SUM($F240:BF240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>$B241,+$B247-SUM($F240:BG240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>$B241,+$B247-SUM($F240:BH240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>$B241,+$B247-SUM($F240:BI240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>$B241,+$B247-SUM($F240:BJ240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>$B241,+$B247-SUM($F240:BK240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>$B241,+$B247-SUM($F240:BL240),+$B247/($B241-$E245)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>$B241,+$B247-SUM($F240:BM240),+$B247/($B241-$E245)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A238)","v":35},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E241)","v":3.3211762614528779},null,1,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(G$3>($B241+$E241),$C241-SUM($F241:F241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(H$3>($B241+$E241),$C241-SUM($F241:G241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(I$3>($B241+$E241),$C241-SUM($F241:H241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(J$3>($B241+$E241),$C241-SUM($F241:I241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(K$3>($B241+$E241),$C241-SUM($F241:J241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(L$3>($B241+$E241),$C241-SUM($F241:K241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(M$3>($B241+$E241),$C241-SUM($F241:L241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>($B241+$E241),$C241-SUM($F241:M241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E241),$C241-SUM($F241:N241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E241),$C241-SUM($F241:O241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E241),$C241-SUM($F241:P241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E241),$C241-SUM($F241:Q241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E241),$C241-SUM($F241:R241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E241),$C241-SUM($F241:S241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E241),$C241-SUM($F241:T241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E241),$C241-SUM($F241:U241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E241),$C241-SUM($F241:V241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E241),$C241-SUM($F241:W241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E241),$C241-SUM($F241:X241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E241),$C241-SUM($F241:Y241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E241),$C241-SUM($F241:Z241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E241),$C241-SUM($F241:AA241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E241),$C241-SUM($F241:AB241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E241),$C241-SUM($F241:AC241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E241),$C241-SUM($F241:AD241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E241),$C241-SUM($F241:AE241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E241),$C241-SUM($F241:AF241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E241),$C241-SUM($F241:AG241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E241),$C241-SUM($F241:AH241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E241),$C241-SUM($F241:AI241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E241),$C241-SUM($F241:AJ241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E241),$C241-SUM($F241:AK241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E241),$C241-SUM($F241:AL241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E241),$C241-SUM($F241:AM241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E241),$C241-SUM($F241:AN241),($C241/$B241)))","v":9.489075032722509E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E241),$C241-SUM($F241:AO241),($C241/$B241)))","v":-1.7763568394002505E-15},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E241),$C241-SUM($F241:AP241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E241),$C241-SUM($F241:AQ241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E241),$C241-SUM($F241:AR241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E241),$C241-SUM($F241:AS241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E241),$C241-SUM($F241:AT241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E241),$C241-SUM($F241:AU241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E241),$C241-SUM($F241:AV241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E241),$C241-SUM($F241:AW241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E241),$C241-SUM($F241:AX241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E241),$C241-SUM($F241:AY241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E241),$C241-SUM($F241:AZ241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E241),$C241-SUM($F241:BA241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E241),$C241-SUM($F241:BB241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E241),$C241-SUM($F241:BC241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E241),$C241-SUM($F241:BD241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E241),$C241-SUM($F241:BE241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E241),$C241-SUM($F241:BF241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E241),$C241-SUM($F241:BG241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E241),$C241-SUM($F241:BH241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E241),$C241-SUM($F241:BI241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E241),$C241-SUM($F241:BJ241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E241),$C241-SUM($F241:BK241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E241),$C241-SUM($F241:BL241),($C241/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E241),$C241-SUM($F241:BM241),($C241/$B241)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E242)","v":-0.84756793291580135},null,2,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(H$3>($B241+$E242),$C242-SUM($F242:G242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(I$3>($B241+$E242),$C242-SUM($F242:H242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(J$3>($B241+$E242),$C242-SUM($F242:I242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(K$3>($B241+$E242),$C242-SUM($F242:J242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(L$3>($B241+$E242),$C242-SUM($F242:K242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(M$3>($B241+$E242),$C242-SUM($F242:L242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>($B241+$E242),$C242-SUM($F242:M242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E242),$C242-SUM($F242:N242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E242),$C242-SUM($F242:O242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E242),$C242-SUM($F242:P242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E242),$C242-SUM($F242:Q242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E242),$C242-SUM($F242:R242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E242),$C242-SUM($F242:S242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E242),$C242-SUM($F242:T242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E242),$C242-SUM($F242:U242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E242),$C242-SUM($F242:V242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E242),$C242-SUM($F242:W242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E242),$C242-SUM($F242:X242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E242),$C242-SUM($F242:Y242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E242),$C242-SUM($F242:Z242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E242),$C242-SUM($F242:AA242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E242),$C242-SUM($F242:AB242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E242),$C242-SUM($F242:AC242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E242),$C242-SUM($F242:AD242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E242),$C242-SUM($F242:AE242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E242),$C242-SUM($F242:AF242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E242),$C242-SUM($F242:AG242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E242),$C242-SUM($F242:AH242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E242),$C242-SUM($F242:AI242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E242),$C242-SUM($F242:AJ242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E242),$C242-SUM($F242:AK242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E242),$C242-SUM($F242:AL242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E242),$C242-SUM($F242:AM242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E242),$C242-SUM($F242:AN242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E242),$C242-SUM($F242:AO242),($C242/$B241)))","v":-2.4216226654737182E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E242),$C242-SUM($F242:AP242),($C242/$B241)))","v":3.3306690738754696E-16},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E242),$C242-SUM($F242:AQ242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E242),$C242-SUM($F242:AR242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E242),$C242-SUM($F242:AS242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E242),$C242-SUM($F242:AT242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E242),$C242-SUM($F242:AU242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E242),$C242-SUM($F242:AV242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E242),$C242-SUM($F242:AW242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E242),$C242-SUM($F242:AX242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E242),$C242-SUM($F242:AY242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E242),$C242-SUM($F242:AZ242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E242),$C242-SUM($F242:BA242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E242),$C242-SUM($F242:BB242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E242),$C242-SUM($F242:BC242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E242),$C242-SUM($F242:BD242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E242),$C242-SUM($F242:BE242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E242),$C242-SUM($F242:BF242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E242),$C242-SUM($F242:BG242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E242),$C242-SUM($F242:BH242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E242),$C242-SUM($F242:BI242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E242),$C242-SUM($F242:BJ242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E242),$C242-SUM($F242:BK242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E242),$C242-SUM($F242:BL242),($C242/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E242),$C242-SUM($F242:BM242),($C242/$B241)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A238)","v":35.009552582792942},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E243)","v":0.26613217098656855},null,3,null,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(I$3>($B241+$E243),$C243-SUM($F243:H243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(J$3>($B241+$E243),$C243-SUM($F243:I243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(K$3>($B241+$E243),$C243-SUM($F243:J243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(L$3>($B241+$E243),$C243-SUM($F243:K243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(M$3>($B241+$E243),$C243-SUM($F243:L243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>($B241+$E243),$C243-SUM($F243:M243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E243),$C243-SUM($F243:N243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E243),$C243-SUM($F243:O243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E243),$C243-SUM($F243:P243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E243),$C243-SUM($F243:Q243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E243),$C243-SUM($F243:R243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E243),$C243-SUM($F243:S243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E243),$C243-SUM($F243:T243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E243),$C243-SUM($F243:U243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E243),$C243-SUM($F243:V243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E243),$C243-SUM($F243:W243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E243),$C243-SUM($F243:X243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E243),$C243-SUM($F243:Y243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E243),$C243-SUM($F243:Z243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E243),$C243-SUM($F243:AA243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E243),$C243-SUM($F243:AB243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E243),$C243-SUM($F243:AC243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E243),$C243-SUM($F243:AD243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E243),$C243-SUM($F243:AE243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E243),$C243-SUM($F243:AF243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E243),$C243-SUM($F243:AG243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E243),$C243-SUM($F243:AH243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E243),$C243-SUM($F243:AI243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E243),$C243-SUM($F243:AJ243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E243),$C243-SUM($F243:AK243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E243),$C243-SUM($F243:AL243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E243),$C243-SUM($F243:AM243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E243),$C243-SUM($F243:AN243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E243),$C243-SUM($F243:AO243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E243),$C243-SUM($F243:AP243),($C243/$B241)))","v":7.6037763139019587E-3},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E243),$C243-SUM($F243:AQ243),($C243/$B241)))","v":-1.1102230246251565E-16},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E243),$C243-SUM($F243:AR243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E243),$C243-SUM($F243:AS243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E243),$C243-SUM($F243:AT243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E243),$C243-SUM($F243:AU243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E243),$C243-SUM($F243:AV243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E243),$C243-SUM($F243:AW243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E243),$C243-SUM($F243:AX243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E243),$C243-SUM($F243:AY243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E243),$C243-SUM($F243:AZ243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E243),$C243-SUM($F243:BA243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E243),$C243-SUM($F243:BB243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E243),$C243-SUM($F243:BC243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E243),$C243-SUM($F243:BD243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E243),$C243-SUM($F243:BE243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E243),$C243-SUM($F243:BF243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E243),$C243-SUM($F243:BG243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E243),$C243-SUM($F243:BH243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E243),$C243-SUM($F243:BI243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E243),$C243-SUM($F243:BJ243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E243),$C243-SUM($F243:BK243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E243),$C243-SUM($F243:BL243),($C243/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E243),$C243-SUM($F243:BM243),($C243/$B241)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E244)","v":1.7816458054207125},null,4,null,null,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(J$3>($B241+$E244),$C244-SUM($F244:I244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(K$3>($B241+$E244),$C244-SUM($F244:J244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(L$3>($B241+$E244),$C244-SUM($F244:K244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(M$3>($B241+$E244),$C244-SUM($F244:L244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>($B241+$E244),$C244-SUM($F244:M244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E244),$C244-SUM($F244:N244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E244),$C244-SUM($F244:O244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E244),$C244-SUM($F244:P244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E244),$C244-SUM($F244:Q244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E244),$C244-SUM($F244:R244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E244),$C244-SUM($F244:S244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E244),$C244-SUM($F244:T244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E244),$C244-SUM($F244:U244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E244),$C244-SUM($F244:V244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E244),$C244-SUM($F244:W244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E244),$C244-SUM($F244:X244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E244),$C244-SUM($F244:Y244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E244),$C244-SUM($F244:Z244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E244),$C244-SUM($F244:AA244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E244),$C244-SUM($F244:AB244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E244),$C244-SUM($F244:AC244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E244),$C244-SUM($F244:AD244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E244),$C244-SUM($F244:AE244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E244),$C244-SUM($F244:AF244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E244),$C244-SUM($F244:AG244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E244),$C244-SUM($F244:AH244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E244),$C244-SUM($F244:AI244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E244),$C244-SUM($F244:AJ244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E244),$C244-SUM($F244:AK244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E244),$C244-SUM($F244:AL244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E244),$C244-SUM($F244:AM244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E244),$C244-SUM($F244:AN244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E244),$C244-SUM($F244:AO244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E244),$C244-SUM($F244:AP244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E244),$C244-SUM($F244:AQ244),($C244/$B241)))","v":5.0904165869163215E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E244),$C244-SUM($F244:AR244),($C244/$B241)))","v":8.8817841970012523E-16},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E244),$C244-SUM($F244:AS244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E244),$C244-SUM($F244:AT244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E244),$C244-SUM($F244:AU244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E244),$C244-SUM($F244:AV244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E244),$C244-SUM($F244:AW244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E244),$C244-SUM($F244:AX244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E244),$C244-SUM($F244:AY244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E244),$C244-SUM($F244:AZ244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E244),$C244-SUM($F244:BA244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E244),$C244-SUM($F244:BB244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E244),$C244-SUM($F244:BC244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E244),$C244-SUM($F244:BD244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E244),$C244-SUM($F244:BE244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E244),$C244-SUM($F244:BF244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E244),$C244-SUM($F244:BG244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E244),$C244-SUM($F244:BH244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E244),$C244-SUM($F244:BI244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E244),$C244-SUM($F244:BJ244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E244),$C244-SUM($F244:BK244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E244),$C244-SUM($F244:BL244),($C244/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E244),$C244-SUM($F244:BM244),($C244/$B241)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A238)","v":20.794960219287312},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E245)+OFFSET('I3 CAPEX '!$E$79,$A238,E245)","v":0.40450235817511204},null,5,null,null,null,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(K$3>($B241+$E245),$C245-SUM($F245:J245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(L$3>($B241+$E245),$C245-SUM($F245:K245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(M$3>($B241+$E245),$C245-SUM($F245:L245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>($B241+$E245),$C245-SUM($F245:M245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E245),$C245-SUM($F245:N245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E245),$C245-SUM($F245:O245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E245),$C245-SUM($F245:P245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E245),$C245-SUM($F245:Q245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E245),$C245-SUM($F245:R245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E245),$C245-SUM($F245:S245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E245),$C245-SUM($F245:T245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E245),$C245-SUM($F245:U245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E245),$C245-SUM($F245:V245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E245),$C245-SUM($F245:W245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E245),$C245-SUM($F245:X245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E245),$C245-SUM($F245:Y245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E245),$C245-SUM($F245:Z245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E245),$C245-SUM($F245:AA245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E245),$C245-SUM($F245:AB245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E245),$C245-SUM($F245:AC245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E245),$C245-SUM($F245:AD245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E245),$C245-SUM($F245:AE245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E245),$C245-SUM($F245:AF245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E245),$C245-SUM($F245:AG245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E245),$C245-SUM($F245:AH245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E245),$C245-SUM($F245:AI245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E245),$C245-SUM($F245:AJ245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E245),$C245-SUM($F245:AK245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E245),$C245-SUM($F245:AL245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E245),$C245-SUM($F245:AM245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E245),$C245-SUM($F245:AN245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E245),$C245-SUM($F245:AO245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E245),$C245-SUM($F245:AP245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E245),$C245-SUM($F245:AQ245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E245),$C245-SUM($F245:AR245),($C245/$B241)))","v":1.155721023357463E-2},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E245),$C245-SUM($F245:AS245),($C245/$B241)))","v":-3.3306690738754696E-16},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E245),$C245-SUM($F245:AT245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E245),$C245-SUM($F245:AU245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E245),$C245-SUM($F245:AV245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E245),$C245-SUM($F245:AW245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E245),$C245-SUM($F245:AX245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E245),$C245-SUM($F245:AY245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E245),$C245-SUM($F245:AZ245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E245),$C245-SUM($F245:BA245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E245),$C245-SUM($F245:BB245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E245),$C245-SUM($F245:BC245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E245),$C245-SUM($F245:BD245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E245),$C245-SUM($F245:BE245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E245),$C245-SUM($F245:BF245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E245),$C245-SUM($F245:BG245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E245),$C245-SUM($F245:BH245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E245),$C245-SUM($F245:BI245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E245),$C245-SUM($F245:BJ245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E245),$C245-SUM($F245:BK245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E245),$C245-SUM($F245:BL245),($C245/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E245),$C245-SUM($F245:BM245),($C245/$B241)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E246)+OFFSET('I3 CAPEX '!$E$79,$A238,E246)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(L$3>($B241+$E246),$C246-SUM($F246:K246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(M$3>($B241+$E246),$C246-SUM($F246:L246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>($B241+$E246),$C246-SUM($F246:M246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E246),$C246-SUM($F246:N246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E246),$C246-SUM($F246:O246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E246),$C246-SUM($F246:P246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E246),$C246-SUM($F246:Q246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E246),$C246-SUM($F246:R246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E246),$C246-SUM($F246:S246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E246),$C246-SUM($F246:T246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E246),$C246-SUM($F246:U246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E246),$C246-SUM($F246:V246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E246),$C246-SUM($F246:W246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E246),$C246-SUM($F246:X246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E246),$C246-SUM($F246:Y246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E246),$C246-SUM($F246:Z246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E246),$C246-SUM($F246:AA246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E246),$C246-SUM($F246:AB246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E246),$C246-SUM($F246:AC246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E246),$C246-SUM($F246:AD246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E246),$C246-SUM($F246:AE246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E246),$C246-SUM($F246:AF246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E246),$C246-SUM($F246:AG246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E246),$C246-SUM($F246:AH246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E246),$C246-SUM($F246:AI246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E246),$C246-SUM($F246:AJ246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E246),$C246-SUM($F246:AK246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E246),$C246-SUM($F246:AL246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E246),$C246-SUM($F246:AM246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E246),$C246-SUM($F246:AN246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E246),$C246-SUM($F246:AO246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E246),$C246-SUM($F246:AP246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E246),$C246-SUM($F246:AQ246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E246),$C246-SUM($F246:AR246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E246),$C246-SUM($F246:AS246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E246),$C246-SUM($F246:AT246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E246),$C246-SUM($F246:AU246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E246),$C246-SUM($F246:AV246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E246),$C246-SUM($F246:AW246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E246),$C246-SUM($F246:AX246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E246),$C246-SUM($F246:AY246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E246),$C246-SUM($F246:AZ246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E246),$C246-SUM($F246:BA246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E246),$C246-SUM($F246:BB246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E246),$C246-SUM($F246:BC246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E246),$C246-SUM($F246:BD246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E246),$C246-SUM($F246:BE246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E246),$C246-SUM($F246:BF246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E246),$C246-SUM($F246:BG246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E246),$C246-SUM($F246:BH246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E246),$C246-SUM($F246:BI246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E246),$C246-SUM($F246:BJ246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E246),$C246-SUM($F246:BK246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E246),$C246-SUM($F246:BL246),($C246/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E246),$C246-SUM($F246:BM246),($C246/$B241)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A238,E244)","v":-17.427200665198633},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E247)+OFFSET('I3 CAPEX '!$E$79,$A238,E247)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(M$3>($B241+$E247),$C247-SUM($F247:L247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>($B241+$E247),$C247-SUM($F247:M247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E247),$C247-SUM($F247:N247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E247),$C247-SUM($F247:O247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E247),$C247-SUM($F247:P247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E247),$C247-SUM($F247:Q247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E247),$C247-SUM($F247:R247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E247),$C247-SUM($F247:S247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E247),$C247-SUM($F247:T247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E247),$C247-SUM($F247:U247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E247),$C247-SUM($F247:V247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E247),$C247-SUM($F247:W247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E247),$C247-SUM($F247:X247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E247),$C247-SUM($F247:Y247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E247),$C247-SUM($F247:Z247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E247),$C247-SUM($F247:AA247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E247),$C247-SUM($F247:AB247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E247),$C247-SUM($F247:AC247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E247),$C247-SUM($F247:AD247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E247),$C247-SUM($F247:AE247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E247),$C247-SUM($F247:AF247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E247),$C247-SUM($F247:AG247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E247),$C247-SUM($F247:AH247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E247),$C247-SUM($F247:AI247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E247),$C247-SUM($F247:AJ247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E247),$C247-SUM($F247:AK247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E247),$C247-SUM($F247:AL247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E247),$C247-SUM($F247:AM247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E247),$C247-SUM($F247:AN247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E247),$C247-SUM($F247:AO247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E247),$C247-SUM($F247:AP247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E247),$C247-SUM($F247:AQ247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E247),$C247-SUM($F247:AR247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E247),$C247-SUM($F247:AS247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E247),$C247-SUM($F247:AT247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E247),$C247-SUM($F247:AU247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E247),$C247-SUM($F247:AV247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E247),$C247-SUM($F247:AW247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E247),$C247-SUM($F247:AX247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E247),$C247-SUM($F247:AY247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E247),$C247-SUM($F247:AZ247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E247),$C247-SUM($F247:BA247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E247),$C247-SUM($F247:BB247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E247),$C247-SUM($F247:BC247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E247),$C247-SUM($F247:BD247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E247),$C247-SUM($F247:BE247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E247),$C247-SUM($F247:BF247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E247),$C247-SUM($F247:BG247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E247),$C247-SUM($F247:BH247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E247),$C247-SUM($F247:BI247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E247),$C247-SUM($F247:BJ247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E247),$C247-SUM($F247:BK247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E247),$C247-SUM($F247:BL247),($C247/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E247),$C247-SUM($F247:BM247),($C247/$B241)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E248)+OFFSET('I3 CAPEX '!$E$79,$A238,E248)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(N$3>($B241+$E248),$C248-SUM($F248:M248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E248),$C248-SUM($F248:N248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E248),$C248-SUM($F248:O248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E248),$C248-SUM($F248:P248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E248),$C248-SUM($F248:Q248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E248),$C248-SUM($F248:R248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E248),$C248-SUM($F248:S248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E248),$C248-SUM($F248:T248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E248),$C248-SUM($F248:U248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E248),$C248-SUM($F248:V248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E248),$C248-SUM($F248:W248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E248),$C248-SUM($F248:X248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E248),$C248-SUM($F248:Y248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E248),$C248-SUM($F248:Z248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E248),$C248-SUM($F248:AA248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E248),$C248-SUM($F248:AB248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E248),$C248-SUM($F248:AC248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E248),$C248-SUM($F248:AD248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E248),$C248-SUM($F248:AE248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E248),$C248-SUM($F248:AF248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E248),$C248-SUM($F248:AG248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E248),$C248-SUM($F248:AH248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E248),$C248-SUM($F248:AI248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E248),$C248-SUM($F248:AJ248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E248),$C248-SUM($F248:AK248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E248),$C248-SUM($F248:AL248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E248),$C248-SUM($F248:AM248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E248),$C248-SUM($F248:AN248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E248),$C248-SUM($F248:AO248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E248),$C248-SUM($F248:AP248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E248),$C248-SUM($F248:AQ248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E248),$C248-SUM($F248:AR248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E248),$C248-SUM($F248:AS248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E248),$C248-SUM($F248:AT248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E248),$C248-SUM($F248:AU248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E248),$C248-SUM($F248:AV248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E248),$C248-SUM($F248:AW248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E248),$C248-SUM($F248:AX248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E248),$C248-SUM($F248:AY248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E248),$C248-SUM($F248:AZ248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E248),$C248-SUM($F248:BA248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E248),$C248-SUM($F248:BB248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E248),$C248-SUM($F248:BC248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E248),$C248-SUM($F248:BD248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E248),$C248-SUM($F248:BE248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E248),$C248-SUM($F248:BF248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E248),$C248-SUM($F248:BG248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E248),$C248-SUM($F248:BH248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E248),$C248-SUM($F248:BI248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E248),$C248-SUM($F248:BJ248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E248),$C248-SUM($F248:BK248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E248),$C248-SUM($F248:BL248),($C248/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E248),$C248-SUM($F248:BM248),($C248/$B241)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E249)+OFFSET('I3 CAPEX '!$E$79,$A238,E249)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(O$3>($B241+$E249),$C249-SUM($F249:N249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E249),$C249-SUM($F249:O249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E249),$C249-SUM($F249:P249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E249),$C249-SUM($F249:Q249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E249),$C249-SUM($F249:R249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E249),$C249-SUM($F249:S249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E249),$C249-SUM($F249:T249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E249),$C249-SUM($F249:U249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E249),$C249-SUM($F249:V249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E249),$C249-SUM($F249:W249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E249),$C249-SUM($F249:X249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E249),$C249-SUM($F249:Y249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E249),$C249-SUM($F249:Z249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E249),$C249-SUM($F249:AA249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E249),$C249-SUM($F249:AB249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E249),$C249-SUM($F249:AC249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E249),$C249-SUM($F249:AD249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E249),$C249-SUM($F249:AE249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E249),$C249-SUM($F249:AF249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E249),$C249-SUM($F249:AG249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E249),$C249-SUM($F249:AH249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E249),$C249-SUM($F249:AI249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E249),$C249-SUM($F249:AJ249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E249),$C249-SUM($F249:AK249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E249),$C249-SUM($F249:AL249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E249),$C249-SUM($F249:AM249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E249),$C249-SUM($F249:AN249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E249),$C249-SUM($F249:AO249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E249),$C249-SUM($F249:AP249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E249),$C249-SUM($F249:AQ249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E249),$C249-SUM($F249:AR249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E249),$C249-SUM($F249:AS249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E249),$C249-SUM($F249:AT249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E249),$C249-SUM($F249:AU249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E249),$C249-SUM($F249:AV249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E249),$C249-SUM($F249:AW249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E249),$C249-SUM($F249:AX249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E249),$C249-SUM($F249:AY249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E249),$C249-SUM($F249:AZ249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E249),$C249-SUM($F249:BA249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E249),$C249-SUM($F249:BB249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E249),$C249-SUM($F249:BC249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E249),$C249-SUM($F249:BD249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E249),$C249-SUM($F249:BE249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E249),$C249-SUM($F249:BF249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E249),$C249-SUM($F249:BG249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E249),$C249-SUM($F249:BH249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E249),$C249-SUM($F249:BI249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E249),$C249-SUM($F249:BJ249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E249),$C249-SUM($F249:BK249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E249),$C249-SUM($F249:BL249),($C249/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E249),$C249-SUM($F249:BM249),($C249/$B241)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A238,E250)+OFFSET('I3 CAPEX '!$E$79,$A238,E250)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B241=\"n/a\",\"n/a\",IF(P$3>($B241+$E250),$C250-SUM($F250:O250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Q$3>($B241+$E250),$C250-SUM($F250:P250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(R$3>($B241+$E250),$C250-SUM($F250:Q250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(S$3>($B241+$E250),$C250-SUM($F250:R250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(T$3>($B241+$E250),$C250-SUM($F250:S250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(U$3>($B241+$E250),$C250-SUM($F250:T250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(V$3>($B241+$E250),$C250-SUM($F250:U250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(W$3>($B241+$E250),$C250-SUM($F250:V250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(X$3>($B241+$E250),$C250-SUM($F250:W250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Y$3>($B241+$E250),$C250-SUM($F250:X250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(Z$3>($B241+$E250),$C250-SUM($F250:Y250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AA$3>($B241+$E250),$C250-SUM($F250:Z250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AB$3>($B241+$E250),$C250-SUM($F250:AA250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AC$3>($B241+$E250),$C250-SUM($F250:AB250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AD$3>($B241+$E250),$C250-SUM($F250:AC250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AE$3>($B241+$E250),$C250-SUM($F250:AD250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AF$3>($B241+$E250),$C250-SUM($F250:AE250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AG$3>($B241+$E250),$C250-SUM($F250:AF250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AH$3>($B241+$E250),$C250-SUM($F250:AG250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AI$3>($B241+$E250),$C250-SUM($F250:AH250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E250),$C250-SUM($F250:AI250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AK$3>($B241+$E250),$C250-SUM($F250:AJ250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AL$3>($B241+$E250),$C250-SUM($F250:AK250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AM$3>($B241+$E250),$C250-SUM($F250:AL250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AN$3>($B241+$E250),$C250-SUM($F250:AM250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AO$3>($B241+$E250),$C250-SUM($F250:AN250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AP$3>($B241+$E250),$C250-SUM($F250:AO250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E250),$C250-SUM($F250:AP250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AR$3>($B241+$E250),$C250-SUM($F250:AQ250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AS$3>($B241+$E250),$C250-SUM($F250:AR250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AT$3>($B241+$E250),$C250-SUM($F250:AS250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AU$3>($B241+$E250),$C250-SUM($F250:AT250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AV$3>($B241+$E250),$C250-SUM($F250:AU250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AW$3>($B241+$E250),$C250-SUM($F250:AV250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AX$3>($B241+$E250),$C250-SUM($F250:AW250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AY$3>($B241+$E250),$C250-SUM($F250:AX250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E250),$C250-SUM($F250:AY250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BA$3>($B241+$E250),$C250-SUM($F250:AZ250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BB$3>($B241+$E250),$C250-SUM($F250:BA250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BC$3>($B241+$E250),$C250-SUM($F250:BB250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BD$3>($B241+$E250),$C250-SUM($F250:BC250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BE$3>($B241+$E250),$C250-SUM($F250:BD250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BF$3>($B241+$E250),$C250-SUM($F250:BE250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BG$3>($B241+$E250),$C250-SUM($F250:BF250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BH$3>($B241+$E250),$C250-SUM($F250:BG250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BI$3>($B241+$E250),$C250-SUM($F250:BH250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BJ$3>($B241+$E250),$C250-SUM($F250:BI250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BK$3>($B241+$E250),$C250-SUM($F250:BJ250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BL$3>($B241+$E250),$C250-SUM($F250:BK250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BM$3>($B241+$E250),$C250-SUM($F250:BL250),($C250/$B241)))","v":0},{"$f":"IF($B241=\"n/a\",\"n/a\",IF(BN$3>($B241+$E250),$C250-SUM($F250:BM250),($C250/$B241)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B238","v":"Substation Fences"},null,null,{"$f":"SUBTOTAL(9,F239:F255)","v":0.59397960514091097},0.68887035546813602,0.6646541288133988,0.67225790512730077,0.72316207099646401,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,{"$f":"SUBTOTAL(9,AL239:AL255)","v":0.15381259239008427},0.15381259239008427,0.15381259239008427,0.14641371544454351,4.5848925761900847E-2,7.0065152416640131E-2,6.2461376102737734E-2,1.1557210233575518E-2,-3.3306690738754696E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN239:BN255)","v":0}]
[{"$f":"+A238+1","v":14},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A257))","v":"Substation Secondary Systems - Electromechanical"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B262=\"n/a\",\"n/a\",IF(F$3>$B262,+$B264,+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(G$3>$B262,+$B264-SUM($F258:F258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(H$3>$B262,+$B264-SUM($F258:G258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(I$3>$B262,+$B264-SUM($F258:H258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(J$3>$B262,+$B264-SUM($F258:I258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(K$3>$B262,+$B264-SUM($F258:J258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(L$3>$B262,+$B264-SUM($F258:K258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(M$3>$B262,+$B264-SUM($F258:L258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(N$3>$B262,+$B264-SUM($F258:M258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(O$3>$B262,+$B264-SUM($F258:N258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(P$3>$B262,+$B264-SUM($F258:O258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(Q$3>$B262,+$B264-SUM($F258:P258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(R$3>$B262,+$B264-SUM($F258:Q258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(S$3>$B262,+$B264-SUM($F258:R258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(T$3>$B262,+$B264-SUM($F258:S258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(U$3>$B262,+$B264-SUM($F258:T258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(V$3>$B262,+$B264-SUM($F258:U258),+$B264/$B262))","v":5.1129247856475395},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(W$3>$B262,+$B264-SUM($F258:V258),+$B264/$B262))","v":0.87491790804331515},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(X$3>$B262,+$B264-SUM($F258:W258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(Y$3>$B262,+$B264-SUM($F258:X258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(Z$3>$B262,+$B264-SUM($F258:Y258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AA$3>$B262,+$B264-SUM($F258:Z258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AB$3>$B262,+$B264-SUM($F258:AA258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AC$3>$B262,+$B264-SUM($F258:AB258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AD$3>$B262,+$B264-SUM($F258:AC258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AE$3>$B262,+$B264-SUM($F258:AD258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AF$3>$B262,+$B264-SUM($F258:AE258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AG$3>$B262,+$B264-SUM($F258:AF258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AH$3>$B262,+$B264-SUM($F258:AG258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AI$3>$B262,+$B264-SUM($F258:AH258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AJ$3>$B262,+$B264-SUM($F258:AI258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AK$3>$B262,+$B264-SUM($F258:AJ258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AL$3>$B262,+$B264-SUM($F258:AK258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AM$3>$B262,+$B264-SUM($F258:AL258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AN$3>$B262,+$B264-SUM($F258:AM258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AO$3>$B262,+$B264-SUM($F258:AN258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AP$3>$B262,+$B264-SUM($F258:AO258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AQ$3>$B262,+$B264-SUM($F258:AP258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AR$3>$B262,+$B264-SUM($F258:AQ258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AS$3>$B262,+$B264-SUM($F258:AR258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AT$3>$B262,+$B264-SUM($F258:AS258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AU$3>$B262,+$B264-SUM($F258:AT258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AV$3>$B262,+$B264-SUM($F258:AU258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AW$3>$B262,+$B264-SUM($F258:AV258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AX$3>$B262,+$B264-SUM($F258:AW258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AY$3>$B262,+$B264-SUM($F258:AX258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(AZ$3>$B262,+$B264-SUM($F258:AY258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BA$3>$B262,+$B264-SUM($F258:AZ258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BB$3>$B262,+$B264-SUM($F258:BA258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BC$3>$B262,+$B264-SUM($F258:BB258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BD$3>$B262,+$B264-SUM($F258:BC258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BE$3>$B262,+$B264-SUM($F258:BD258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BF$3>$B262,+$B264-SUM($F258:BE258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BG$3>$B262,+$B264-SUM($F258:BF258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BH$3>$B262,+$B264-SUM($F258:BG258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BI$3>$B262,+$B264-SUM($F258:BH258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BJ$3>$B262,+$B264-SUM($F258:BI258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BK$3>$B262,+$B264-SUM($F258:BJ258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BL$3>$B262,+$B264-SUM($F258:BK258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BM$3>$B262,+$B264-SUM($F258:BL258),+$B264/$B262))","v":0},{"$f":"IF($B262=\"n/a\",\"n/a\",IF(BN$3>$B262,+$B264-SUM($F258:BM258),+$B264/$B262))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B260=\"n/a\",\"n/a\",IF(K$3>$B260,+$B266-SUM($F259:J259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(L$3>$B260,+$B266-SUM($F259:K259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(M$3>$B260,+$B266-SUM($F259:L259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>$B260,+$B266-SUM($F259:M259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>$B260,+$B266-SUM($F259:N259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>$B260,+$B266-SUM($F259:O259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>$B260,+$B266-SUM($F259:P259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>$B260,+$B266-SUM($F259:Q259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>$B260,+$B266-SUM($F259:R259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>$B260,+$B266-SUM($F259:S259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>$B260,+$B266-SUM($F259:T259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>$B260,+$B266-SUM($F259:U259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>$B260,+$B266-SUM($F259:V259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>$B260,+$B266-SUM($F259:W259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>$B260,+$B266-SUM($F259:X259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>$B260,+$B266-SUM($F259:Y259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>$B260,+$B266-SUM($F259:Z259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>$B260,+$B266-SUM($F259:AA259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>$B260,+$B266-SUM($F259:AB259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>$B260,+$B266-SUM($F259:AC259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>$B260,+$B266-SUM($F259:AD259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>$B260,+$B266-SUM($F259:AE259),+$B266/($B260-$E264)))","v":-8.5056411549706876E-2},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>$B260,+$B266-SUM($F259:AF259),+$B266/($B260-$E264)))","v":-1.1102230246251565E-15},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>$B260,+$B266-SUM($F259:AG259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>$B260,+$B266-SUM($F259:AH259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>$B260,+$B266-SUM($F259:AI259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>$B260,+$B266-SUM($F259:AJ259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>$B260,+$B266-SUM($F259:AK259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>$B260,+$B266-SUM($F259:AL259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>$B260,+$B266-SUM($F259:AM259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>$B260,+$B266-SUM($F259:AN259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>$B260,+$B266-SUM($F259:AO259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>$B260,+$B266-SUM($F259:AP259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>$B260,+$B266-SUM($F259:AQ259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>$B260,+$B266-SUM($F259:AR259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>$B260,+$B266-SUM($F259:AS259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>$B260,+$B266-SUM($F259:AT259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>$B260,+$B266-SUM($F259:AU259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>$B260,+$B266-SUM($F259:AV259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>$B260,+$B266-SUM($F259:AW259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>$B260,+$B266-SUM($F259:AX259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>$B260,+$B266-SUM($F259:AY259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>$B260,+$B266-SUM($F259:AZ259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>$B260,+$B266-SUM($F259:BA259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>$B260,+$B266-SUM($F259:BB259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>$B260,+$B266-SUM($F259:BC259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>$B260,+$B266-SUM($F259:BD259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>$B260,+$B266-SUM($F259:BE259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>$B260,+$B266-SUM($F259:BF259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>$B260,+$B266-SUM($F259:BG259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>$B260,+$B266-SUM($F259:BH259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>$B260,+$B266-SUM($F259:BI259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>$B260,+$B266-SUM($F259:BJ259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>$B260,+$B266-SUM($F259:BK259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>$B260,+$B266-SUM($F259:BL259),+$B266/($B260-$E264)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>$B260,+$B266-SUM($F259:BM259),+$B266/($B260-$E264)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A257)","v":27},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E260)","v":0},null,1,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(G$3>($B260+$E260),$C260-SUM($F260:F260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(H$3>($B260+$E260),$C260-SUM($F260:G260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(I$3>($B260+$E260),$C260-SUM($F260:H260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(J$3>($B260+$E260),$C260-SUM($F260:I260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(K$3>($B260+$E260),$C260-SUM($F260:J260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(L$3>($B260+$E260),$C260-SUM($F260:K260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(M$3>($B260+$E260),$C260-SUM($F260:L260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>($B260+$E260),$C260-SUM($F260:M260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E260),$C260-SUM($F260:N260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E260),$C260-SUM($F260:O260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E260),$C260-SUM($F260:P260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E260),$C260-SUM($F260:Q260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E260),$C260-SUM($F260:R260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E260),$C260-SUM($F260:S260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E260),$C260-SUM($F260:T260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E260),$C260-SUM($F260:U260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E260),$C260-SUM($F260:V260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E260),$C260-SUM($F260:W260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E260),$C260-SUM($F260:X260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E260),$C260-SUM($F260:Y260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E260),$C260-SUM($F260:Z260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E260),$C260-SUM($F260:AA260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E260),$C260-SUM($F260:AB260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E260),$C260-SUM($F260:AC260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E260),$C260-SUM($F260:AD260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E260),$C260-SUM($F260:AE260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E260),$C260-SUM($F260:AF260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E260),$C260-SUM($F260:AG260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E260),$C260-SUM($F260:AH260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E260),$C260-SUM($F260:AI260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E260),$C260-SUM($F260:AJ260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E260),$C260-SUM($F260:AK260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E260),$C260-SUM($F260:AL260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E260),$C260-SUM($F260:AM260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E260),$C260-SUM($F260:AN260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E260),$C260-SUM($F260:AO260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E260),$C260-SUM($F260:AP260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E260),$C260-SUM($F260:AQ260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E260),$C260-SUM($F260:AR260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E260),$C260-SUM($F260:AS260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E260),$C260-SUM($F260:AT260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E260),$C260-SUM($F260:AU260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E260),$C260-SUM($F260:AV260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E260),$C260-SUM($F260:AW260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E260),$C260-SUM($F260:AX260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E260),$C260-SUM($F260:AY260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E260),$C260-SUM($F260:AZ260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E260),$C260-SUM($F260:BA260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E260),$C260-SUM($F260:BB260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E260),$C260-SUM($F260:BC260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E260),$C260-SUM($F260:BD260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E260),$C260-SUM($F260:BE260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E260),$C260-SUM($F260:BF260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E260),$C260-SUM($F260:BG260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E260),$C260-SUM($F260:BH260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E260),$C260-SUM($F260:BI260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E260),$C260-SUM($F260:BJ260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E260),$C260-SUM($F260:BK260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E260),$C260-SUM($F260:BL260),($C260/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E260),$C260-SUM($F260:BM260),($C260/$B260)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E261)","v":1.4075759492854722E-2},null,2,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(H$3>($B260+$E261),$C261-SUM($F261:G261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(I$3>($B260+$E261),$C261-SUM($F261:H261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(J$3>($B260+$E261),$C261-SUM($F261:I261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(K$3>($B260+$E261),$C261-SUM($F261:J261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(L$3>($B260+$E261),$C261-SUM($F261:K261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(M$3>($B260+$E261),$C261-SUM($F261:L261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>($B260+$E261),$C261-SUM($F261:M261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E261),$C261-SUM($F261:N261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E261),$C261-SUM($F261:O261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E261),$C261-SUM($F261:P261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E261),$C261-SUM($F261:Q261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E261),$C261-SUM($F261:R261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E261),$C261-SUM($F261:S261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E261),$C261-SUM($F261:T261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E261),$C261-SUM($F261:U261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E261),$C261-SUM($F261:V261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E261),$C261-SUM($F261:W261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E261),$C261-SUM($F261:X261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E261),$C261-SUM($F261:Y261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E261),$C261-SUM($F261:Z261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E261),$C261-SUM($F261:AA261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E261),$C261-SUM($F261:AB261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E261),$C261-SUM($F261:AC261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E261),$C261-SUM($F261:AD261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E261),$C261-SUM($F261:AE261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E261),$C261-SUM($F261:AF261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E261),$C261-SUM($F261:AG261),($C261/$B260)))","v":5.2132442566128604E-4},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E261),$C261-SUM($F261:AH261),($C261/$B260)))","v":3.4694469519536142E-18},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E261),$C261-SUM($F261:AI261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E261),$C261-SUM($F261:AJ261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E261),$C261-SUM($F261:AK261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E261),$C261-SUM($F261:AL261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E261),$C261-SUM($F261:AM261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E261),$C261-SUM($F261:AN261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E261),$C261-SUM($F261:AO261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E261),$C261-SUM($F261:AP261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E261),$C261-SUM($F261:AQ261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E261),$C261-SUM($F261:AR261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E261),$C261-SUM($F261:AS261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E261),$C261-SUM($F261:AT261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E261),$C261-SUM($F261:AU261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E261),$C261-SUM($F261:AV261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E261),$C261-SUM($F261:AW261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E261),$C261-SUM($F261:AX261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E261),$C261-SUM($F261:AY261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E261),$C261-SUM($F261:AZ261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E261),$C261-SUM($F261:BA261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E261),$C261-SUM($F261:BB261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E261),$C261-SUM($F261:BC261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E261),$C261-SUM($F261:BD261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E261),$C261-SUM($F261:BE261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E261),$C261-SUM($F261:BF261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E261),$C261-SUM($F261:BG261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E261),$C261-SUM($F261:BH261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E261),$C261-SUM($F261:BI261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E261),$C261-SUM($F261:BJ261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E261),$C261-SUM($F261:BK261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E261),$C261-SUM($F261:BL261),($C261/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E261),$C261-SUM($F261:BM261),($C261/$B260)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A257)","v":17.171118869281877},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E262)","v":-3.9983549755888759},null,3,null,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(I$3>($B260+$E262),$C262-SUM($F262:H262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(J$3>($B260+$E262),$C262-SUM($F262:I262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(K$3>($B260+$E262),$C262-SUM($F262:J262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(L$3>($B260+$E262),$C262-SUM($F262:K262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(M$3>($B260+$E262),$C262-SUM($F262:L262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>($B260+$E262),$C262-SUM($F262:M262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E262),$C262-SUM($F262:N262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E262),$C262-SUM($F262:O262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E262),$C262-SUM($F262:P262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E262),$C262-SUM($F262:Q262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E262),$C262-SUM($F262:R262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E262),$C262-SUM($F262:S262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E262),$C262-SUM($F262:T262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E262),$C262-SUM($F262:U262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E262),$C262-SUM($F262:V262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E262),$C262-SUM($F262:W262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E262),$C262-SUM($F262:X262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E262),$C262-SUM($F262:Y262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E262),$C262-SUM($F262:Z262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E262),$C262-SUM($F262:AA262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E262),$C262-SUM($F262:AB262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E262),$C262-SUM($F262:AC262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E262),$C262-SUM($F262:AD262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E262),$C262-SUM($F262:AE262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E262),$C262-SUM($F262:AF262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E262),$C262-SUM($F262:AG262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E262),$C262-SUM($F262:AH262),($C262/$B260)))","v":-0.1480872213181065},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E262),$C262-SUM($F262:AI262),($C262/$B260)))","v":-1.7763568394002505E-15},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E262),$C262-SUM($F262:AJ262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E262),$C262-SUM($F262:AK262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E262),$C262-SUM($F262:AL262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E262),$C262-SUM($F262:AM262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E262),$C262-SUM($F262:AN262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E262),$C262-SUM($F262:AO262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E262),$C262-SUM($F262:AP262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E262),$C262-SUM($F262:AQ262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E262),$C262-SUM($F262:AR262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E262),$C262-SUM($F262:AS262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E262),$C262-SUM($F262:AT262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E262),$C262-SUM($F262:AU262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E262),$C262-SUM($F262:AV262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E262),$C262-SUM($F262:AW262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E262),$C262-SUM($F262:AX262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E262),$C262-SUM($F262:AY262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E262),$C262-SUM($F262:AZ262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E262),$C262-SUM($F262:BA262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E262),$C262-SUM($F262:BB262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E262),$C262-SUM($F262:BC262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E262),$C262-SUM($F262:BD262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E262),$C262-SUM($F262:BE262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E262),$C262-SUM($F262:BF262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E262),$C262-SUM($F262:BG262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E262),$C262-SUM($F262:BH262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E262),$C262-SUM($F262:BI262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E262),$C262-SUM($F262:BJ262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E262),$C262-SUM($F262:BK262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E262),$C262-SUM($F262:BL262),($C262/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E262),$C262-SUM($F262:BM262),($C262/$B260)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E263)","v":0},null,4,null,null,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(J$3>($B260+$E263),$C263-SUM($F263:I263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(K$3>($B260+$E263),$C263-SUM($F263:J263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(L$3>($B260+$E263),$C263-SUM($F263:K263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(M$3>($B260+$E263),$C263-SUM($F263:L263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>($B260+$E263),$C263-SUM($F263:M263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E263),$C263-SUM($F263:N263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E263),$C263-SUM($F263:O263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E263),$C263-SUM($F263:P263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E263),$C263-SUM($F263:Q263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E263),$C263-SUM($F263:R263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E263),$C263-SUM($F263:S263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E263),$C263-SUM($F263:T263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E263),$C263-SUM($F263:U263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E263),$C263-SUM($F263:V263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E263),$C263-SUM($F263:W263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E263),$C263-SUM($F263:X263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E263),$C263-SUM($F263:Y263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E263),$C263-SUM($F263:Z263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E263),$C263-SUM($F263:AA263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E263),$C263-SUM($F263:AB263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E263),$C263-SUM($F263:AC263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E263),$C263-SUM($F263:AD263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E263),$C263-SUM($F263:AE263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E263),$C263-SUM($F263:AF263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E263),$C263-SUM($F263:AG263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E263),$C263-SUM($F263:AH263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E263),$C263-SUM($F263:AI263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E263),$C263-SUM($F263:AJ263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E263),$C263-SUM($F263:AK263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E263),$C263-SUM($F263:AL263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E263),$C263-SUM($F263:AM263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E263),$C263-SUM($F263:AN263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E263),$C263-SUM($F263:AO263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E263),$C263-SUM($F263:AP263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E263),$C263-SUM($F263:AQ263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E263),$C263-SUM($F263:AR263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E263),$C263-SUM($F263:AS263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E263),$C263-SUM($F263:AT263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E263),$C263-SUM($F263:AU263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E263),$C263-SUM($F263:AV263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E263),$C263-SUM($F263:AW263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E263),$C263-SUM($F263:AX263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E263),$C263-SUM($F263:AY263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E263),$C263-SUM($F263:AZ263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E263),$C263-SUM($F263:BA263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E263),$C263-SUM($F263:BB263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E263),$C263-SUM($F263:BC263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E263),$C263-SUM($F263:BD263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E263),$C263-SUM($F263:BE263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E263),$C263-SUM($F263:BF263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E263),$C263-SUM($F263:BG263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E263),$C263-SUM($F263:BH263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E263),$C263-SUM($F263:BI263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E263),$C263-SUM($F263:BJ263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E263),$C263-SUM($F263:BK263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E263),$C263-SUM($F263:BL263),($C263/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E263),$C263-SUM($F263:BM263),($C263/$B260)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A257)","v":87.794639264051455},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E264)+OFFSET('I3 CAPEX '!$E$79,$A257,E264)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(K$3>($B260+$E264),$C264-SUM($F264:J264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(L$3>($B260+$E264),$C264-SUM($F264:K264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(M$3>($B260+$E264),$C264-SUM($F264:L264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>($B260+$E264),$C264-SUM($F264:M264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E264),$C264-SUM($F264:N264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E264),$C264-SUM($F264:O264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E264),$C264-SUM($F264:P264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E264),$C264-SUM($F264:Q264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E264),$C264-SUM($F264:R264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E264),$C264-SUM($F264:S264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E264),$C264-SUM($F264:T264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E264),$C264-SUM($F264:U264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E264),$C264-SUM($F264:V264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E264),$C264-SUM($F264:W264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E264),$C264-SUM($F264:X264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E264),$C264-SUM($F264:Y264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E264),$C264-SUM($F264:Z264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E264),$C264-SUM($F264:AA264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E264),$C264-SUM($F264:AB264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E264),$C264-SUM($F264:AC264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E264),$C264-SUM($F264:AD264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E264),$C264-SUM($F264:AE264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E264),$C264-SUM($F264:AF264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E264),$C264-SUM($F264:AG264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E264),$C264-SUM($F264:AH264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E264),$C264-SUM($F264:AI264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E264),$C264-SUM($F264:AJ264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E264),$C264-SUM($F264:AK264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E264),$C264-SUM($F264:AL264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E264),$C264-SUM($F264:AM264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E264),$C264-SUM($F264:AN264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E264),$C264-SUM($F264:AO264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E264),$C264-SUM($F264:AP264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E264),$C264-SUM($F264:AQ264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E264),$C264-SUM($F264:AR264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E264),$C264-SUM($F264:AS264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E264),$C264-SUM($F264:AT264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E264),$C264-SUM($F264:AU264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E264),$C264-SUM($F264:AV264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E264),$C264-SUM($F264:AW264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E264),$C264-SUM($F264:AX264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E264),$C264-SUM($F264:AY264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E264),$C264-SUM($F264:AZ264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E264),$C264-SUM($F264:BA264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E264),$C264-SUM($F264:BB264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E264),$C264-SUM($F264:BC264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E264),$C264-SUM($F264:BD264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E264),$C264-SUM($F264:BE264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E264),$C264-SUM($F264:BF264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E264),$C264-SUM($F264:BG264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E264),$C264-SUM($F264:BH264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E264),$C264-SUM($F264:BI264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E264),$C264-SUM($F264:BJ264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E264),$C264-SUM($F264:BK264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E264),$C264-SUM($F264:BL264),($C264/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E264),$C264-SUM($F264:BM264),($C264/$B260)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E265)+OFFSET('I3 CAPEX '!$E$79,$A257,E265)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(L$3>($B260+$E265),$C265-SUM($F265:K265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(M$3>($B260+$E265),$C265-SUM($F265:L265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>($B260+$E265),$C265-SUM($F265:M265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E265),$C265-SUM($F265:N265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E265),$C265-SUM($F265:O265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E265),$C265-SUM($F265:P265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E265),$C265-SUM($F265:Q265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E265),$C265-SUM($F265:R265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E265),$C265-SUM($F265:S265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E265),$C265-SUM($F265:T265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E265),$C265-SUM($F265:U265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E265),$C265-SUM($F265:V265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E265),$C265-SUM($F265:W265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E265),$C265-SUM($F265:X265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E265),$C265-SUM($F265:Y265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E265),$C265-SUM($F265:Z265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E265),$C265-SUM($F265:AA265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E265),$C265-SUM($F265:AB265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E265),$C265-SUM($F265:AC265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E265),$C265-SUM($F265:AD265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E265),$C265-SUM($F265:AE265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E265),$C265-SUM($F265:AF265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E265),$C265-SUM($F265:AG265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E265),$C265-SUM($F265:AH265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E265),$C265-SUM($F265:AI265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E265),$C265-SUM($F265:AJ265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E265),$C265-SUM($F265:AK265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E265),$C265-SUM($F265:AL265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E265),$C265-SUM($F265:AM265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E265),$C265-SUM($F265:AN265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E265),$C265-SUM($F265:AO265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E265),$C265-SUM($F265:AP265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E265),$C265-SUM($F265:AQ265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E265),$C265-SUM($F265:AR265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E265),$C265-SUM($F265:AS265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E265),$C265-SUM($F265:AT265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E265),$C265-SUM($F265:AU265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E265),$C265-SUM($F265:AV265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E265),$C265-SUM($F265:AW265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E265),$C265-SUM($F265:AX265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E265),$C265-SUM($F265:AY265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E265),$C265-SUM($F265:AZ265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E265),$C265-SUM($F265:BA265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E265),$C265-SUM($F265:BB265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E265),$C265-SUM($F265:BC265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E265),$C265-SUM($F265:BD265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E265),$C265-SUM($F265:BE265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E265),$C265-SUM($F265:BF265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E265),$C265-SUM($F265:BG265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E265),$C265-SUM($F265:BH265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E265),$C265-SUM($F265:BI265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E265),$C265-SUM($F265:BJ265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E265),$C265-SUM($F265:BK265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E265),$C265-SUM($F265:BL265),($C265/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E265),$C265-SUM($F265:BM265),($C265/$B260)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A257,E263)","v":-1.8712410540935513},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E266)+OFFSET('I3 CAPEX '!$E$79,$A257,E266)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(M$3>($B260+$E266),$C266-SUM($F266:L266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>($B260+$E266),$C266-SUM($F266:M266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E266),$C266-SUM($F266:N266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E266),$C266-SUM($F266:O266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E266),$C266-SUM($F266:P266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E266),$C266-SUM($F266:Q266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E266),$C266-SUM($F266:R266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E266),$C266-SUM($F266:S266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E266),$C266-SUM($F266:T266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E266),$C266-SUM($F266:U266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E266),$C266-SUM($F266:V266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E266),$C266-SUM($F266:W266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E266),$C266-SUM($F266:X266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E266),$C266-SUM($F266:Y266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E266),$C266-SUM($F266:Z266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E266),$C266-SUM($F266:AA266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E266),$C266-SUM($F266:AB266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E266),$C266-SUM($F266:AC266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E266),$C266-SUM($F266:AD266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E266),$C266-SUM($F266:AE266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E266),$C266-SUM($F266:AF266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E266),$C266-SUM($F266:AG266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E266),$C266-SUM($F266:AH266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E266),$C266-SUM($F266:AI266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E266),$C266-SUM($F266:AJ266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E266),$C266-SUM($F266:AK266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E266),$C266-SUM($F266:AL266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E266),$C266-SUM($F266:AM266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E266),$C266-SUM($F266:AN266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E266),$C266-SUM($F266:AO266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E266),$C266-SUM($F266:AP266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E266),$C266-SUM($F266:AQ266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E266),$C266-SUM($F266:AR266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E266),$C266-SUM($F266:AS266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E266),$C266-SUM($F266:AT266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E266),$C266-SUM($F266:AU266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E266),$C266-SUM($F266:AV266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E266),$C266-SUM($F266:AW266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E266),$C266-SUM($F266:AX266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E266),$C266-SUM($F266:AY266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E266),$C266-SUM($F266:AZ266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E266),$C266-SUM($F266:BA266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E266),$C266-SUM($F266:BB266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E266),$C266-SUM($F266:BC266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E266),$C266-SUM($F266:BD266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E266),$C266-SUM($F266:BE266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E266),$C266-SUM($F266:BF266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E266),$C266-SUM($F266:BG266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E266),$C266-SUM($F266:BH266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E266),$C266-SUM($F266:BI266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E266),$C266-SUM($F266:BJ266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E266),$C266-SUM($F266:BK266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E266),$C266-SUM($F266:BL266),($C266/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E266),$C266-SUM($F266:BM266),($C266/$B260)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E267)+OFFSET('I3 CAPEX '!$E$79,$A257,E267)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(N$3>($B260+$E267),$C267-SUM($F267:M267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E267),$C267-SUM($F267:N267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E267),$C267-SUM($F267:O267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E267),$C267-SUM($F267:P267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E267),$C267-SUM($F267:Q267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E267),$C267-SUM($F267:R267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E267),$C267-SUM($F267:S267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E267),$C267-SUM($F267:T267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E267),$C267-SUM($F267:U267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E267),$C267-SUM($F267:V267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E267),$C267-SUM($F267:W267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E267),$C267-SUM($F267:X267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E267),$C267-SUM($F267:Y267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E267),$C267-SUM($F267:Z267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E267),$C267-SUM($F267:AA267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E267),$C267-SUM($F267:AB267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E267),$C267-SUM($F267:AC267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E267),$C267-SUM($F267:AD267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E267),$C267-SUM($F267:AE267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E267),$C267-SUM($F267:AF267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E267),$C267-SUM($F267:AG267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E267),$C267-SUM($F267:AH267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E267),$C267-SUM($F267:AI267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E267),$C267-SUM($F267:AJ267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E267),$C267-SUM($F267:AK267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E267),$C267-SUM($F267:AL267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E267),$C267-SUM($F267:AM267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E267),$C267-SUM($F267:AN267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E267),$C267-SUM($F267:AO267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E267),$C267-SUM($F267:AP267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E267),$C267-SUM($F267:AQ267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E267),$C267-SUM($F267:AR267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E267),$C267-SUM($F267:AS267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E267),$C267-SUM($F267:AT267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E267),$C267-SUM($F267:AU267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E267),$C267-SUM($F267:AV267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E267),$C267-SUM($F267:AW267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E267),$C267-SUM($F267:AX267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E267),$C267-SUM($F267:AY267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E267),$C267-SUM($F267:AZ267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E267),$C267-SUM($F267:BA267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E267),$C267-SUM($F267:BB267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E267),$C267-SUM($F267:BC267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E267),$C267-SUM($F267:BD267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E267),$C267-SUM($F267:BE267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E267),$C267-SUM($F267:BF267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E267),$C267-SUM($F267:BG267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E267),$C267-SUM($F267:BH267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E267),$C267-SUM($F267:BI267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E267),$C267-SUM($F267:BJ267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E267),$C267-SUM($F267:BK267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E267),$C267-SUM($F267:BL267),($C267/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E267),$C267-SUM($F267:BM267),($C267/$B260)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E268)+OFFSET('I3 CAPEX '!$E$79,$A257,E268)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(O$3>($B260+$E268),$C268-SUM($F268:N268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E268),$C268-SUM($F268:O268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E268),$C268-SUM($F268:P268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E268),$C268-SUM($F268:Q268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E268),$C268-SUM($F268:R268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E268),$C268-SUM($F268:S268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E268),$C268-SUM($F268:T268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E268),$C268-SUM($F268:U268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E268),$C268-SUM($F268:V268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E268),$C268-SUM($F268:W268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E268),$C268-SUM($F268:X268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E268),$C268-SUM($F268:Y268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E268),$C268-SUM($F268:Z268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E268),$C268-SUM($F268:AA268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E268),$C268-SUM($F268:AB268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E268),$C268-SUM($F268:AC268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E268),$C268-SUM($F268:AD268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E268),$C268-SUM($F268:AE268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E268),$C268-SUM($F268:AF268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E268),$C268-SUM($F268:AG268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E268),$C268-SUM($F268:AH268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E268),$C268-SUM($F268:AI268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E268),$C268-SUM($F268:AJ268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E268),$C268-SUM($F268:AK268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E268),$C268-SUM($F268:AL268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E268),$C268-SUM($F268:AM268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E268),$C268-SUM($F268:AN268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E268),$C268-SUM($F268:AO268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E268),$C268-SUM($F268:AP268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E268),$C268-SUM($F268:AQ268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E268),$C268-SUM($F268:AR268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E268),$C268-SUM($F268:AS268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E268),$C268-SUM($F268:AT268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E268),$C268-SUM($F268:AU268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E268),$C268-SUM($F268:AV268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E268),$C268-SUM($F268:AW268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E268),$C268-SUM($F268:AX268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E268),$C268-SUM($F268:AY268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E268),$C268-SUM($F268:AZ268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E268),$C268-SUM($F268:BA268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E268),$C268-SUM($F268:BB268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E268),$C268-SUM($F268:BC268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E268),$C268-SUM($F268:BD268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E268),$C268-SUM($F268:BE268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E268),$C268-SUM($F268:BF268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E268),$C268-SUM($F268:BG268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E268),$C268-SUM($F268:BH268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E268),$C268-SUM($F268:BI268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E268),$C268-SUM($F268:BJ268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E268),$C268-SUM($F268:BK268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E268),$C268-SUM($F268:BL268),($C268/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E268),$C268-SUM($F268:BM268),($C268/$B260)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A257,E269)+OFFSET('I3 CAPEX '!$E$79,$A257,E269)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B260=\"n/a\",\"n/a\",IF(P$3>($B260+$E269),$C269-SUM($F269:O269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Q$3>($B260+$E269),$C269-SUM($F269:P269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(R$3>($B260+$E269),$C269-SUM($F269:Q269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(S$3>($B260+$E269),$C269-SUM($F269:R269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(T$3>($B260+$E269),$C269-SUM($F269:S269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(U$3>($B260+$E269),$C269-SUM($F269:T269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(V$3>($B260+$E269),$C269-SUM($F269:U269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(W$3>($B260+$E269),$C269-SUM($F269:V269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(X$3>($B260+$E269),$C269-SUM($F269:W269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Y$3>($B260+$E269),$C269-SUM($F269:X269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(Z$3>($B260+$E269),$C269-SUM($F269:Y269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AA$3>($B260+$E269),$C269-SUM($F269:Z269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AB$3>($B260+$E269),$C269-SUM($F269:AA269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AC$3>($B260+$E269),$C269-SUM($F269:AB269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AD$3>($B260+$E269),$C269-SUM($F269:AC269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AE$3>($B260+$E269),$C269-SUM($F269:AD269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AF$3>($B260+$E269),$C269-SUM($F269:AE269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AG$3>($B260+$E269),$C269-SUM($F269:AF269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AH$3>($B260+$E269),$C269-SUM($F269:AG269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AI$3>($B260+$E269),$C269-SUM($F269:AH269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E269),$C269-SUM($F269:AI269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AK$3>($B260+$E269),$C269-SUM($F269:AJ269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AL$3>($B260+$E269),$C269-SUM($F269:AK269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AM$3>($B260+$E269),$C269-SUM($F269:AL269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AN$3>($B260+$E269),$C269-SUM($F269:AM269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AO$3>($B260+$E269),$C269-SUM($F269:AN269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AP$3>($B260+$E269),$C269-SUM($F269:AO269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E269),$C269-SUM($F269:AP269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AR$3>($B260+$E269),$C269-SUM($F269:AQ269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AS$3>($B260+$E269),$C269-SUM($F269:AR269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AT$3>($B260+$E269),$C269-SUM($F269:AS269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AU$3>($B260+$E269),$C269-SUM($F269:AT269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AV$3>($B260+$E269),$C269-SUM($F269:AU269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AW$3>($B260+$E269),$C269-SUM($F269:AV269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AX$3>($B260+$E269),$C269-SUM($F269:AW269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AY$3>($B260+$E269),$C269-SUM($F269:AX269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E269),$C269-SUM($F269:AY269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BA$3>($B260+$E269),$C269-SUM($F269:AZ269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BB$3>($B260+$E269),$C269-SUM($F269:BA269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BC$3>($B260+$E269),$C269-SUM($F269:BB269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BD$3>($B260+$E269),$C269-SUM($F269:BC269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BE$3>($B260+$E269),$C269-SUM($F269:BD269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BF$3>($B260+$E269),$C269-SUM($F269:BE269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BG$3>($B260+$E269),$C269-SUM($F269:BF269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BH$3>($B260+$E269),$C269-SUM($F269:BG269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BI$3>($B260+$E269),$C269-SUM($F269:BH269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BJ$3>($B260+$E269),$C269-SUM($F269:BI269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BK$3>($B260+$E269),$C269-SUM($F269:BJ269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BL$3>($B260+$E269),$C269-SUM($F269:BK269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BM$3>($B260+$E269),$C269-SUM($F269:BL269),($C269/$B260)))","v":0},{"$f":"IF($B260=\"n/a\",\"n/a\",IF(BN$3>($B260+$E269),$C269-SUM($F269:BM269),($C269/$B260)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B257","v":"Substation Secondary Systems - Electromechanical"},null,null,{"$f":"SUBTOTAL(9,F258:F274)","v":5.1129247856475395},5.1129247856475395,5.1134461100732009,4.9653588887550946,4.9653588887550946,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,0.64229559960116311,-0.23262230844215209,-0.23262230844215209,-0.23262230844215209,-0.23262230844215209,-0.23262230844215209,-0.23262230844215209,-0.23262230844215209,-0.23262230844215209,-0.23262230844215209,-0.14756589689244634,-0.14756589689244523,-0.1480872213181065,-1.7763568394002505E-15,0,{"$f":"SUBTOTAL(9,AL258:AL274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN258:BN274)","v":0}]
[{"$f":"+A257+1","v":15},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A276))","v":"Substation Secondary Systems - Electronic"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B281=\"n/a\",\"n/a\",IF(F$3>$B281,+$B283,+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(G$3>$B281,+$B283-SUM($F277:F277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(H$3>$B281,+$B283-SUM($F277:G277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(I$3>$B281,+$B283-SUM($F277:H277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(J$3>$B281,+$B283-SUM($F277:I277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(K$3>$B281,+$B283-SUM($F277:J277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(L$3>$B281,+$B283-SUM($F277:K277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(M$3>$B281,+$B283-SUM($F277:L277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(N$3>$B281,+$B283-SUM($F277:M277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(O$3>$B281,+$B283-SUM($F277:N277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(P$3>$B281,+$B283-SUM($F277:O277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(Q$3>$B281,+$B283-SUM($F277:P277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(R$3>$B281,+$B283-SUM($F277:Q277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(S$3>$B281,+$B283-SUM($F277:R277),+$B283/$B281))","v":4.7104478908465621},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(T$3>$B281,+$B283-SUM($F277:S277),+$B283/$B281))","v":0.49148244790383444},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(U$3>$B281,+$B283-SUM($F277:T277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(V$3>$B281,+$B283-SUM($F277:U277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(W$3>$B281,+$B283-SUM($F277:V277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(X$3>$B281,+$B283-SUM($F277:W277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(Y$3>$B281,+$B283-SUM($F277:X277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(Z$3>$B281,+$B283-SUM($F277:Y277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AA$3>$B281,+$B283-SUM($F277:Z277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AB$3>$B281,+$B283-SUM($F277:AA277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AC$3>$B281,+$B283-SUM($F277:AB277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AD$3>$B281,+$B283-SUM($F277:AC277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AE$3>$B281,+$B283-SUM($F277:AD277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AF$3>$B281,+$B283-SUM($F277:AE277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AG$3>$B281,+$B283-SUM($F277:AF277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AH$3>$B281,+$B283-SUM($F277:AG277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AI$3>$B281,+$B283-SUM($F277:AH277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AJ$3>$B281,+$B283-SUM($F277:AI277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AK$3>$B281,+$B283-SUM($F277:AJ277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AL$3>$B281,+$B283-SUM($F277:AK277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AM$3>$B281,+$B283-SUM($F277:AL277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AN$3>$B281,+$B283-SUM($F277:AM277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AO$3>$B281,+$B283-SUM($F277:AN277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AP$3>$B281,+$B283-SUM($F277:AO277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AQ$3>$B281,+$B283-SUM($F277:AP277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AR$3>$B281,+$B283-SUM($F277:AQ277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AS$3>$B281,+$B283-SUM($F277:AR277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AT$3>$B281,+$B283-SUM($F277:AS277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AU$3>$B281,+$B283-SUM($F277:AT277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AV$3>$B281,+$B283-SUM($F277:AU277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AW$3>$B281,+$B283-SUM($F277:AV277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AX$3>$B281,+$B283-SUM($F277:AW277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AY$3>$B281,+$B283-SUM($F277:AX277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(AZ$3>$B281,+$B283-SUM($F277:AY277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BA$3>$B281,+$B283-SUM($F277:AZ277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BB$3>$B281,+$B283-SUM($F277:BA277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BC$3>$B281,+$B283-SUM($F277:BB277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BD$3>$B281,+$B283-SUM($F277:BC277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BE$3>$B281,+$B283-SUM($F277:BD277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BF$3>$B281,+$B283-SUM($F277:BE277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BG$3>$B281,+$B283-SUM($F277:BF277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BH$3>$B281,+$B283-SUM($F277:BG277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BI$3>$B281,+$B283-SUM($F277:BH277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BJ$3>$B281,+$B283-SUM($F277:BI277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BK$3>$B281,+$B283-SUM($F277:BJ277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BL$3>$B281,+$B283-SUM($F277:BK277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BM$3>$B281,+$B283-SUM($F277:BL277),+$B283/$B281))","v":0},{"$f":"IF($B281=\"n/a\",\"n/a\",IF(BN$3>$B281,+$B283-SUM($F277:BM277),+$B283/$B281))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B279=\"n/a\",\"n/a\",IF(K$3>$B279,+$B285-SUM($F278:J278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(L$3>$B279,+$B285-SUM($F278:K278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(M$3>$B279,+$B285-SUM($F278:L278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>$B279,+$B285-SUM($F278:M278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>$B279,+$B285-SUM($F278:N278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>$B279,+$B285-SUM($F278:O278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>$B279,+$B285-SUM($F278:P278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>$B279,+$B285-SUM($F278:Q278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>$B279,+$B285-SUM($F278:R278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>$B279,+$B285-SUM($F278:S278),+$B285/($B279-$E283)))","v":-0.60300030638612745},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>$B279,+$B285-SUM($F278:T278),+$B285/($B279-$E283)))","v":8.8817841970012523E-16},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>$B279,+$B285-SUM($F278:U278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>$B279,+$B285-SUM($F278:V278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>$B279,+$B285-SUM($F278:W278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>$B279,+$B285-SUM($F278:X278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>$B279,+$B285-SUM($F278:Y278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>$B279,+$B285-SUM($F278:Z278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>$B279,+$B285-SUM($F278:AA278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>$B279,+$B285-SUM($F278:AB278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>$B279,+$B285-SUM($F278:AC278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>$B279,+$B285-SUM($F278:AD278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>$B279,+$B285-SUM($F278:AE278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>$B279,+$B285-SUM($F278:AF278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>$B279,+$B285-SUM($F278:AG278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>$B279,+$B285-SUM($F278:AH278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>$B279,+$B285-SUM($F278:AI278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>$B279,+$B285-SUM($F278:AJ278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>$B279,+$B285-SUM($F278:AK278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>$B279,+$B285-SUM($F278:AL278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>$B279,+$B285-SUM($F278:AM278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>$B279,+$B285-SUM($F278:AN278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>$B279,+$B285-SUM($F278:AO278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>$B279,+$B285-SUM($F278:AP278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>$B279,+$B285-SUM($F278:AQ278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>$B279,+$B285-SUM($F278:AR278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>$B279,+$B285-SUM($F278:AS278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>$B279,+$B285-SUM($F278:AT278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>$B279,+$B285-SUM($F278:AU278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>$B279,+$B285-SUM($F278:AV278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>$B279,+$B285-SUM($F278:AW278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>$B279,+$B285-SUM($F278:AX278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>$B279,+$B285-SUM($F278:AY278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>$B279,+$B285-SUM($F278:AZ278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>$B279,+$B285-SUM($F278:BA278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>$B279,+$B285-SUM($F278:BB278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>$B279,+$B285-SUM($F278:BC278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>$B279,+$B285-SUM($F278:BD278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>$B279,+$B285-SUM($F278:BE278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>$B279,+$B285-SUM($F278:BF278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>$B279,+$B285-SUM($F278:BG278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>$B279,+$B285-SUM($F278:BH278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>$B279,+$B285-SUM($F278:BI278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>$B279,+$B285-SUM($F278:BJ278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>$B279,+$B285-SUM($F278:BK278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>$B279,+$B285-SUM($F278:BL278),+$B285/($B279-$E283)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>$B279,+$B285-SUM($F278:BM278),+$B285/($B279-$E283)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A276)","v":15},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E279)","v":35.848443281267087},null,1,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(G$3>($B279+$E279),$C279-SUM($F279:F279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(H$3>($B279+$E279),$C279-SUM($F279:G279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(I$3>($B279+$E279),$C279-SUM($F279:H279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(J$3>($B279+$E279),$C279-SUM($F279:I279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(K$3>($B279+$E279),$C279-SUM($F279:J279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(L$3>($B279+$E279),$C279-SUM($F279:K279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(M$3>($B279+$E279),$C279-SUM($F279:L279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>($B279+$E279),$C279-SUM($F279:M279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E279),$C279-SUM($F279:N279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E279),$C279-SUM($F279:O279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E279),$C279-SUM($F279:P279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E279),$C279-SUM($F279:Q279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E279),$C279-SUM($F279:R279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E279),$C279-SUM($F279:S279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E279),$C279-SUM($F279:T279),($C279/$B279)))","v":2.3898962187511392},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E279),$C279-SUM($F279:U279),($C279/$B279)))","v":-7.1054273576010019E-15},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E279),$C279-SUM($F279:V279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E279),$C279-SUM($F279:W279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E279),$C279-SUM($F279:X279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E279),$C279-SUM($F279:Y279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E279),$C279-SUM($F279:Z279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E279),$C279-SUM($F279:AA279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E279),$C279-SUM($F279:AB279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E279),$C279-SUM($F279:AC279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E279),$C279-SUM($F279:AD279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E279),$C279-SUM($F279:AE279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E279),$C279-SUM($F279:AF279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E279),$C279-SUM($F279:AG279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E279),$C279-SUM($F279:AH279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E279),$C279-SUM($F279:AI279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E279),$C279-SUM($F279:AJ279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E279),$C279-SUM($F279:AK279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E279),$C279-SUM($F279:AL279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E279),$C279-SUM($F279:AM279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E279),$C279-SUM($F279:AN279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E279),$C279-SUM($F279:AO279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E279),$C279-SUM($F279:AP279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E279),$C279-SUM($F279:AQ279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E279),$C279-SUM($F279:AR279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E279),$C279-SUM($F279:AS279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E279),$C279-SUM($F279:AT279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E279),$C279-SUM($F279:AU279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E279),$C279-SUM($F279:AV279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E279),$C279-SUM($F279:AW279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E279),$C279-SUM($F279:AX279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E279),$C279-SUM($F279:AY279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E279),$C279-SUM($F279:AZ279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E279),$C279-SUM($F279:BA279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E279),$C279-SUM($F279:BB279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E279),$C279-SUM($F279:BC279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E279),$C279-SUM($F279:BD279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E279),$C279-SUM($F279:BE279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E279),$C279-SUM($F279:BF279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E279),$C279-SUM($F279:BG279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E279),$C279-SUM($F279:BH279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E279),$C279-SUM($F279:BI279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E279),$C279-SUM($F279:BJ279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E279),$C279-SUM($F279:BK279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E279),$C279-SUM($F279:BL279),($C279/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E279),$C279-SUM($F279:BM279),($C279/$B279)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E280)","v":17.646812972058218},null,2,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(H$3>($B279+$E280),$C280-SUM($F280:G280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(I$3>($B279+$E280),$C280-SUM($F280:H280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(J$3>($B279+$E280),$C280-SUM($F280:I280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(K$3>($B279+$E280),$C280-SUM($F280:J280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(L$3>($B279+$E280),$C280-SUM($F280:K280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(M$3>($B279+$E280),$C280-SUM($F280:L280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>($B279+$E280),$C280-SUM($F280:M280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E280),$C280-SUM($F280:N280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E280),$C280-SUM($F280:O280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E280),$C280-SUM($F280:P280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E280),$C280-SUM($F280:Q280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E280),$C280-SUM($F280:R280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E280),$C280-SUM($F280:S280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E280),$C280-SUM($F280:T280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E280),$C280-SUM($F280:U280),($C280/$B279)))","v":1.1764541981372145},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E280),$C280-SUM($F280:V280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E280),$C280-SUM($F280:W280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E280),$C280-SUM($F280:X280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E280),$C280-SUM($F280:Y280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E280),$C280-SUM($F280:Z280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E280),$C280-SUM($F280:AA280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E280),$C280-SUM($F280:AB280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E280),$C280-SUM($F280:AC280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E280),$C280-SUM($F280:AD280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E280),$C280-SUM($F280:AE280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E280),$C280-SUM($F280:AF280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E280),$C280-SUM($F280:AG280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E280),$C280-SUM($F280:AH280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E280),$C280-SUM($F280:AI280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E280),$C280-SUM($F280:AJ280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E280),$C280-SUM($F280:AK280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E280),$C280-SUM($F280:AL280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E280),$C280-SUM($F280:AM280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E280),$C280-SUM($F280:AN280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E280),$C280-SUM($F280:AO280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E280),$C280-SUM($F280:AP280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E280),$C280-SUM($F280:AQ280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E280),$C280-SUM($F280:AR280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E280),$C280-SUM($F280:AS280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E280),$C280-SUM($F280:AT280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E280),$C280-SUM($F280:AU280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E280),$C280-SUM($F280:AV280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E280),$C280-SUM($F280:AW280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E280),$C280-SUM($F280:AX280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E280),$C280-SUM($F280:AY280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E280),$C280-SUM($F280:AZ280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E280),$C280-SUM($F280:BA280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E280),$C280-SUM($F280:BB280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E280),$C280-SUM($F280:BC280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E280),$C280-SUM($F280:BD280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E280),$C280-SUM($F280:BE280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E280),$C280-SUM($F280:BF280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E280),$C280-SUM($F280:BG280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E280),$C280-SUM($F280:BH280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E280),$C280-SUM($F280:BI280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E280),$C280-SUM($F280:BJ280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E280),$C280-SUM($F280:BK280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E280),$C280-SUM($F280:BL280),($C280/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E280),$C280-SUM($F280:BM280),($C280/$B279)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A276)","v":14.104338793102645},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E281)","v":29.919418248512507},null,3,null,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(I$3>($B279+$E281),$C281-SUM($F281:H281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(J$3>($B279+$E281),$C281-SUM($F281:I281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(K$3>($B279+$E281),$C281-SUM($F281:J281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(L$3>($B279+$E281),$C281-SUM($F281:K281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(M$3>($B279+$E281),$C281-SUM($F281:L281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>($B279+$E281),$C281-SUM($F281:M281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E281),$C281-SUM($F281:N281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E281),$C281-SUM($F281:O281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E281),$C281-SUM($F281:P281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E281),$C281-SUM($F281:Q281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E281),$C281-SUM($F281:R281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E281),$C281-SUM($F281:S281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E281),$C281-SUM($F281:T281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E281),$C281-SUM($F281:U281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E281),$C281-SUM($F281:V281),($C281/$B279)))","v":1.9946278832341671},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E281),$C281-SUM($F281:W281),($C281/$B279)))","v":1.0658141036401503E-14},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E281),$C281-SUM($F281:X281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E281),$C281-SUM($F281:Y281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E281),$C281-SUM($F281:Z281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E281),$C281-SUM($F281:AA281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E281),$C281-SUM($F281:AB281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E281),$C281-SUM($F281:AC281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E281),$C281-SUM($F281:AD281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E281),$C281-SUM($F281:AE281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E281),$C281-SUM($F281:AF281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E281),$C281-SUM($F281:AG281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E281),$C281-SUM($F281:AH281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E281),$C281-SUM($F281:AI281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E281),$C281-SUM($F281:AJ281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E281),$C281-SUM($F281:AK281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E281),$C281-SUM($F281:AL281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E281),$C281-SUM($F281:AM281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E281),$C281-SUM($F281:AN281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E281),$C281-SUM($F281:AO281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E281),$C281-SUM($F281:AP281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E281),$C281-SUM($F281:AQ281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E281),$C281-SUM($F281:AR281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E281),$C281-SUM($F281:AS281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E281),$C281-SUM($F281:AT281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E281),$C281-SUM($F281:AU281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E281),$C281-SUM($F281:AV281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E281),$C281-SUM($F281:AW281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E281),$C281-SUM($F281:AX281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E281),$C281-SUM($F281:AY281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E281),$C281-SUM($F281:AZ281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E281),$C281-SUM($F281:BA281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E281),$C281-SUM($F281:BB281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E281),$C281-SUM($F281:BC281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E281),$C281-SUM($F281:BD281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E281),$C281-SUM($F281:BE281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E281),$C281-SUM($F281:BF281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E281),$C281-SUM($F281:BG281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E281),$C281-SUM($F281:BH281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E281),$C281-SUM($F281:BI281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E281),$C281-SUM($F281:BJ281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E281),$C281-SUM($F281:BK281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E281),$C281-SUM($F281:BL281),($C281/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E281),$C281-SUM($F281:BM281),($C281/$B279)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E282)","v":47.288087784068395},null,4,null,null,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(J$3>($B279+$E282),$C282-SUM($F282:I282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(K$3>($B279+$E282),$C282-SUM($F282:J282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(L$3>($B279+$E282),$C282-SUM($F282:K282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(M$3>($B279+$E282),$C282-SUM($F282:L282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>($B279+$E282),$C282-SUM($F282:M282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E282),$C282-SUM($F282:N282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E282),$C282-SUM($F282:O282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E282),$C282-SUM($F282:P282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E282),$C282-SUM($F282:Q282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E282),$C282-SUM($F282:R282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E282),$C282-SUM($F282:S282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E282),$C282-SUM($F282:T282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E282),$C282-SUM($F282:U282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E282),$C282-SUM($F282:V282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E282),$C282-SUM($F282:W282),($C282/$B279)))","v":3.1525391856045597},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E282),$C282-SUM($F282:X282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E282),$C282-SUM($F282:Y282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E282),$C282-SUM($F282:Z282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E282),$C282-SUM($F282:AA282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E282),$C282-SUM($F282:AB282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E282),$C282-SUM($F282:AC282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E282),$C282-SUM($F282:AD282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E282),$C282-SUM($F282:AE282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E282),$C282-SUM($F282:AF282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E282),$C282-SUM($F282:AG282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E282),$C282-SUM($F282:AH282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E282),$C282-SUM($F282:AI282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E282),$C282-SUM($F282:AJ282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E282),$C282-SUM($F282:AK282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E282),$C282-SUM($F282:AL282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E282),$C282-SUM($F282:AM282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E282),$C282-SUM($F282:AN282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E282),$C282-SUM($F282:AO282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E282),$C282-SUM($F282:AP282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E282),$C282-SUM($F282:AQ282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E282),$C282-SUM($F282:AR282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E282),$C282-SUM($F282:AS282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E282),$C282-SUM($F282:AT282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E282),$C282-SUM($F282:AU282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E282),$C282-SUM($F282:AV282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E282),$C282-SUM($F282:AW282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E282),$C282-SUM($F282:AX282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E282),$C282-SUM($F282:AY282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E282),$C282-SUM($F282:AZ282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E282),$C282-SUM($F282:BA282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E282),$C282-SUM($F282:BB282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E282),$C282-SUM($F282:BC282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E282),$C282-SUM($F282:BD282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E282),$C282-SUM($F282:BE282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E282),$C282-SUM($F282:BF282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E282),$C282-SUM($F282:BG282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E282),$C282-SUM($F282:BH282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E282),$C282-SUM($F282:BI282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E282),$C282-SUM($F282:BJ282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E282),$C282-SUM($F282:BK282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E282),$C282-SUM($F282:BL282),($C282/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E282),$C282-SUM($F282:BM282),($C282/$B279)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A276)","v":66.437752919755695},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E283)+OFFSET('I3 CAPEX '!$E$79,$A276,E283)","v":23.870320872588263},null,5,null,null,null,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(K$3>($B279+$E283),$C283-SUM($F283:J283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(L$3>($B279+$E283),$C283-SUM($F283:K283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(M$3>($B279+$E283),$C283-SUM($F283:L283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>($B279+$E283),$C283-SUM($F283:M283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E283),$C283-SUM($F283:N283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E283),$C283-SUM($F283:O283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E283),$C283-SUM($F283:P283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E283),$C283-SUM($F283:Q283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E283),$C283-SUM($F283:R283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E283),$C283-SUM($F283:S283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E283),$C283-SUM($F283:T283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E283),$C283-SUM($F283:U283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E283),$C283-SUM($F283:V283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E283),$C283-SUM($F283:W283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E283),$C283-SUM($F283:X283),($C283/$B279)))","v":1.5913547248392175},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E283),$C283-SUM($F283:Y283),($C283/$B279)))","v":3.5527136788005009E-15},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E283),$C283-SUM($F283:Z283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E283),$C283-SUM($F283:AA283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E283),$C283-SUM($F283:AB283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E283),$C283-SUM($F283:AC283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E283),$C283-SUM($F283:AD283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E283),$C283-SUM($F283:AE283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E283),$C283-SUM($F283:AF283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E283),$C283-SUM($F283:AG283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E283),$C283-SUM($F283:AH283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E283),$C283-SUM($F283:AI283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E283),$C283-SUM($F283:AJ283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E283),$C283-SUM($F283:AK283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E283),$C283-SUM($F283:AL283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E283),$C283-SUM($F283:AM283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E283),$C283-SUM($F283:AN283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E283),$C283-SUM($F283:AO283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E283),$C283-SUM($F283:AP283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E283),$C283-SUM($F283:AQ283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E283),$C283-SUM($F283:AR283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E283),$C283-SUM($F283:AS283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E283),$C283-SUM($F283:AT283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E283),$C283-SUM($F283:AU283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E283),$C283-SUM($F283:AV283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E283),$C283-SUM($F283:AW283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E283),$C283-SUM($F283:AX283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E283),$C283-SUM($F283:AY283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E283),$C283-SUM($F283:AZ283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E283),$C283-SUM($F283:BA283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E283),$C283-SUM($F283:BB283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E283),$C283-SUM($F283:BC283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E283),$C283-SUM($F283:BD283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E283),$C283-SUM($F283:BE283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E283),$C283-SUM($F283:BF283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E283),$C283-SUM($F283:BG283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E283),$C283-SUM($F283:BH283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E283),$C283-SUM($F283:BI283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E283),$C283-SUM($F283:BJ283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E283),$C283-SUM($F283:BK283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E283),$C283-SUM($F283:BL283),($C283/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E283),$C283-SUM($F283:BM283),($C283/$B279)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E284)+OFFSET('I3 CAPEX '!$E$79,$A276,E284)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(L$3>($B279+$E284),$C284-SUM($F284:K284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(M$3>($B279+$E284),$C284-SUM($F284:L284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>($B279+$E284),$C284-SUM($F284:M284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E284),$C284-SUM($F284:N284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E284),$C284-SUM($F284:O284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E284),$C284-SUM($F284:P284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E284),$C284-SUM($F284:Q284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E284),$C284-SUM($F284:R284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E284),$C284-SUM($F284:S284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E284),$C284-SUM($F284:T284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E284),$C284-SUM($F284:U284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E284),$C284-SUM($F284:V284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E284),$C284-SUM($F284:W284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E284),$C284-SUM($F284:X284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E284),$C284-SUM($F284:Y284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E284),$C284-SUM($F284:Z284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E284),$C284-SUM($F284:AA284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E284),$C284-SUM($F284:AB284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E284),$C284-SUM($F284:AC284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E284),$C284-SUM($F284:AD284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E284),$C284-SUM($F284:AE284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E284),$C284-SUM($F284:AF284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E284),$C284-SUM($F284:AG284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E284),$C284-SUM($F284:AH284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E284),$C284-SUM($F284:AI284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E284),$C284-SUM($F284:AJ284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E284),$C284-SUM($F284:AK284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E284),$C284-SUM($F284:AL284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E284),$C284-SUM($F284:AM284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E284),$C284-SUM($F284:AN284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E284),$C284-SUM($F284:AO284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E284),$C284-SUM($F284:AP284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E284),$C284-SUM($F284:AQ284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E284),$C284-SUM($F284:AR284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E284),$C284-SUM($F284:AS284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E284),$C284-SUM($F284:AT284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E284),$C284-SUM($F284:AU284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E284),$C284-SUM($F284:AV284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E284),$C284-SUM($F284:AW284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E284),$C284-SUM($F284:AX284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E284),$C284-SUM($F284:AY284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E284),$C284-SUM($F284:AZ284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E284),$C284-SUM($F284:BA284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E284),$C284-SUM($F284:BB284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E284),$C284-SUM($F284:BC284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E284),$C284-SUM($F284:BD284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E284),$C284-SUM($F284:BE284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E284),$C284-SUM($F284:BF284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E284),$C284-SUM($F284:BG284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E284),$C284-SUM($F284:BH284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E284),$C284-SUM($F284:BI284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E284),$C284-SUM($F284:BJ284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E284),$C284-SUM($F284:BK284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E284),$C284-SUM($F284:BL284),($C284/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E284),$C284-SUM($F284:BM284),($C284/$B279)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A276,E282)","v":-6.0300030638612743},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E285)+OFFSET('I3 CAPEX '!$E$79,$A276,E285)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(M$3>($B279+$E285),$C285-SUM($F285:L285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>($B279+$E285),$C285-SUM($F285:M285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E285),$C285-SUM($F285:N285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E285),$C285-SUM($F285:O285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E285),$C285-SUM($F285:P285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E285),$C285-SUM($F285:Q285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E285),$C285-SUM($F285:R285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E285),$C285-SUM($F285:S285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E285),$C285-SUM($F285:T285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E285),$C285-SUM($F285:U285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E285),$C285-SUM($F285:V285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E285),$C285-SUM($F285:W285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E285),$C285-SUM($F285:X285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E285),$C285-SUM($F285:Y285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E285),$C285-SUM($F285:Z285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E285),$C285-SUM($F285:AA285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E285),$C285-SUM($F285:AB285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E285),$C285-SUM($F285:AC285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E285),$C285-SUM($F285:AD285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E285),$C285-SUM($F285:AE285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E285),$C285-SUM($F285:AF285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E285),$C285-SUM($F285:AG285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E285),$C285-SUM($F285:AH285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E285),$C285-SUM($F285:AI285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E285),$C285-SUM($F285:AJ285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E285),$C285-SUM($F285:AK285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E285),$C285-SUM($F285:AL285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E285),$C285-SUM($F285:AM285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E285),$C285-SUM($F285:AN285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E285),$C285-SUM($F285:AO285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E285),$C285-SUM($F285:AP285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E285),$C285-SUM($F285:AQ285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E285),$C285-SUM($F285:AR285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E285),$C285-SUM($F285:AS285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E285),$C285-SUM($F285:AT285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E285),$C285-SUM($F285:AU285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E285),$C285-SUM($F285:AV285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E285),$C285-SUM($F285:AW285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E285),$C285-SUM($F285:AX285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E285),$C285-SUM($F285:AY285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E285),$C285-SUM($F285:AZ285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E285),$C285-SUM($F285:BA285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E285),$C285-SUM($F285:BB285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E285),$C285-SUM($F285:BC285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E285),$C285-SUM($F285:BD285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E285),$C285-SUM($F285:BE285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E285),$C285-SUM($F285:BF285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E285),$C285-SUM($F285:BG285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E285),$C285-SUM($F285:BH285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E285),$C285-SUM($F285:BI285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E285),$C285-SUM($F285:BJ285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E285),$C285-SUM($F285:BK285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E285),$C285-SUM($F285:BL285),($C285/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E285),$C285-SUM($F285:BM285),($C285/$B279)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E286)+OFFSET('I3 CAPEX '!$E$79,$A276,E286)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(N$3>($B279+$E286),$C286-SUM($F286:M286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E286),$C286-SUM($F286:N286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E286),$C286-SUM($F286:O286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E286),$C286-SUM($F286:P286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E286),$C286-SUM($F286:Q286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E286),$C286-SUM($F286:R286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E286),$C286-SUM($F286:S286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E286),$C286-SUM($F286:T286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E286),$C286-SUM($F286:U286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E286),$C286-SUM($F286:V286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E286),$C286-SUM($F286:W286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E286),$C286-SUM($F286:X286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E286),$C286-SUM($F286:Y286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E286),$C286-SUM($F286:Z286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E286),$C286-SUM($F286:AA286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E286),$C286-SUM($F286:AB286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E286),$C286-SUM($F286:AC286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E286),$C286-SUM($F286:AD286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E286),$C286-SUM($F286:AE286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E286),$C286-SUM($F286:AF286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E286),$C286-SUM($F286:AG286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E286),$C286-SUM($F286:AH286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E286),$C286-SUM($F286:AI286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E286),$C286-SUM($F286:AJ286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E286),$C286-SUM($F286:AK286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E286),$C286-SUM($F286:AL286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E286),$C286-SUM($F286:AM286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E286),$C286-SUM($F286:AN286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E286),$C286-SUM($F286:AO286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E286),$C286-SUM($F286:AP286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E286),$C286-SUM($F286:AQ286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E286),$C286-SUM($F286:AR286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E286),$C286-SUM($F286:AS286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E286),$C286-SUM($F286:AT286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E286),$C286-SUM($F286:AU286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E286),$C286-SUM($F286:AV286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E286),$C286-SUM($F286:AW286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E286),$C286-SUM($F286:AX286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E286),$C286-SUM($F286:AY286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E286),$C286-SUM($F286:AZ286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E286),$C286-SUM($F286:BA286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E286),$C286-SUM($F286:BB286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E286),$C286-SUM($F286:BC286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E286),$C286-SUM($F286:BD286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E286),$C286-SUM($F286:BE286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E286),$C286-SUM($F286:BF286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E286),$C286-SUM($F286:BG286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E286),$C286-SUM($F286:BH286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E286),$C286-SUM($F286:BI286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E286),$C286-SUM($F286:BJ286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E286),$C286-SUM($F286:BK286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E286),$C286-SUM($F286:BL286),($C286/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E286),$C286-SUM($F286:BM286),($C286/$B279)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E287)+OFFSET('I3 CAPEX '!$E$79,$A276,E287)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(O$3>($B279+$E287),$C287-SUM($F287:N287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E287),$C287-SUM($F287:O287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E287),$C287-SUM($F287:P287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E287),$C287-SUM($F287:Q287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E287),$C287-SUM($F287:R287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E287),$C287-SUM($F287:S287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E287),$C287-SUM($F287:T287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E287),$C287-SUM($F287:U287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E287),$C287-SUM($F287:V287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E287),$C287-SUM($F287:W287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E287),$C287-SUM($F287:X287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E287),$C287-SUM($F287:Y287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E287),$C287-SUM($F287:Z287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E287),$C287-SUM($F287:AA287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E287),$C287-SUM($F287:AB287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E287),$C287-SUM($F287:AC287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E287),$C287-SUM($F287:AD287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E287),$C287-SUM($F287:AE287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E287),$C287-SUM($F287:AF287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E287),$C287-SUM($F287:AG287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E287),$C287-SUM($F287:AH287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E287),$C287-SUM($F287:AI287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E287),$C287-SUM($F287:AJ287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E287),$C287-SUM($F287:AK287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E287),$C287-SUM($F287:AL287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E287),$C287-SUM($F287:AM287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E287),$C287-SUM($F287:AN287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E287),$C287-SUM($F287:AO287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E287),$C287-SUM($F287:AP287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E287),$C287-SUM($F287:AQ287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E287),$C287-SUM($F287:AR287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E287),$C287-SUM($F287:AS287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E287),$C287-SUM($F287:AT287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E287),$C287-SUM($F287:AU287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E287),$C287-SUM($F287:AV287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E287),$C287-SUM($F287:AW287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E287),$C287-SUM($F287:AX287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E287),$C287-SUM($F287:AY287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E287),$C287-SUM($F287:AZ287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E287),$C287-SUM($F287:BA287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E287),$C287-SUM($F287:BB287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E287),$C287-SUM($F287:BC287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E287),$C287-SUM($F287:BD287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E287),$C287-SUM($F287:BE287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E287),$C287-SUM($F287:BF287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E287),$C287-SUM($F287:BG287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E287),$C287-SUM($F287:BH287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E287),$C287-SUM($F287:BI287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E287),$C287-SUM($F287:BJ287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E287),$C287-SUM($F287:BK287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E287),$C287-SUM($F287:BL287),($C287/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E287),$C287-SUM($F287:BM287),($C287/$B279)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A276,E288)+OFFSET('I3 CAPEX '!$E$79,$A276,E288)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B279=\"n/a\",\"n/a\",IF(P$3>($B279+$E288),$C288-SUM($F288:O288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Q$3>($B279+$E288),$C288-SUM($F288:P288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(R$3>($B279+$E288),$C288-SUM($F288:Q288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(S$3>($B279+$E288),$C288-SUM($F288:R288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(T$3>($B279+$E288),$C288-SUM($F288:S288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(U$3>($B279+$E288),$C288-SUM($F288:T288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(V$3>($B279+$E288),$C288-SUM($F288:U288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(W$3>($B279+$E288),$C288-SUM($F288:V288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(X$3>($B279+$E288),$C288-SUM($F288:W288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Y$3>($B279+$E288),$C288-SUM($F288:X288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(Z$3>($B279+$E288),$C288-SUM($F288:Y288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AA$3>($B279+$E288),$C288-SUM($F288:Z288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AB$3>($B279+$E288),$C288-SUM($F288:AA288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AC$3>($B279+$E288),$C288-SUM($F288:AB288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AD$3>($B279+$E288),$C288-SUM($F288:AC288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AE$3>($B279+$E288),$C288-SUM($F288:AD288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AF$3>($B279+$E288),$C288-SUM($F288:AE288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AG$3>($B279+$E288),$C288-SUM($F288:AF288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AH$3>($B279+$E288),$C288-SUM($F288:AG288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AI$3>($B279+$E288),$C288-SUM($F288:AH288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E288),$C288-SUM($F288:AI288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AK$3>($B279+$E288),$C288-SUM($F288:AJ288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AL$3>($B279+$E288),$C288-SUM($F288:AK288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AM$3>($B279+$E288),$C288-SUM($F288:AL288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AN$3>($B279+$E288),$C288-SUM($F288:AM288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AO$3>($B279+$E288),$C288-SUM($F288:AN288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AP$3>($B279+$E288),$C288-SUM($F288:AO288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E288),$C288-SUM($F288:AP288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AR$3>($B279+$E288),$C288-SUM($F288:AQ288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AS$3>($B279+$E288),$C288-SUM($F288:AR288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AT$3>($B279+$E288),$C288-SUM($F288:AS288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AU$3>($B279+$E288),$C288-SUM($F288:AT288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AV$3>($B279+$E288),$C288-SUM($F288:AU288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AW$3>($B279+$E288),$C288-SUM($F288:AV288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AX$3>($B279+$E288),$C288-SUM($F288:AW288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AY$3>($B279+$E288),$C288-SUM($F288:AX288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E288),$C288-SUM($F288:AY288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BA$3>($B279+$E288),$C288-SUM($F288:AZ288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BB$3>($B279+$E288),$C288-SUM($F288:BA288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BC$3>($B279+$E288),$C288-SUM($F288:BB288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BD$3>($B279+$E288),$C288-SUM($F288:BC288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BE$3>($B279+$E288),$C288-SUM($F288:BD288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BF$3>($B279+$E288),$C288-SUM($F288:BE288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BG$3>($B279+$E288),$C288-SUM($F288:BF288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BH$3>($B279+$E288),$C288-SUM($F288:BG288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BI$3>($B279+$E288),$C288-SUM($F288:BH288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BJ$3>($B279+$E288),$C288-SUM($F288:BI288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BK$3>($B279+$E288),$C288-SUM($F288:BJ288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BL$3>($B279+$E288),$C288-SUM($F288:BK288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BM$3>($B279+$E288),$C288-SUM($F288:BL288),($C288/$B279)))","v":0},{"$f":"IF($B279=\"n/a\",\"n/a\",IF(BN$3>($B279+$E288),$C288-SUM($F288:BM288),($C288/$B279)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B276","v":"Substation Secondary Systems - Electronic"},null,null,{"$f":"SUBTOTAL(9,F277:F293)","v":4.7104478908465621},7.1003441095977013,8.2767983077349161,10.271426190969084,13.423965376573644,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733,10.193354352084004,10.304872210566298,7.914975991815151,6.7385217936779434,4.7438939104437878,1.5913547248392175,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL277:AL293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN277:BN293)","v":0}]
[{"$f":"+A276+1","v":16},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A295))","v":"Transmission lines - Overhead"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B300=\"n/a\",\"n/a\",IF(F$3>$B300,+$B302,+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(G$3>$B300,+$B302-SUM($F296:F296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(H$3>$B300,+$B302-SUM($F296:G296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(I$3>$B300,+$B302-SUM($F296:H296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(J$3>$B300,+$B302-SUM($F296:I296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(K$3>$B300,+$B302-SUM($F296:J296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(L$3>$B300,+$B302-SUM($F296:K296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(M$3>$B300,+$B302-SUM($F296:L296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(N$3>$B300,+$B302-SUM($F296:M296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(O$3>$B300,+$B302-SUM($F296:N296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(P$3>$B300,+$B302-SUM($F296:O296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(Q$3>$B300,+$B302-SUM($F296:P296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(R$3>$B300,+$B302-SUM($F296:Q296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(S$3>$B300,+$B302-SUM($F296:R296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(T$3>$B300,+$B302-SUM($F296:S296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(U$3>$B300,+$B302-SUM($F296:T296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(V$3>$B300,+$B302-SUM($F296:U296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(W$3>$B300,+$B302-SUM($F296:V296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(X$3>$B300,+$B302-SUM($F296:W296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(Y$3>$B300,+$B302-SUM($F296:X296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(Z$3>$B300,+$B302-SUM($F296:Y296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AA$3>$B300,+$B302-SUM($F296:Z296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AB$3>$B300,+$B302-SUM($F296:AA296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AC$3>$B300,+$B302-SUM($F296:AB296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AD$3>$B300,+$B302-SUM($F296:AC296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AE$3>$B300,+$B302-SUM($F296:AD296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AF$3>$B300,+$B302-SUM($F296:AE296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AG$3>$B300,+$B302-SUM($F296:AF296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AH$3>$B300,+$B302-SUM($F296:AG296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AI$3>$B300,+$B302-SUM($F296:AH296),+$B302/$B300))","v":14.1143126669179},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AJ$3>$B300,+$B302-SUM($F296:AI296),+$B302/$B300))","v":2.6965994721485345},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AK$3>$B300,+$B302-SUM($F296:AJ296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AL$3>$B300,+$B302-SUM($F296:AK296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AM$3>$B300,+$B302-SUM($F296:AL296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AN$3>$B300,+$B302-SUM($F296:AM296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AO$3>$B300,+$B302-SUM($F296:AN296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AP$3>$B300,+$B302-SUM($F296:AO296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AQ$3>$B300,+$B302-SUM($F296:AP296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AR$3>$B300,+$B302-SUM($F296:AQ296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AS$3>$B300,+$B302-SUM($F296:AR296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AT$3>$B300,+$B302-SUM($F296:AS296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AU$3>$B300,+$B302-SUM($F296:AT296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AV$3>$B300,+$B302-SUM($F296:AU296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AW$3>$B300,+$B302-SUM($F296:AV296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AX$3>$B300,+$B302-SUM($F296:AW296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AY$3>$B300,+$B302-SUM($F296:AX296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(AZ$3>$B300,+$B302-SUM($F296:AY296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BA$3>$B300,+$B302-SUM($F296:AZ296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BB$3>$B300,+$B302-SUM($F296:BA296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BC$3>$B300,+$B302-SUM($F296:BB296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BD$3>$B300,+$B302-SUM($F296:BC296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BE$3>$B300,+$B302-SUM($F296:BD296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BF$3>$B300,+$B302-SUM($F296:BE296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BG$3>$B300,+$B302-SUM($F296:BF296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BH$3>$B300,+$B302-SUM($F296:BG296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BI$3>$B300,+$B302-SUM($F296:BH296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BJ$3>$B300,+$B302-SUM($F296:BI296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BK$3>$B300,+$B302-SUM($F296:BJ296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BL$3>$B300,+$B302-SUM($F296:BK296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BM$3>$B300,+$B302-SUM($F296:BL296),+$B302/$B300))","v":0},{"$f":"IF($B300=\"n/a\",\"n/a\",IF(BN$3>$B300,+$B302-SUM($F296:BM296),+$B302/$B300))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B298=\"n/a\",\"n/a\",IF(K$3>$B298,+$B304-SUM($F297:J297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(L$3>$B298,+$B304-SUM($F297:K297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(M$3>$B298,+$B304-SUM($F297:L297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>$B298,+$B304-SUM($F297:M297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>$B298,+$B304-SUM($F297:N297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>$B298,+$B304-SUM($F297:O297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>$B298,+$B304-SUM($F297:P297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>$B298,+$B304-SUM($F297:Q297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>$B298,+$B304-SUM($F297:R297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>$B298,+$B304-SUM($F297:S297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>$B298,+$B304-SUM($F297:T297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>$B298,+$B304-SUM($F297:U297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>$B298,+$B304-SUM($F297:V297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>$B298,+$B304-SUM($F297:W297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>$B298,+$B304-SUM($F297:X297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>$B298,+$B304-SUM($F297:Y297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>$B298,+$B304-SUM($F297:Z297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>$B298,+$B304-SUM($F297:AA297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>$B298,+$B304-SUM($F297:AB297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>$B298,+$B304-SUM($F297:AC297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>$B298,+$B304-SUM($F297:AD297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>$B298,+$B304-SUM($F297:AE297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>$B298,+$B304-SUM($F297:AF297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>$B298,+$B304-SUM($F297:AG297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>$B298,+$B304-SUM($F297:AH297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>$B298,+$B304-SUM($F297:AI297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>$B298,+$B304-SUM($F297:AJ297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>$B298,+$B304-SUM($F297:AK297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>$B298,+$B304-SUM($F297:AL297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>$B298,+$B304-SUM($F297:AM297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>$B298,+$B304-SUM($F297:AN297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>$B298,+$B304-SUM($F297:AO297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>$B298,+$B304-SUM($F297:AP297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>$B298,+$B304-SUM($F297:AQ297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>$B298,+$B304-SUM($F297:AR297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>$B298,+$B304-SUM($F297:AS297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>$B298,+$B304-SUM($F297:AT297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>$B298,+$B304-SUM($F297:AU297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>$B298,+$B304-SUM($F297:AV297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>$B298,+$B304-SUM($F297:AW297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>$B298,+$B304-SUM($F297:AX297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>$B298,+$B304-SUM($F297:AY297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>$B298,+$B304-SUM($F297:AZ297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>$B298,+$B304-SUM($F297:BA297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>$B298,+$B304-SUM($F297:BB297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>$B298,+$B304-SUM($F297:BC297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>$B298,+$B304-SUM($F297:BD297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>$B298,+$B304-SUM($F297:BE297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>$B298,+$B304-SUM($F297:BF297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>$B298,+$B304-SUM($F297:BG297),+$B304/($B298-$E302)))","v":0.24131438417071491},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>$B298,+$B304-SUM($F297:BH297),+$B304/($B298-$E302)))","v":-1.2434497875801753E-14},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>$B298,+$B304-SUM($F297:BI297),+$B304/($B298-$E302)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>$B298,+$B304-SUM($F297:BJ297),+$B304/($B298-$E302)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>$B298,+$B304-SUM($F297:BK297),+$B304/($B298-$E302)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>$B298,+$B304-SUM($F297:BL297),+$B304/($B298-$E302)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>$B298,+$B304-SUM($F297:BM297),+$B304/($B298-$E302)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A295)","v":55},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E298)","v":26.194295448946338},null,1,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(G$3>($B298+$E298),$C298-SUM($F298:F298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(H$3>($B298+$E298),$C298-SUM($F298:G298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(I$3>($B298+$E298),$C298-SUM($F298:H298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(J$3>($B298+$E298),$C298-SUM($F298:I298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(K$3>($B298+$E298),$C298-SUM($F298:J298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(L$3>($B298+$E298),$C298-SUM($F298:K298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(M$3>($B298+$E298),$C298-SUM($F298:L298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>($B298+$E298),$C298-SUM($F298:M298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E298),$C298-SUM($F298:N298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E298),$C298-SUM($F298:O298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E298),$C298-SUM($F298:P298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E298),$C298-SUM($F298:Q298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E298),$C298-SUM($F298:R298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E298),$C298-SUM($F298:S298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E298),$C298-SUM($F298:T298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E298),$C298-SUM($F298:U298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E298),$C298-SUM($F298:V298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E298),$C298-SUM($F298:W298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E298),$C298-SUM($F298:X298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E298),$C298-SUM($F298:Y298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E298),$C298-SUM($F298:Z298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E298),$C298-SUM($F298:AA298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E298),$C298-SUM($F298:AB298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E298),$C298-SUM($F298:AC298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E298),$C298-SUM($F298:AD298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E298),$C298-SUM($F298:AE298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E298),$C298-SUM($F298:AF298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E298),$C298-SUM($F298:AG298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E298),$C298-SUM($F298:AH298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E298),$C298-SUM($F298:AI298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E298),$C298-SUM($F298:AJ298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E298),$C298-SUM($F298:AK298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E298),$C298-SUM($F298:AL298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E298),$C298-SUM($F298:AM298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E298),$C298-SUM($F298:AN298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E298),$C298-SUM($F298:AO298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E298),$C298-SUM($F298:AP298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E298),$C298-SUM($F298:AQ298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E298),$C298-SUM($F298:AR298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E298),$C298-SUM($F298:AS298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E298),$C298-SUM($F298:AT298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E298),$C298-SUM($F298:AU298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E298),$C298-SUM($F298:AV298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E298),$C298-SUM($F298:AW298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E298),$C298-SUM($F298:AX298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E298),$C298-SUM($F298:AY298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E298),$C298-SUM($F298:AZ298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E298),$C298-SUM($F298:BA298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E298),$C298-SUM($F298:BB298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E298),$C298-SUM($F298:BC298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E298),$C298-SUM($F298:BD298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E298),$C298-SUM($F298:BE298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E298),$C298-SUM($F298:BF298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E298),$C298-SUM($F298:BG298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E298),$C298-SUM($F298:BH298),($C298/$B298)))","v":0.47625991725356981},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E298),$C298-SUM($F298:BI298),($C298/$B298)))","v":-3.907985046680551E-14},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E298),$C298-SUM($F298:BJ298),($C298/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E298),$C298-SUM($F298:BK298),($C298/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E298),$C298-SUM($F298:BL298),($C298/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E298),$C298-SUM($F298:BM298),($C298/$B298)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E299)","v":15.609452158770633},null,2,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(H$3>($B298+$E299),$C299-SUM($F299:G299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(I$3>($B298+$E299),$C299-SUM($F299:H299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(J$3>($B298+$E299),$C299-SUM($F299:I299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(K$3>($B298+$E299),$C299-SUM($F299:J299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(L$3>($B298+$E299),$C299-SUM($F299:K299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(M$3>($B298+$E299),$C299-SUM($F299:L299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>($B298+$E299),$C299-SUM($F299:M299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E299),$C299-SUM($F299:N299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E299),$C299-SUM($F299:O299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E299),$C299-SUM($F299:P299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E299),$C299-SUM($F299:Q299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E299),$C299-SUM($F299:R299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E299),$C299-SUM($F299:S299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E299),$C299-SUM($F299:T299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E299),$C299-SUM($F299:U299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E299),$C299-SUM($F299:V299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E299),$C299-SUM($F299:W299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E299),$C299-SUM($F299:X299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E299),$C299-SUM($F299:Y299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E299),$C299-SUM($F299:Z299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E299),$C299-SUM($F299:AA299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E299),$C299-SUM($F299:AB299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E299),$C299-SUM($F299:AC299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E299),$C299-SUM($F299:AD299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E299),$C299-SUM($F299:AE299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E299),$C299-SUM($F299:AF299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E299),$C299-SUM($F299:AG299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E299),$C299-SUM($F299:AH299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E299),$C299-SUM($F299:AI299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E299),$C299-SUM($F299:AJ299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E299),$C299-SUM($F299:AK299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E299),$C299-SUM($F299:AL299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E299),$C299-SUM($F299:AM299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E299),$C299-SUM($F299:AN299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E299),$C299-SUM($F299:AO299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E299),$C299-SUM($F299:AP299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E299),$C299-SUM($F299:AQ299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E299),$C299-SUM($F299:AR299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E299),$C299-SUM($F299:AS299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E299),$C299-SUM($F299:AT299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E299),$C299-SUM($F299:AU299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E299),$C299-SUM($F299:AV299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E299),$C299-SUM($F299:AW299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E299),$C299-SUM($F299:AX299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E299),$C299-SUM($F299:AY299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E299),$C299-SUM($F299:AZ299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E299),$C299-SUM($F299:BA299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E299),$C299-SUM($F299:BB299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E299),$C299-SUM($F299:BC299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E299),$C299-SUM($F299:BD299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E299),$C299-SUM($F299:BE299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E299),$C299-SUM($F299:BF299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E299),$C299-SUM($F299:BG299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E299),$C299-SUM($F299:BH299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E299),$C299-SUM($F299:BI299),($C299/$B298)))","v":0.28380822106855697},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E299),$C299-SUM($F299:BJ299),($C299/$B298)))","v":-1.7763568394002505E-14},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E299),$C299-SUM($F299:BK299),($C299/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E299),$C299-SUM($F299:BL299),($C299/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E299),$C299-SUM($F299:BM299),($C299/$B298)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A295)","v":30.191054253634963},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E300)","v":11.804209662650003},null,3,null,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(I$3>($B298+$E300),$C300-SUM($F300:H300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(J$3>($B298+$E300),$C300-SUM($F300:I300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(K$3>($B298+$E300),$C300-SUM($F300:J300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(L$3>($B298+$E300),$C300-SUM($F300:K300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(M$3>($B298+$E300),$C300-SUM($F300:L300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>($B298+$E300),$C300-SUM($F300:M300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E300),$C300-SUM($F300:N300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E300),$C300-SUM($F300:O300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E300),$C300-SUM($F300:P300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E300),$C300-SUM($F300:Q300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E300),$C300-SUM($F300:R300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E300),$C300-SUM($F300:S300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E300),$C300-SUM($F300:T300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E300),$C300-SUM($F300:U300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E300),$C300-SUM($F300:V300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E300),$C300-SUM($F300:W300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E300),$C300-SUM($F300:X300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E300),$C300-SUM($F300:Y300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E300),$C300-SUM($F300:Z300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E300),$C300-SUM($F300:AA300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E300),$C300-SUM($F300:AB300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E300),$C300-SUM($F300:AC300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E300),$C300-SUM($F300:AD300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E300),$C300-SUM($F300:AE300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E300),$C300-SUM($F300:AF300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E300),$C300-SUM($F300:AG300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E300),$C300-SUM($F300:AH300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E300),$C300-SUM($F300:AI300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E300),$C300-SUM($F300:AJ300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E300),$C300-SUM($F300:AK300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E300),$C300-SUM($F300:AL300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E300),$C300-SUM($F300:AM300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E300),$C300-SUM($F300:AN300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E300),$C300-SUM($F300:AO300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E300),$C300-SUM($F300:AP300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E300),$C300-SUM($F300:AQ300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E300),$C300-SUM($F300:AR300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E300),$C300-SUM($F300:AS300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E300),$C300-SUM($F300:AT300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E300),$C300-SUM($F300:AU300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E300),$C300-SUM($F300:AV300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E300),$C300-SUM($F300:AW300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E300),$C300-SUM($F300:AX300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E300),$C300-SUM($F300:AY300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E300),$C300-SUM($F300:AZ300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E300),$C300-SUM($F300:BA300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E300),$C300-SUM($F300:BB300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E300),$C300-SUM($F300:BC300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E300),$C300-SUM($F300:BD300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E300),$C300-SUM($F300:BE300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E300),$C300-SUM($F300:BF300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E300),$C300-SUM($F300:BG300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E300),$C300-SUM($F300:BH300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E300),$C300-SUM($F300:BI300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E300),$C300-SUM($F300:BJ300),($C300/$B298)))","v":0.21462199386636369},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E300),$C300-SUM($F300:BK300),($C300/$B298)))","v":-1.2434497875801753E-14},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E300),$C300-SUM($F300:BL300),($C300/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E300),$C300-SUM($F300:BM300),($C300/$B298)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E301)","v":5.81851529380162},null,4,null,null,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(J$3>($B298+$E301),$C301-SUM($F301:I301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(K$3>($B298+$E301),$C301-SUM($F301:J301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(L$3>($B298+$E301),$C301-SUM($F301:K301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(M$3>($B298+$E301),$C301-SUM($F301:L301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>($B298+$E301),$C301-SUM($F301:M301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E301),$C301-SUM($F301:N301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E301),$C301-SUM($F301:O301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E301),$C301-SUM($F301:P301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E301),$C301-SUM($F301:Q301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E301),$C301-SUM($F301:R301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E301),$C301-SUM($F301:S301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E301),$C301-SUM($F301:T301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E301),$C301-SUM($F301:U301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E301),$C301-SUM($F301:V301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E301),$C301-SUM($F301:W301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E301),$C301-SUM($F301:X301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E301),$C301-SUM($F301:Y301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E301),$C301-SUM($F301:Z301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E301),$C301-SUM($F301:AA301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E301),$C301-SUM($F301:AB301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E301),$C301-SUM($F301:AC301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E301),$C301-SUM($F301:AD301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E301),$C301-SUM($F301:AE301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E301),$C301-SUM($F301:AF301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E301),$C301-SUM($F301:AG301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E301),$C301-SUM($F301:AH301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E301),$C301-SUM($F301:AI301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E301),$C301-SUM($F301:AJ301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E301),$C301-SUM($F301:AK301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E301),$C301-SUM($F301:AL301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E301),$C301-SUM($F301:AM301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E301),$C301-SUM($F301:AN301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E301),$C301-SUM($F301:AO301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E301),$C301-SUM($F301:AP301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E301),$C301-SUM($F301:AQ301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E301),$C301-SUM($F301:AR301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E301),$C301-SUM($F301:AS301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E301),$C301-SUM($F301:AT301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E301),$C301-SUM($F301:AU301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E301),$C301-SUM($F301:AV301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E301),$C301-SUM($F301:AW301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E301),$C301-SUM($F301:AX301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E301),$C301-SUM($F301:AY301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E301),$C301-SUM($F301:AZ301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E301),$C301-SUM($F301:BA301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E301),$C301-SUM($F301:BB301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E301),$C301-SUM($F301:BC301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E301),$C301-SUM($F301:BD301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E301),$C301-SUM($F301:BE301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E301),$C301-SUM($F301:BF301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E301),$C301-SUM($F301:BG301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E301),$C301-SUM($F301:BH301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E301),$C301-SUM($F301:BI301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E301),$C301-SUM($F301:BJ301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E301),$C301-SUM($F301:BK301),($C301/$B298)))","v":0.10579118716002946},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E301),$C301-SUM($F301:BL301),($C301/$B298)))","v":-7.1054273576010019E-15},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E301),$C301-SUM($F301:BM301),($C301/$B298)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A295)","v":426.1259794796855},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E302)+OFFSET('I3 CAPEX '!$E$79,$A295,E302)","v":13.995594323248609},null,5,null,null,null,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(K$3>($B298+$E302),$C302-SUM($F302:J302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(L$3>($B298+$E302),$C302-SUM($F302:K302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(M$3>($B298+$E302),$C302-SUM($F302:L302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>($B298+$E302),$C302-SUM($F302:M302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E302),$C302-SUM($F302:N302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E302),$C302-SUM($F302:O302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E302),$C302-SUM($F302:P302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E302),$C302-SUM($F302:Q302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E302),$C302-SUM($F302:R302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E302),$C302-SUM($F302:S302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E302),$C302-SUM($F302:T302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E302),$C302-SUM($F302:U302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E302),$C302-SUM($F302:V302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E302),$C302-SUM($F302:W302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E302),$C302-SUM($F302:X302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E302),$C302-SUM($F302:Y302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E302),$C302-SUM($F302:Z302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E302),$C302-SUM($F302:AA302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E302),$C302-SUM($F302:AB302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E302),$C302-SUM($F302:AC302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E302),$C302-SUM($F302:AD302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E302),$C302-SUM($F302:AE302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E302),$C302-SUM($F302:AF302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E302),$C302-SUM($F302:AG302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E302),$C302-SUM($F302:AH302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E302),$C302-SUM($F302:AI302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E302),$C302-SUM($F302:AJ302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E302),$C302-SUM($F302:AK302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E302),$C302-SUM($F302:AL302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E302),$C302-SUM($F302:AM302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E302),$C302-SUM($F302:AN302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E302),$C302-SUM($F302:AO302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E302),$C302-SUM($F302:AP302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E302),$C302-SUM($F302:AQ302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E302),$C302-SUM($F302:AR302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E302),$C302-SUM($F302:AS302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E302),$C302-SUM($F302:AT302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E302),$C302-SUM($F302:AU302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E302),$C302-SUM($F302:AV302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E302),$C302-SUM($F302:AW302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E302),$C302-SUM($F302:AX302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E302),$C302-SUM($F302:AY302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E302),$C302-SUM($F302:AZ302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E302),$C302-SUM($F302:BA302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E302),$C302-SUM($F302:BB302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E302),$C302-SUM($F302:BC302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E302),$C302-SUM($F302:BD302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E302),$C302-SUM($F302:BE302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E302),$C302-SUM($F302:BF302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E302),$C302-SUM($F302:BG302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E302),$C302-SUM($F302:BH302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E302),$C302-SUM($F302:BI302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E302),$C302-SUM($F302:BJ302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E302),$C302-SUM($F302:BK302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E302),$C302-SUM($F302:BL302),($C302/$B298)))","v":0.25446535133179288},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E302),$C302-SUM($F302:BM302),($C302/$B298)))","v":-1.2434497875801753E-14}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E303)+OFFSET('I3 CAPEX '!$E$79,$A295,E303)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(L$3>($B298+$E303),$C303-SUM($F303:K303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(M$3>($B298+$E303),$C303-SUM($F303:L303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>($B298+$E303),$C303-SUM($F303:M303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E303),$C303-SUM($F303:N303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E303),$C303-SUM($F303:O303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E303),$C303-SUM($F303:P303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E303),$C303-SUM($F303:Q303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E303),$C303-SUM($F303:R303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E303),$C303-SUM($F303:S303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E303),$C303-SUM($F303:T303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E303),$C303-SUM($F303:U303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E303),$C303-SUM($F303:V303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E303),$C303-SUM($F303:W303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E303),$C303-SUM($F303:X303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E303),$C303-SUM($F303:Y303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E303),$C303-SUM($F303:Z303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E303),$C303-SUM($F303:AA303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E303),$C303-SUM($F303:AB303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E303),$C303-SUM($F303:AC303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E303),$C303-SUM($F303:AD303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E303),$C303-SUM($F303:AE303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E303),$C303-SUM($F303:AF303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E303),$C303-SUM($F303:AG303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E303),$C303-SUM($F303:AH303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E303),$C303-SUM($F303:AI303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E303),$C303-SUM($F303:AJ303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E303),$C303-SUM($F303:AK303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E303),$C303-SUM($F303:AL303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E303),$C303-SUM($F303:AM303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E303),$C303-SUM($F303:AN303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E303),$C303-SUM($F303:AO303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E303),$C303-SUM($F303:AP303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E303),$C303-SUM($F303:AQ303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E303),$C303-SUM($F303:AR303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E303),$C303-SUM($F303:AS303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E303),$C303-SUM($F303:AT303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E303),$C303-SUM($F303:AU303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E303),$C303-SUM($F303:AV303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E303),$C303-SUM($F303:AW303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E303),$C303-SUM($F303:AX303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E303),$C303-SUM($F303:AY303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E303),$C303-SUM($F303:AZ303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E303),$C303-SUM($F303:BA303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E303),$C303-SUM($F303:BB303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E303),$C303-SUM($F303:BC303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E303),$C303-SUM($F303:BD303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E303),$C303-SUM($F303:BE303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E303),$C303-SUM($F303:BF303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E303),$C303-SUM($F303:BG303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E303),$C303-SUM($F303:BH303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E303),$C303-SUM($F303:BI303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E303),$C303-SUM($F303:BJ303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E303),$C303-SUM($F303:BK303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E303),$C303-SUM($F303:BL303),($C303/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E303),$C303-SUM($F303:BM303),($C303/$B298)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A295,E301)","v":12.065719208535745},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E304)+OFFSET('I3 CAPEX '!$E$79,$A295,E304)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(M$3>($B298+$E304),$C304-SUM($F304:L304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>($B298+$E304),$C304-SUM($F304:M304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E304),$C304-SUM($F304:N304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E304),$C304-SUM($F304:O304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E304),$C304-SUM($F304:P304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E304),$C304-SUM($F304:Q304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E304),$C304-SUM($F304:R304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E304),$C304-SUM($F304:S304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E304),$C304-SUM($F304:T304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E304),$C304-SUM($F304:U304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E304),$C304-SUM($F304:V304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E304),$C304-SUM($F304:W304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E304),$C304-SUM($F304:X304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E304),$C304-SUM($F304:Y304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E304),$C304-SUM($F304:Z304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E304),$C304-SUM($F304:AA304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E304),$C304-SUM($F304:AB304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E304),$C304-SUM($F304:AC304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E304),$C304-SUM($F304:AD304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E304),$C304-SUM($F304:AE304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E304),$C304-SUM($F304:AF304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E304),$C304-SUM($F304:AG304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E304),$C304-SUM($F304:AH304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E304),$C304-SUM($F304:AI304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E304),$C304-SUM($F304:AJ304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E304),$C304-SUM($F304:AK304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E304),$C304-SUM($F304:AL304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E304),$C304-SUM($F304:AM304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E304),$C304-SUM($F304:AN304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E304),$C304-SUM($F304:AO304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E304),$C304-SUM($F304:AP304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E304),$C304-SUM($F304:AQ304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E304),$C304-SUM($F304:AR304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E304),$C304-SUM($F304:AS304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E304),$C304-SUM($F304:AT304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E304),$C304-SUM($F304:AU304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E304),$C304-SUM($F304:AV304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E304),$C304-SUM($F304:AW304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E304),$C304-SUM($F304:AX304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E304),$C304-SUM($F304:AY304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E304),$C304-SUM($F304:AZ304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E304),$C304-SUM($F304:BA304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E304),$C304-SUM($F304:BB304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E304),$C304-SUM($F304:BC304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E304),$C304-SUM($F304:BD304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E304),$C304-SUM($F304:BE304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E304),$C304-SUM($F304:BF304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E304),$C304-SUM($F304:BG304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E304),$C304-SUM($F304:BH304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E304),$C304-SUM($F304:BI304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E304),$C304-SUM($F304:BJ304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E304),$C304-SUM($F304:BK304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E304),$C304-SUM($F304:BL304),($C304/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E304),$C304-SUM($F304:BM304),($C304/$B298)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E305)+OFFSET('I3 CAPEX '!$E$79,$A295,E305)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(N$3>($B298+$E305),$C305-SUM($F305:M305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E305),$C305-SUM($F305:N305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E305),$C305-SUM($F305:O305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E305),$C305-SUM($F305:P305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E305),$C305-SUM($F305:Q305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E305),$C305-SUM($F305:R305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E305),$C305-SUM($F305:S305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E305),$C305-SUM($F305:T305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E305),$C305-SUM($F305:U305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E305),$C305-SUM($F305:V305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E305),$C305-SUM($F305:W305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E305),$C305-SUM($F305:X305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E305),$C305-SUM($F305:Y305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E305),$C305-SUM($F305:Z305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E305),$C305-SUM($F305:AA305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E305),$C305-SUM($F305:AB305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E305),$C305-SUM($F305:AC305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E305),$C305-SUM($F305:AD305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E305),$C305-SUM($F305:AE305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E305),$C305-SUM($F305:AF305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E305),$C305-SUM($F305:AG305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E305),$C305-SUM($F305:AH305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E305),$C305-SUM($F305:AI305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E305),$C305-SUM($F305:AJ305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E305),$C305-SUM($F305:AK305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E305),$C305-SUM($F305:AL305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E305),$C305-SUM($F305:AM305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E305),$C305-SUM($F305:AN305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E305),$C305-SUM($F305:AO305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E305),$C305-SUM($F305:AP305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E305),$C305-SUM($F305:AQ305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E305),$C305-SUM($F305:AR305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E305),$C305-SUM($F305:AS305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E305),$C305-SUM($F305:AT305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E305),$C305-SUM($F305:AU305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E305),$C305-SUM($F305:AV305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E305),$C305-SUM($F305:AW305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E305),$C305-SUM($F305:AX305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E305),$C305-SUM($F305:AY305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E305),$C305-SUM($F305:AZ305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E305),$C305-SUM($F305:BA305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E305),$C305-SUM($F305:BB305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E305),$C305-SUM($F305:BC305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E305),$C305-SUM($F305:BD305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E305),$C305-SUM($F305:BE305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E305),$C305-SUM($F305:BF305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E305),$C305-SUM($F305:BG305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E305),$C305-SUM($F305:BH305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E305),$C305-SUM($F305:BI305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E305),$C305-SUM($F305:BJ305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E305),$C305-SUM($F305:BK305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E305),$C305-SUM($F305:BL305),($C305/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E305),$C305-SUM($F305:BM305),($C305/$B298)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E306)+OFFSET('I3 CAPEX '!$E$79,$A295,E306)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(O$3>($B298+$E306),$C306-SUM($F306:N306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E306),$C306-SUM($F306:O306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E306),$C306-SUM($F306:P306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E306),$C306-SUM($F306:Q306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E306),$C306-SUM($F306:R306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E306),$C306-SUM($F306:S306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E306),$C306-SUM($F306:T306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E306),$C306-SUM($F306:U306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E306),$C306-SUM($F306:V306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E306),$C306-SUM($F306:W306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E306),$C306-SUM($F306:X306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E306),$C306-SUM($F306:Y306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E306),$C306-SUM($F306:Z306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E306),$C306-SUM($F306:AA306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E306),$C306-SUM($F306:AB306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E306),$C306-SUM($F306:AC306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E306),$C306-SUM($F306:AD306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E306),$C306-SUM($F306:AE306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E306),$C306-SUM($F306:AF306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E306),$C306-SUM($F306:AG306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E306),$C306-SUM($F306:AH306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E306),$C306-SUM($F306:AI306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E306),$C306-SUM($F306:AJ306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E306),$C306-SUM($F306:AK306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E306),$C306-SUM($F306:AL306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E306),$C306-SUM($F306:AM306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E306),$C306-SUM($F306:AN306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E306),$C306-SUM($F306:AO306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E306),$C306-SUM($F306:AP306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E306),$C306-SUM($F306:AQ306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E306),$C306-SUM($F306:AR306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E306),$C306-SUM($F306:AS306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E306),$C306-SUM($F306:AT306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E306),$C306-SUM($F306:AU306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E306),$C306-SUM($F306:AV306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E306),$C306-SUM($F306:AW306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E306),$C306-SUM($F306:AX306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E306),$C306-SUM($F306:AY306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E306),$C306-SUM($F306:AZ306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E306),$C306-SUM($F306:BA306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E306),$C306-SUM($F306:BB306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E306),$C306-SUM($F306:BC306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E306),$C306-SUM($F306:BD306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E306),$C306-SUM($F306:BE306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E306),$C306-SUM($F306:BF306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E306),$C306-SUM($F306:BG306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E306),$C306-SUM($F306:BH306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E306),$C306-SUM($F306:BI306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E306),$C306-SUM($F306:BJ306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E306),$C306-SUM($F306:BK306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E306),$C306-SUM($F306:BL306),($C306/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E306),$C306-SUM($F306:BM306),($C306/$B298)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A295,E307)+OFFSET('I3 CAPEX '!$E$79,$A295,E307)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B298=\"n/a\",\"n/a\",IF(P$3>($B298+$E307),$C307-SUM($F307:O307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Q$3>($B298+$E307),$C307-SUM($F307:P307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(R$3>($B298+$E307),$C307-SUM($F307:Q307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(S$3>($B298+$E307),$C307-SUM($F307:R307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(T$3>($B298+$E307),$C307-SUM($F307:S307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(U$3>($B298+$E307),$C307-SUM($F307:T307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(V$3>($B298+$E307),$C307-SUM($F307:U307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(W$3>($B298+$E307),$C307-SUM($F307:V307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(X$3>($B298+$E307),$C307-SUM($F307:W307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Y$3>($B298+$E307),$C307-SUM($F307:X307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(Z$3>($B298+$E307),$C307-SUM($F307:Y307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AA$3>($B298+$E307),$C307-SUM($F307:Z307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AB$3>($B298+$E307),$C307-SUM($F307:AA307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AC$3>($B298+$E307),$C307-SUM($F307:AB307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AD$3>($B298+$E307),$C307-SUM($F307:AC307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AE$3>($B298+$E307),$C307-SUM($F307:AD307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AF$3>($B298+$E307),$C307-SUM($F307:AE307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AG$3>($B298+$E307),$C307-SUM($F307:AF307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AH$3>($B298+$E307),$C307-SUM($F307:AG307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AI$3>($B298+$E307),$C307-SUM($F307:AH307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E307),$C307-SUM($F307:AI307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AK$3>($B298+$E307),$C307-SUM($F307:AJ307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AL$3>($B298+$E307),$C307-SUM($F307:AK307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AM$3>($B298+$E307),$C307-SUM($F307:AL307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AN$3>($B298+$E307),$C307-SUM($F307:AM307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AO$3>($B298+$E307),$C307-SUM($F307:AN307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AP$3>($B298+$E307),$C307-SUM($F307:AO307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E307),$C307-SUM($F307:AP307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AR$3>($B298+$E307),$C307-SUM($F307:AQ307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AS$3>($B298+$E307),$C307-SUM($F307:AR307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AT$3>($B298+$E307),$C307-SUM($F307:AS307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AU$3>($B298+$E307),$C307-SUM($F307:AT307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AV$3>($B298+$E307),$C307-SUM($F307:AU307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AW$3>($B298+$E307),$C307-SUM($F307:AV307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AX$3>($B298+$E307),$C307-SUM($F307:AW307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AY$3>($B298+$E307),$C307-SUM($F307:AX307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E307),$C307-SUM($F307:AY307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BA$3>($B298+$E307),$C307-SUM($F307:AZ307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BB$3>($B298+$E307),$C307-SUM($F307:BA307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BC$3>($B298+$E307),$C307-SUM($F307:BB307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BD$3>($B298+$E307),$C307-SUM($F307:BC307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BE$3>($B298+$E307),$C307-SUM($F307:BD307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BF$3>($B298+$E307),$C307-SUM($F307:BE307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BG$3>($B298+$E307),$C307-SUM($F307:BF307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BH$3>($B298+$E307),$C307-SUM($F307:BG307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BI$3>($B298+$E307),$C307-SUM($F307:BH307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BJ$3>($B298+$E307),$C307-SUM($F307:BI307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BK$3>($B298+$E307),$C307-SUM($F307:BJ307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BL$3>($B298+$E307),$C307-SUM($F307:BK307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BM$3>($B298+$E307),$C307-SUM($F307:BL307),($C307/$B298)))","v":0},{"$f":"IF($B298=\"n/a\",\"n/a\",IF(BN$3>($B298+$E307),$C307-SUM($F307:BM307),($C307/$B298)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B295","v":"Transmission lines - Overhead"},null,null,{"$f":"SUBTOTAL(9,F296:F312)","v":14.1143126669179},14.59057258417147,14.874380805240028,15.089002799106392,15.194793986266422,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,4.2728605269995619,1.5762610548510276,{"$f":"SUBTOTAL(9,AL296:AL312)","v":1.5762610548510276},1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.5762610548510276,1.3349466706803006,0.85868675342670397,0.57487853235816821,0.36025653849180989,0.25446535133178577,{"$f":"SUBTOTAL(9,BN296:BN312)","v":-1.2434497875801753E-14}]
[{"$f":"+A295+1","v":17},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A314))","v":"Transmission lines - Underground"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B319=\"n/a\",\"n/a\",IF(F$3>$B319,+$B321,+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(G$3>$B319,+$B321-SUM($F315:F315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(H$3>$B319,+$B321-SUM($F315:G315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(I$3>$B319,+$B321-SUM($F315:H315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(J$3>$B319,+$B321-SUM($F315:I315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(K$3>$B319,+$B321-SUM($F315:J315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(L$3>$B319,+$B321-SUM($F315:K315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(M$3>$B319,+$B321-SUM($F315:L315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(N$3>$B319,+$B321-SUM($F315:M315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(O$3>$B319,+$B321-SUM($F315:N315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(P$3>$B319,+$B321-SUM($F315:O315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(Q$3>$B319,+$B321-SUM($F315:P315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(R$3>$B319,+$B321-SUM($F315:Q315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(S$3>$B319,+$B321-SUM($F315:R315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(T$3>$B319,+$B321-SUM($F315:S315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(U$3>$B319,+$B321-SUM($F315:T315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(V$3>$B319,+$B321-SUM($F315:U315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(W$3>$B319,+$B321-SUM($F315:V315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(X$3>$B319,+$B321-SUM($F315:W315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(Y$3>$B319,+$B321-SUM($F315:X315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(Z$3>$B319,+$B321-SUM($F315:Y315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AA$3>$B319,+$B321-SUM($F315:Z315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AB$3>$B319,+$B321-SUM($F315:AA315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AC$3>$B319,+$B321-SUM($F315:AB315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AD$3>$B319,+$B321-SUM($F315:AC315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AE$3>$B319,+$B321-SUM($F315:AD315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AF$3>$B319,+$B321-SUM($F315:AE315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AG$3>$B319,+$B321-SUM($F315:AF315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AH$3>$B319,+$B321-SUM($F315:AG315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AI$3>$B319,+$B321-SUM($F315:AH315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AJ$3>$B319,+$B321-SUM($F315:AI315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AK$3>$B319,+$B321-SUM($F315:AJ315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AL$3>$B319,+$B321-SUM($F315:AK315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AM$3>$B319,+$B321-SUM($F315:AL315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AN$3>$B319,+$B321-SUM($F315:AM315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AO$3>$B319,+$B321-SUM($F315:AN315),+$B321/$B319))","v":2.9772011036130168},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AP$3>$B319,+$B321-SUM($F315:AO315),+$B321/$B319))","v":1.4689514122654259},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AQ$3>$B319,+$B321-SUM($F315:AP315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AR$3>$B319,+$B321-SUM($F315:AQ315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AS$3>$B319,+$B321-SUM($F315:AR315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AT$3>$B319,+$B321-SUM($F315:AS315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AU$3>$B319,+$B321-SUM($F315:AT315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AV$3>$B319,+$B321-SUM($F315:AU315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AW$3>$B319,+$B321-SUM($F315:AV315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AX$3>$B319,+$B321-SUM($F315:AW315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AY$3>$B319,+$B321-SUM($F315:AX315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(AZ$3>$B319,+$B321-SUM($F315:AY315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BA$3>$B319,+$B321-SUM($F315:AZ315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BB$3>$B319,+$B321-SUM($F315:BA315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BC$3>$B319,+$B321-SUM($F315:BB315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BD$3>$B319,+$B321-SUM($F315:BC315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BE$3>$B319,+$B321-SUM($F315:BD315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BF$3>$B319,+$B321-SUM($F315:BE315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BG$3>$B319,+$B321-SUM($F315:BF315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BH$3>$B319,+$B321-SUM($F315:BG315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BI$3>$B319,+$B321-SUM($F315:BH315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BJ$3>$B319,+$B321-SUM($F315:BI315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BK$3>$B319,+$B321-SUM($F315:BJ315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BL$3>$B319,+$B321-SUM($F315:BK315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BM$3>$B319,+$B321-SUM($F315:BL315),+$B321/$B319))","v":0},{"$f":"IF($B319=\"n/a\",\"n/a\",IF(BN$3>$B319,+$B321-SUM($F315:BM315),+$B321/$B319))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B317=\"n/a\",\"n/a\",IF(K$3>$B317,+$B323-SUM($F316:J316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(L$3>$B317,+$B323-SUM($F316:K316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(M$3>$B317,+$B323-SUM($F316:L316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>$B317,+$B323-SUM($F316:M316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>$B317,+$B323-SUM($F316:N316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>$B317,+$B323-SUM($F316:O316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>$B317,+$B323-SUM($F316:P316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>$B317,+$B323-SUM($F316:Q316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>$B317,+$B323-SUM($F316:R316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>$B317,+$B323-SUM($F316:S316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>$B317,+$B323-SUM($F316:T316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>$B317,+$B323-SUM($F316:U316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>$B317,+$B323-SUM($F316:V316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>$B317,+$B323-SUM($F316:W316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>$B317,+$B323-SUM($F316:X316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>$B317,+$B323-SUM($F316:Y316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>$B317,+$B323-SUM($F316:Z316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>$B317,+$B323-SUM($F316:AA316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>$B317,+$B323-SUM($F316:AB316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>$B317,+$B323-SUM($F316:AC316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>$B317,+$B323-SUM($F316:AD316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>$B317,+$B323-SUM($F316:AE316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>$B317,+$B323-SUM($F316:AF316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>$B317,+$B323-SUM($F316:AG316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>$B317,+$B323-SUM($F316:AH316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>$B317,+$B323-SUM($F316:AI316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>$B317,+$B323-SUM($F316:AJ316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>$B317,+$B323-SUM($F316:AK316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>$B317,+$B323-SUM($F316:AL316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>$B317,+$B323-SUM($F316:AM316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>$B317,+$B323-SUM($F316:AN316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>$B317,+$B323-SUM($F316:AO316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>$B317,+$B323-SUM($F316:AP316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>$B317,+$B323-SUM($F316:AQ316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>$B317,+$B323-SUM($F316:AR316),+$B323/($B317-$E321)))","v":-7.175609591983401E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>$B317,+$B323-SUM($F316:AS316),+$B323/($B317-$E321)))","v":1.1102230246251565E-16},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>$B317,+$B323-SUM($F316:AT316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>$B317,+$B323-SUM($F316:AU316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>$B317,+$B323-SUM($F316:AV316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>$B317,+$B323-SUM($F316:AW316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>$B317,+$B323-SUM($F316:AX316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>$B317,+$B323-SUM($F316:AY316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>$B317,+$B323-SUM($F316:AZ316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>$B317,+$B323-SUM($F316:BA316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>$B317,+$B323-SUM($F316:BB316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>$B317,+$B323-SUM($F316:BC316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>$B317,+$B323-SUM($F316:BD316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>$B317,+$B323-SUM($F316:BE316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>$B317,+$B323-SUM($F316:BF316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>$B317,+$B323-SUM($F316:BG316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>$B317,+$B323-SUM($F316:BH316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>$B317,+$B323-SUM($F316:BI316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>$B317,+$B323-SUM($F316:BJ316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>$B317,+$B323-SUM($F316:BK316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>$B317,+$B323-SUM($F316:BL316),+$B323/($B317-$E321)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>$B317,+$B323-SUM($F316:BM316),+$B323/($B317-$E321)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A314)","v":40},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E317)","v":0.17899708469186629},null,1,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(G$3>($B317+$E317),$C317-SUM($F317:F317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(H$3>($B317+$E317),$C317-SUM($F317:G317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(I$3>($B317+$E317),$C317-SUM($F317:H317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(J$3>($B317+$E317),$C317-SUM($F317:I317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(K$3>($B317+$E317),$C317-SUM($F317:J317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(L$3>($B317+$E317),$C317-SUM($F317:K317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(M$3>($B317+$E317),$C317-SUM($F317:L317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>($B317+$E317),$C317-SUM($F317:M317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E317),$C317-SUM($F317:N317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E317),$C317-SUM($F317:O317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E317),$C317-SUM($F317:P317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E317),$C317-SUM($F317:Q317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E317),$C317-SUM($F317:R317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E317),$C317-SUM($F317:S317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E317),$C317-SUM($F317:T317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E317),$C317-SUM($F317:U317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E317),$C317-SUM($F317:V317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E317),$C317-SUM($F317:W317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E317),$C317-SUM($F317:X317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E317),$C317-SUM($F317:Y317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E317),$C317-SUM($F317:Z317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E317),$C317-SUM($F317:AA317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E317),$C317-SUM($F317:AB317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E317),$C317-SUM($F317:AC317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E317),$C317-SUM($F317:AD317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E317),$C317-SUM($F317:AE317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E317),$C317-SUM($F317:AF317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E317),$C317-SUM($F317:AG317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E317),$C317-SUM($F317:AH317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E317),$C317-SUM($F317:AI317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E317),$C317-SUM($F317:AJ317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E317),$C317-SUM($F317:AK317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E317),$C317-SUM($F317:AL317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E317),$C317-SUM($F317:AM317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E317),$C317-SUM($F317:AN317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E317),$C317-SUM($F317:AO317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E317),$C317-SUM($F317:AP317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E317),$C317-SUM($F317:AQ317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E317),$C317-SUM($F317:AR317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E317),$C317-SUM($F317:AS317),($C317/$B317)))","v":4.4749271172966568E-3},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E317),$C317-SUM($F317:AT317),($C317/$B317)))","v":-1.1102230246251565E-16},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E317),$C317-SUM($F317:AU317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E317),$C317-SUM($F317:AV317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E317),$C317-SUM($F317:AW317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E317),$C317-SUM($F317:AX317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E317),$C317-SUM($F317:AY317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E317),$C317-SUM($F317:AZ317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E317),$C317-SUM($F317:BA317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E317),$C317-SUM($F317:BB317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E317),$C317-SUM($F317:BC317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E317),$C317-SUM($F317:BD317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E317),$C317-SUM($F317:BE317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E317),$C317-SUM($F317:BF317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E317),$C317-SUM($F317:BG317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E317),$C317-SUM($F317:BH317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E317),$C317-SUM($F317:BI317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E317),$C317-SUM($F317:BJ317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E317),$C317-SUM($F317:BK317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E317),$C317-SUM($F317:BL317),($C317/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E317),$C317-SUM($F317:BM317),($C317/$B317)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E318)","v":1.7315476599722802E-2},null,2,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(H$3>($B317+$E318),$C318-SUM($F318:G318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(I$3>($B317+$E318),$C318-SUM($F318:H318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(J$3>($B317+$E318),$C318-SUM($F318:I318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(K$3>($B317+$E318),$C318-SUM($F318:J318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(L$3>($B317+$E318),$C318-SUM($F318:K318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(M$3>($B317+$E318),$C318-SUM($F318:L318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>($B317+$E318),$C318-SUM($F318:M318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E318),$C318-SUM($F318:N318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E318),$C318-SUM($F318:O318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E318),$C318-SUM($F318:P318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E318),$C318-SUM($F318:Q318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E318),$C318-SUM($F318:R318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E318),$C318-SUM($F318:S318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E318),$C318-SUM($F318:T318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E318),$C318-SUM($F318:U318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E318),$C318-SUM($F318:V318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E318),$C318-SUM($F318:W318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E318),$C318-SUM($F318:X318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E318),$C318-SUM($F318:Y318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E318),$C318-SUM($F318:Z318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E318),$C318-SUM($F318:AA318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E318),$C318-SUM($F318:AB318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E318),$C318-SUM($F318:AC318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E318),$C318-SUM($F318:AD318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E318),$C318-SUM($F318:AE318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E318),$C318-SUM($F318:AF318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E318),$C318-SUM($F318:AG318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E318),$C318-SUM($F318:AH318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E318),$C318-SUM($F318:AI318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E318),$C318-SUM($F318:AJ318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E318),$C318-SUM($F318:AK318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E318),$C318-SUM($F318:AL318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E318),$C318-SUM($F318:AM318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E318),$C318-SUM($F318:AN318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E318),$C318-SUM($F318:AO318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E318),$C318-SUM($F318:AP318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E318),$C318-SUM($F318:AQ318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E318),$C318-SUM($F318:AR318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E318),$C318-SUM($F318:AS318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E318),$C318-SUM($F318:AT318),($C318/$B317)))","v":4.3288691499307008E-4},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E318),$C318-SUM($F318:AU318),($C318/$B317)))","v":3.4694469519536142E-18},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E318),$C318-SUM($F318:AV318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E318),$C318-SUM($F318:AW318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E318),$C318-SUM($F318:AX318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E318),$C318-SUM($F318:AY318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E318),$C318-SUM($F318:AZ318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E318),$C318-SUM($F318:BA318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E318),$C318-SUM($F318:BB318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E318),$C318-SUM($F318:BC318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E318),$C318-SUM($F318:BD318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E318),$C318-SUM($F318:BE318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E318),$C318-SUM($F318:BF318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E318),$C318-SUM($F318:BG318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E318),$C318-SUM($F318:BH318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E318),$C318-SUM($F318:BI318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E318),$C318-SUM($F318:BJ318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E318),$C318-SUM($F318:BK318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E318),$C318-SUM($F318:BL318),($C318/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E318),$C318-SUM($F318:BM318),($C318/$B317)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A314)","v":36.493400130237326},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E319)","v":0},null,3,null,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(I$3>($B317+$E319),$C319-SUM($F319:H319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(J$3>($B317+$E319),$C319-SUM($F319:I319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(K$3>($B317+$E319),$C319-SUM($F319:J319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(L$3>($B317+$E319),$C319-SUM($F319:K319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(M$3>($B317+$E319),$C319-SUM($F319:L319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>($B317+$E319),$C319-SUM($F319:M319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E319),$C319-SUM($F319:N319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E319),$C319-SUM($F319:O319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E319),$C319-SUM($F319:P319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E319),$C319-SUM($F319:Q319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E319),$C319-SUM($F319:R319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E319),$C319-SUM($F319:S319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E319),$C319-SUM($F319:T319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E319),$C319-SUM($F319:U319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E319),$C319-SUM($F319:V319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E319),$C319-SUM($F319:W319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E319),$C319-SUM($F319:X319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E319),$C319-SUM($F319:Y319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E319),$C319-SUM($F319:Z319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E319),$C319-SUM($F319:AA319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E319),$C319-SUM($F319:AB319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E319),$C319-SUM($F319:AC319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E319),$C319-SUM($F319:AD319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E319),$C319-SUM($F319:AE319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E319),$C319-SUM($F319:AF319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E319),$C319-SUM($F319:AG319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E319),$C319-SUM($F319:AH319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E319),$C319-SUM($F319:AI319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E319),$C319-SUM($F319:AJ319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E319),$C319-SUM($F319:AK319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E319),$C319-SUM($F319:AL319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E319),$C319-SUM($F319:AM319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E319),$C319-SUM($F319:AN319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E319),$C319-SUM($F319:AO319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E319),$C319-SUM($F319:AP319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E319),$C319-SUM($F319:AQ319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E319),$C319-SUM($F319:AR319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E319),$C319-SUM($F319:AS319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E319),$C319-SUM($F319:AT319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E319),$C319-SUM($F319:AU319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E319),$C319-SUM($F319:AV319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E319),$C319-SUM($F319:AW319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E319),$C319-SUM($F319:AX319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E319),$C319-SUM($F319:AY319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E319),$C319-SUM($F319:AZ319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E319),$C319-SUM($F319:BA319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E319),$C319-SUM($F319:BB319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E319),$C319-SUM($F319:BC319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E319),$C319-SUM($F319:BD319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E319),$C319-SUM($F319:BE319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E319),$C319-SUM($F319:BF319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E319),$C319-SUM($F319:BG319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E319),$C319-SUM($F319:BH319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E319),$C319-SUM($F319:BI319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E319),$C319-SUM($F319:BJ319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E319),$C319-SUM($F319:BK319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E319),$C319-SUM($F319:BL319),($C319/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E319),$C319-SUM($F319:BM319),($C319/$B317)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E320)","v":3.4172081123262217},null,4,null,null,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(J$3>($B317+$E320),$C320-SUM($F320:I320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(K$3>($B317+$E320),$C320-SUM($F320:J320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(L$3>($B317+$E320),$C320-SUM($F320:K320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(M$3>($B317+$E320),$C320-SUM($F320:L320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>($B317+$E320),$C320-SUM($F320:M320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E320),$C320-SUM($F320:N320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E320),$C320-SUM($F320:O320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E320),$C320-SUM($F320:P320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E320),$C320-SUM($F320:Q320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E320),$C320-SUM($F320:R320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E320),$C320-SUM($F320:S320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E320),$C320-SUM($F320:T320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E320),$C320-SUM($F320:U320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E320),$C320-SUM($F320:V320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E320),$C320-SUM($F320:W320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E320),$C320-SUM($F320:X320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E320),$C320-SUM($F320:Y320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E320),$C320-SUM($F320:Z320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E320),$C320-SUM($F320:AA320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E320),$C320-SUM($F320:AB320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E320),$C320-SUM($F320:AC320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E320),$C320-SUM($F320:AD320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E320),$C320-SUM($F320:AE320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E320),$C320-SUM($F320:AF320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E320),$C320-SUM($F320:AG320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E320),$C320-SUM($F320:AH320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E320),$C320-SUM($F320:AI320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E320),$C320-SUM($F320:AJ320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E320),$C320-SUM($F320:AK320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E320),$C320-SUM($F320:AL320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E320),$C320-SUM($F320:AM320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E320),$C320-SUM($F320:AN320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E320),$C320-SUM($F320:AO320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E320),$C320-SUM($F320:AP320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E320),$C320-SUM($F320:AQ320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E320),$C320-SUM($F320:AR320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E320),$C320-SUM($F320:AS320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E320),$C320-SUM($F320:AT320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E320),$C320-SUM($F320:AU320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E320),$C320-SUM($F320:AV320),($C320/$B317)))","v":8.5430202808155539E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E320),$C320-SUM($F320:AW320),($C320/$B317)))","v":-2.2204460492503131E-15},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E320),$C320-SUM($F320:AX320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E320),$C320-SUM($F320:AY320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E320),$C320-SUM($F320:AZ320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E320),$C320-SUM($F320:BA320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E320),$C320-SUM($F320:BB320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E320),$C320-SUM($F320:BC320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E320),$C320-SUM($F320:BD320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E320),$C320-SUM($F320:BE320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E320),$C320-SUM($F320:BF320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E320),$C320-SUM($F320:BG320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E320),$C320-SUM($F320:BH320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E320),$C320-SUM($F320:BI320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E320),$C320-SUM($F320:BJ320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E320),$C320-SUM($F320:BK320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E320),$C320-SUM($F320:BL320),($C320/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E320),$C320-SUM($F320:BM320),($C320/$B317)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A314)","v":108.64819114233399},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E321)+OFFSET('I3 CAPEX '!$E$79,$A314,E321)","v":3.9345345116940296},null,5,null,null,null,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(K$3>($B317+$E321),$C321-SUM($F321:J321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(L$3>($B317+$E321),$C321-SUM($F321:K321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(M$3>($B317+$E321),$C321-SUM($F321:L321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>($B317+$E321),$C321-SUM($F321:M321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E321),$C321-SUM($F321:N321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E321),$C321-SUM($F321:O321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E321),$C321-SUM($F321:P321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E321),$C321-SUM($F321:Q321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E321),$C321-SUM($F321:R321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E321),$C321-SUM($F321:S321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E321),$C321-SUM($F321:T321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E321),$C321-SUM($F321:U321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E321),$C321-SUM($F321:V321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E321),$C321-SUM($F321:W321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E321),$C321-SUM($F321:X321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E321),$C321-SUM($F321:Y321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E321),$C321-SUM($F321:Z321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E321),$C321-SUM($F321:AA321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E321),$C321-SUM($F321:AB321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E321),$C321-SUM($F321:AC321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E321),$C321-SUM($F321:AD321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E321),$C321-SUM($F321:AE321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E321),$C321-SUM($F321:AF321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E321),$C321-SUM($F321:AG321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E321),$C321-SUM($F321:AH321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E321),$C321-SUM($F321:AI321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E321),$C321-SUM($F321:AJ321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E321),$C321-SUM($F321:AK321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E321),$C321-SUM($F321:AL321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E321),$C321-SUM($F321:AM321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E321),$C321-SUM($F321:AN321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E321),$C321-SUM($F321:AO321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E321),$C321-SUM($F321:AP321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E321),$C321-SUM($F321:AQ321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E321),$C321-SUM($F321:AR321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E321),$C321-SUM($F321:AS321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E321),$C321-SUM($F321:AT321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E321),$C321-SUM($F321:AU321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E321),$C321-SUM($F321:AV321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E321),$C321-SUM($F321:AW321),($C321/$B317)))","v":9.8363362792350736E-2},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E321),$C321-SUM($F321:AX321),($C321/$B317)))","v":-1.7763568394002505E-15},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E321),$C321-SUM($F321:AY321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E321),$C321-SUM($F321:AZ321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E321),$C321-SUM($F321:BA321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E321),$C321-SUM($F321:BB321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E321),$C321-SUM($F321:BC321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E321),$C321-SUM($F321:BD321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E321),$C321-SUM($F321:BE321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E321),$C321-SUM($F321:BF321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E321),$C321-SUM($F321:BG321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E321),$C321-SUM($F321:BH321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E321),$C321-SUM($F321:BI321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E321),$C321-SUM($F321:BJ321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E321),$C321-SUM($F321:BK321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E321),$C321-SUM($F321:BL321),($C321/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E321),$C321-SUM($F321:BM321),($C321/$B317)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E322)+OFFSET('I3 CAPEX '!$E$79,$A314,E322)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(L$3>($B317+$E322),$C322-SUM($F322:K322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(M$3>($B317+$E322),$C322-SUM($F322:L322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>($B317+$E322),$C322-SUM($F322:M322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E322),$C322-SUM($F322:N322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E322),$C322-SUM($F322:O322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E322),$C322-SUM($F322:P322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E322),$C322-SUM($F322:Q322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E322),$C322-SUM($F322:R322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E322),$C322-SUM($F322:S322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E322),$C322-SUM($F322:T322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E322),$C322-SUM($F322:U322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E322),$C322-SUM($F322:V322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E322),$C322-SUM($F322:W322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E322),$C322-SUM($F322:X322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E322),$C322-SUM($F322:Y322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E322),$C322-SUM($F322:Z322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E322),$C322-SUM($F322:AA322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E322),$C322-SUM($F322:AB322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E322),$C322-SUM($F322:AC322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E322),$C322-SUM($F322:AD322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E322),$C322-SUM($F322:AE322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E322),$C322-SUM($F322:AF322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E322),$C322-SUM($F322:AG322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E322),$C322-SUM($F322:AH322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E322),$C322-SUM($F322:AI322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E322),$C322-SUM($F322:AJ322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E322),$C322-SUM($F322:AK322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E322),$C322-SUM($F322:AL322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E322),$C322-SUM($F322:AM322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E322),$C322-SUM($F322:AN322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E322),$C322-SUM($F322:AO322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E322),$C322-SUM($F322:AP322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E322),$C322-SUM($F322:AQ322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E322),$C322-SUM($F322:AR322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E322),$C322-SUM($F322:AS322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E322),$C322-SUM($F322:AT322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E322),$C322-SUM($F322:AU322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E322),$C322-SUM($F322:AV322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E322),$C322-SUM($F322:AW322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E322),$C322-SUM($F322:AX322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E322),$C322-SUM($F322:AY322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E322),$C322-SUM($F322:AZ322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E322),$C322-SUM($F322:BA322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E322),$C322-SUM($F322:BB322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E322),$C322-SUM($F322:BC322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E322),$C322-SUM($F322:BD322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E322),$C322-SUM($F322:BE322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E322),$C322-SUM($F322:BF322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E322),$C322-SUM($F322:BG322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E322),$C322-SUM($F322:BH322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E322),$C322-SUM($F322:BI322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E322),$C322-SUM($F322:BJ322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E322),$C322-SUM($F322:BK322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E322),$C322-SUM($F322:BL322),($C322/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E322),$C322-SUM($F322:BM322),($C322/$B317)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A314,E320)","v":-0.25114633571941902},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E323)+OFFSET('I3 CAPEX '!$E$79,$A314,E323)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(M$3>($B317+$E323),$C323-SUM($F323:L323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>($B317+$E323),$C323-SUM($F323:M323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E323),$C323-SUM($F323:N323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E323),$C323-SUM($F323:O323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E323),$C323-SUM($F323:P323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E323),$C323-SUM($F323:Q323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E323),$C323-SUM($F323:R323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E323),$C323-SUM($F323:S323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E323),$C323-SUM($F323:T323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E323),$C323-SUM($F323:U323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E323),$C323-SUM($F323:V323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E323),$C323-SUM($F323:W323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E323),$C323-SUM($F323:X323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E323),$C323-SUM($F323:Y323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E323),$C323-SUM($F323:Z323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E323),$C323-SUM($F323:AA323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E323),$C323-SUM($F323:AB323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E323),$C323-SUM($F323:AC323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E323),$C323-SUM($F323:AD323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E323),$C323-SUM($F323:AE323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E323),$C323-SUM($F323:AF323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E323),$C323-SUM($F323:AG323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E323),$C323-SUM($F323:AH323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E323),$C323-SUM($F323:AI323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E323),$C323-SUM($F323:AJ323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E323),$C323-SUM($F323:AK323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E323),$C323-SUM($F323:AL323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E323),$C323-SUM($F323:AM323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E323),$C323-SUM($F323:AN323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E323),$C323-SUM($F323:AO323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E323),$C323-SUM($F323:AP323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E323),$C323-SUM($F323:AQ323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E323),$C323-SUM($F323:AR323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E323),$C323-SUM($F323:AS323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E323),$C323-SUM($F323:AT323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E323),$C323-SUM($F323:AU323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E323),$C323-SUM($F323:AV323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E323),$C323-SUM($F323:AW323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E323),$C323-SUM($F323:AX323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E323),$C323-SUM($F323:AY323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E323),$C323-SUM($F323:AZ323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E323),$C323-SUM($F323:BA323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E323),$C323-SUM($F323:BB323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E323),$C323-SUM($F323:BC323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E323),$C323-SUM($F323:BD323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E323),$C323-SUM($F323:BE323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E323),$C323-SUM($F323:BF323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E323),$C323-SUM($F323:BG323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E323),$C323-SUM($F323:BH323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E323),$C323-SUM($F323:BI323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E323),$C323-SUM($F323:BJ323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E323),$C323-SUM($F323:BK323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E323),$C323-SUM($F323:BL323),($C323/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E323),$C323-SUM($F323:BM323),($C323/$B317)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E324)+OFFSET('I3 CAPEX '!$E$79,$A314,E324)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(N$3>($B317+$E324),$C324-SUM($F324:M324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E324),$C324-SUM($F324:N324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E324),$C324-SUM($F324:O324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E324),$C324-SUM($F324:P324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E324),$C324-SUM($F324:Q324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E324),$C324-SUM($F324:R324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E324),$C324-SUM($F324:S324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E324),$C324-SUM($F324:T324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E324),$C324-SUM($F324:U324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E324),$C324-SUM($F324:V324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E324),$C324-SUM($F324:W324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E324),$C324-SUM($F324:X324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E324),$C324-SUM($F324:Y324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E324),$C324-SUM($F324:Z324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E324),$C324-SUM($F324:AA324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E324),$C324-SUM($F324:AB324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E324),$C324-SUM($F324:AC324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E324),$C324-SUM($F324:AD324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E324),$C324-SUM($F324:AE324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E324),$C324-SUM($F324:AF324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E324),$C324-SUM($F324:AG324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E324),$C324-SUM($F324:AH324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E324),$C324-SUM($F324:AI324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E324),$C324-SUM($F324:AJ324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E324),$C324-SUM($F324:AK324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E324),$C324-SUM($F324:AL324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E324),$C324-SUM($F324:AM324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E324),$C324-SUM($F324:AN324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E324),$C324-SUM($F324:AO324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E324),$C324-SUM($F324:AP324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E324),$C324-SUM($F324:AQ324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E324),$C324-SUM($F324:AR324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E324),$C324-SUM($F324:AS324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E324),$C324-SUM($F324:AT324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E324),$C324-SUM($F324:AU324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E324),$C324-SUM($F324:AV324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E324),$C324-SUM($F324:AW324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E324),$C324-SUM($F324:AX324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E324),$C324-SUM($F324:AY324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E324),$C324-SUM($F324:AZ324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E324),$C324-SUM($F324:BA324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E324),$C324-SUM($F324:BB324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E324),$C324-SUM($F324:BC324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E324),$C324-SUM($F324:BD324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E324),$C324-SUM($F324:BE324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E324),$C324-SUM($F324:BF324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E324),$C324-SUM($F324:BG324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E324),$C324-SUM($F324:BH324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E324),$C324-SUM($F324:BI324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E324),$C324-SUM($F324:BJ324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E324),$C324-SUM($F324:BK324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E324),$C324-SUM($F324:BL324),($C324/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E324),$C324-SUM($F324:BM324),($C324/$B317)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E325)+OFFSET('I3 CAPEX '!$E$79,$A314,E325)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(O$3>($B317+$E325),$C325-SUM($F325:N325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E325),$C325-SUM($F325:O325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E325),$C325-SUM($F325:P325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E325),$C325-SUM($F325:Q325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E325),$C325-SUM($F325:R325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E325),$C325-SUM($F325:S325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E325),$C325-SUM($F325:T325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E325),$C325-SUM($F325:U325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E325),$C325-SUM($F325:V325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E325),$C325-SUM($F325:W325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E325),$C325-SUM($F325:X325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E325),$C325-SUM($F325:Y325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E325),$C325-SUM($F325:Z325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E325),$C325-SUM($F325:AA325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E325),$C325-SUM($F325:AB325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E325),$C325-SUM($F325:AC325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E325),$C325-SUM($F325:AD325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E325),$C325-SUM($F325:AE325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E325),$C325-SUM($F325:AF325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E325),$C325-SUM($F325:AG325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E325),$C325-SUM($F325:AH325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E325),$C325-SUM($F325:AI325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E325),$C325-SUM($F325:AJ325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E325),$C325-SUM($F325:AK325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E325),$C325-SUM($F325:AL325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E325),$C325-SUM($F325:AM325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E325),$C325-SUM($F325:AN325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E325),$C325-SUM($F325:AO325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E325),$C325-SUM($F325:AP325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E325),$C325-SUM($F325:AQ325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E325),$C325-SUM($F325:AR325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E325),$C325-SUM($F325:AS325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E325),$C325-SUM($F325:AT325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E325),$C325-SUM($F325:AU325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E325),$C325-SUM($F325:AV325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E325),$C325-SUM($F325:AW325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E325),$C325-SUM($F325:AX325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E325),$C325-SUM($F325:AY325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E325),$C325-SUM($F325:AZ325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E325),$C325-SUM($F325:BA325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E325),$C325-SUM($F325:BB325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E325),$C325-SUM($F325:BC325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E325),$C325-SUM($F325:BD325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E325),$C325-SUM($F325:BE325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E325),$C325-SUM($F325:BF325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E325),$C325-SUM($F325:BG325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E325),$C325-SUM($F325:BH325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E325),$C325-SUM($F325:BI325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E325),$C325-SUM($F325:BJ325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E325),$C325-SUM($F325:BK325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E325),$C325-SUM($F325:BL325),($C325/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E325),$C325-SUM($F325:BM325),($C325/$B317)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A314,E326)+OFFSET('I3 CAPEX '!$E$79,$A314,E326)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B317=\"n/a\",\"n/a\",IF(P$3>($B317+$E326),$C326-SUM($F326:O326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Q$3>($B317+$E326),$C326-SUM($F326:P326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(R$3>($B317+$E326),$C326-SUM($F326:Q326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(S$3>($B317+$E326),$C326-SUM($F326:R326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(T$3>($B317+$E326),$C326-SUM($F326:S326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(U$3>($B317+$E326),$C326-SUM($F326:T326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(V$3>($B317+$E326),$C326-SUM($F326:U326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(W$3>($B317+$E326),$C326-SUM($F326:V326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(X$3>($B317+$E326),$C326-SUM($F326:W326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Y$3>($B317+$E326),$C326-SUM($F326:X326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(Z$3>($B317+$E326),$C326-SUM($F326:Y326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AA$3>($B317+$E326),$C326-SUM($F326:Z326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AB$3>($B317+$E326),$C326-SUM($F326:AA326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AC$3>($B317+$E326),$C326-SUM($F326:AB326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AD$3>($B317+$E326),$C326-SUM($F326:AC326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AE$3>($B317+$E326),$C326-SUM($F326:AD326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AF$3>($B317+$E326),$C326-SUM($F326:AE326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AG$3>($B317+$E326),$C326-SUM($F326:AF326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AH$3>($B317+$E326),$C326-SUM($F326:AG326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AI$3>($B317+$E326),$C326-SUM($F326:AH326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E326),$C326-SUM($F326:AI326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AK$3>($B317+$E326),$C326-SUM($F326:AJ326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AL$3>($B317+$E326),$C326-SUM($F326:AK326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AM$3>($B317+$E326),$C326-SUM($F326:AL326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AN$3>($B317+$E326),$C326-SUM($F326:AM326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AO$3>($B317+$E326),$C326-SUM($F326:AN326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AP$3>($B317+$E326),$C326-SUM($F326:AO326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E326),$C326-SUM($F326:AP326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AR$3>($B317+$E326),$C326-SUM($F326:AQ326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AS$3>($B317+$E326),$C326-SUM($F326:AR326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AT$3>($B317+$E326),$C326-SUM($F326:AS326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AU$3>($B317+$E326),$C326-SUM($F326:AT326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AV$3>($B317+$E326),$C326-SUM($F326:AU326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AW$3>($B317+$E326),$C326-SUM($F326:AV326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AX$3>($B317+$E326),$C326-SUM($F326:AW326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AY$3>($B317+$E326),$C326-SUM($F326:AX326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E326),$C326-SUM($F326:AY326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BA$3>($B317+$E326),$C326-SUM($F326:AZ326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BB$3>($B317+$E326),$C326-SUM($F326:BA326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BC$3>($B317+$E326),$C326-SUM($F326:BB326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BD$3>($B317+$E326),$C326-SUM($F326:BC326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BE$3>($B317+$E326),$C326-SUM($F326:BD326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BF$3>($B317+$E326),$C326-SUM($F326:BE326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BG$3>($B317+$E326),$C326-SUM($F326:BF326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BH$3>($B317+$E326),$C326-SUM($F326:BG326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BI$3>($B317+$E326),$C326-SUM($F326:BH326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BJ$3>($B317+$E326),$C326-SUM($F326:BI326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BK$3>($B317+$E326),$C326-SUM($F326:BJ326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BL$3>($B317+$E326),$C326-SUM($F326:BK326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BM$3>($B317+$E326),$C326-SUM($F326:BL326),($C326/$B317)))","v":0},{"$f":"IF($B317=\"n/a\",\"n/a\",IF(BN$3>($B317+$E326),$C326-SUM($F326:BM326),($C326/$B317)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B314","v":"Transmission lines - Underground"},null,null,{"$f":"SUBTOTAL(9,F315:F331)","v":2.9772011036130168},2.9816760307303136,2.9821089176453066,2.9821089176453066,3.0675391204534623,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,{"$f":"SUBTOTAL(9,AL315:AL331)","v":3.1587268736538299},3.1587268736538299,3.1587268736538299,3.1587268736538299,1.6504771823062383,0.18152577004081261,0.18152577004081261,0.18152577004081261,0.1887013796327961,0.18422645251549924,0.18379356560050628,0.18379356560050628,9.8363362792348516E-2,-1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN315:BN331)","v":0}]
[{"$f":"+A314+1","v":18},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A333))","v":"Capital Work in Progress"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B338=\"n/a\",\"n/a\",IF(F$3>$B338,+$B340,+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(G$3>$B338,+$B340-SUM($F334:F334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(H$3>$B338,+$B340-SUM($F334:G334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(I$3>$B338,+$B340-SUM($F334:H334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(J$3>$B338,+$B340-SUM($F334:I334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(K$3>$B338,+$B340-SUM($F334:J334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(L$3>$B338,+$B340-SUM($F334:K334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(M$3>$B338,+$B340-SUM($F334:L334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(N$3>$B338,+$B340-SUM($F334:M334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(O$3>$B338,+$B340-SUM($F334:N334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(P$3>$B338,+$B340-SUM($F334:O334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(Q$3>$B338,+$B340-SUM($F334:P334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(R$3>$B338,+$B340-SUM($F334:Q334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(S$3>$B338,+$B340-SUM($F334:R334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(T$3>$B338,+$B340-SUM($F334:S334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(U$3>$B338,+$B340-SUM($F334:T334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(V$3>$B338,+$B340-SUM($F334:U334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(W$3>$B338,+$B340-SUM($F334:V334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(X$3>$B338,+$B340-SUM($F334:W334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(Y$3>$B338,+$B340-SUM($F334:X334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(Z$3>$B338,+$B340-SUM($F334:Y334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AA$3>$B338,+$B340-SUM($F334:Z334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AB$3>$B338,+$B340-SUM($F334:AA334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AC$3>$B338,+$B340-SUM($F334:AB334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AD$3>$B338,+$B340-SUM($F334:AC334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AE$3>$B338,+$B340-SUM($F334:AD334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AF$3>$B338,+$B340-SUM($F334:AE334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AG$3>$B338,+$B340-SUM($F334:AF334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AH$3>$B338,+$B340-SUM($F334:AG334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AI$3>$B338,+$B340-SUM($F334:AH334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AJ$3>$B338,+$B340-SUM($F334:AI334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AK$3>$B338,+$B340-SUM($F334:AJ334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AL$3>$B338,+$B340-SUM($F334:AK334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AM$3>$B338,+$B340-SUM($F334:AL334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AN$3>$B338,+$B340-SUM($F334:AM334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AO$3>$B338,+$B340-SUM($F334:AN334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AP$3>$B338,+$B340-SUM($F334:AO334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AQ$3>$B338,+$B340-SUM($F334:AP334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AR$3>$B338,+$B340-SUM($F334:AQ334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AS$3>$B338,+$B340-SUM($F334:AR334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AT$3>$B338,+$B340-SUM($F334:AS334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AU$3>$B338,+$B340-SUM($F334:AT334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AV$3>$B338,+$B340-SUM($F334:AU334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AW$3>$B338,+$B340-SUM($F334:AV334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AX$3>$B338,+$B340-SUM($F334:AW334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AY$3>$B338,+$B340-SUM($F334:AX334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(AZ$3>$B338,+$B340-SUM($F334:AY334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BA$3>$B338,+$B340-SUM($F334:AZ334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BB$3>$B338,+$B340-SUM($F334:BA334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BC$3>$B338,+$B340-SUM($F334:BB334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BD$3>$B338,+$B340-SUM($F334:BC334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BE$3>$B338,+$B340-SUM($F334:BD334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BF$3>$B338,+$B340-SUM($F334:BE334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BG$3>$B338,+$B340-SUM($F334:BF334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BH$3>$B338,+$B340-SUM($F334:BG334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BI$3>$B338,+$B340-SUM($F334:BH334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BJ$3>$B338,+$B340-SUM($F334:BI334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BK$3>$B338,+$B340-SUM($F334:BJ334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BL$3>$B338,+$B340-SUM($F334:BK334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BM$3>$B338,+$B340-SUM($F334:BL334),+$B340/$B338))","v":"n/a"},{"$f":"IF($B338=\"n/a\",\"n/a\",IF(BN$3>$B338,+$B340-SUM($F334:BM334),+$B340/$B338))","v":"n/a"}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B336=\"n/a\",\"n/a\",IF(K$3>$B336,+$B342-SUM($F335:J335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(L$3>$B336,+$B342-SUM($F335:K335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(M$3>$B336,+$B342-SUM($F335:L335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>$B336,+$B342-SUM($F335:M335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>$B336,+$B342-SUM($F335:N335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>$B336,+$B342-SUM($F335:O335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>$B336,+$B342-SUM($F335:P335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>$B336,+$B342-SUM($F335:Q335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>$B336,+$B342-SUM($F335:R335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>$B336,+$B342-SUM($F335:S335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>$B336,+$B342-SUM($F335:T335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>$B336,+$B342-SUM($F335:U335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>$B336,+$B342-SUM($F335:V335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>$B336,+$B342-SUM($F335:W335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>$B336,+$B342-SUM($F335:X335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>$B336,+$B342-SUM($F335:Y335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>$B336,+$B342-SUM($F335:Z335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>$B336,+$B342-SUM($F335:AA335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>$B336,+$B342-SUM($F335:AB335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>$B336,+$B342-SUM($F335:AC335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>$B336,+$B342-SUM($F335:AD335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>$B336,+$B342-SUM($F335:AE335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>$B336,+$B342-SUM($F335:AF335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>$B336,+$B342-SUM($F335:AG335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>$B336,+$B342-SUM($F335:AH335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>$B336,+$B342-SUM($F335:AI335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>$B336,+$B342-SUM($F335:AJ335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>$B336,+$B342-SUM($F335:AK335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>$B336,+$B342-SUM($F335:AL335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>$B336,+$B342-SUM($F335:AM335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>$B336,+$B342-SUM($F335:AN335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>$B336,+$B342-SUM($F335:AO335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>$B336,+$B342-SUM($F335:AP335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>$B336,+$B342-SUM($F335:AQ335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>$B336,+$B342-SUM($F335:AR335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>$B336,+$B342-SUM($F335:AS335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>$B336,+$B342-SUM($F335:AT335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>$B336,+$B342-SUM($F335:AU335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>$B336,+$B342-SUM($F335:AV335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>$B336,+$B342-SUM($F335:AW335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>$B336,+$B342-SUM($F335:AX335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>$B336,+$B342-SUM($F335:AY335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>$B336,+$B342-SUM($F335:AZ335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>$B336,+$B342-SUM($F335:BA335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>$B336,+$B342-SUM($F335:BB335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>$B336,+$B342-SUM($F335:BC335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>$B336,+$B342-SUM($F335:BD335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>$B336,+$B342-SUM($F335:BE335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>$B336,+$B342-SUM($F335:BF335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>$B336,+$B342-SUM($F335:BG335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>$B336,+$B342-SUM($F335:BH335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>$B336,+$B342-SUM($F335:BI335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>$B336,+$B342-SUM($F335:BJ335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>$B336,+$B342-SUM($F335:BK335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>$B336,+$B342-SUM($F335:BL335),+$B342/($B336-$E340)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>$B336,+$B342-SUM($F335:BM335),+$B342/($B336-$E340)))","v":"n/a"}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A333)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E336)","v":0},null,1,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(G$3>($B336+$E336),$C336-SUM($F336:F336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(H$3>($B336+$E336),$C336-SUM($F336:G336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(I$3>($B336+$E336),$C336-SUM($F336:H336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(J$3>($B336+$E336),$C336-SUM($F336:I336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(K$3>($B336+$E336),$C336-SUM($F336:J336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(L$3>($B336+$E336),$C336-SUM($F336:K336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(M$3>($B336+$E336),$C336-SUM($F336:L336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>($B336+$E336),$C336-SUM($F336:M336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E336),$C336-SUM($F336:N336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E336),$C336-SUM($F336:O336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E336),$C336-SUM($F336:P336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E336),$C336-SUM($F336:Q336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E336),$C336-SUM($F336:R336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E336),$C336-SUM($F336:S336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E336),$C336-SUM($F336:T336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E336),$C336-SUM($F336:U336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E336),$C336-SUM($F336:V336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E336),$C336-SUM($F336:W336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E336),$C336-SUM($F336:X336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E336),$C336-SUM($F336:Y336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E336),$C336-SUM($F336:Z336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E336),$C336-SUM($F336:AA336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E336),$C336-SUM($F336:AB336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E336),$C336-SUM($F336:AC336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E336),$C336-SUM($F336:AD336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E336),$C336-SUM($F336:AE336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E336),$C336-SUM($F336:AF336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E336),$C336-SUM($F336:AG336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E336),$C336-SUM($F336:AH336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E336),$C336-SUM($F336:AI336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E336),$C336-SUM($F336:AJ336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E336),$C336-SUM($F336:AK336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E336),$C336-SUM($F336:AL336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E336),$C336-SUM($F336:AM336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E336),$C336-SUM($F336:AN336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E336),$C336-SUM($F336:AO336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E336),$C336-SUM($F336:AP336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E336),$C336-SUM($F336:AQ336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E336),$C336-SUM($F336:AR336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E336),$C336-SUM($F336:AS336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E336),$C336-SUM($F336:AT336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E336),$C336-SUM($F336:AU336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E336),$C336-SUM($F336:AV336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E336),$C336-SUM($F336:AW336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E336),$C336-SUM($F336:AX336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E336),$C336-SUM($F336:AY336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E336),$C336-SUM($F336:AZ336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E336),$C336-SUM($F336:BA336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E336),$C336-SUM($F336:BB336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E336),$C336-SUM($F336:BC336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E336),$C336-SUM($F336:BD336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E336),$C336-SUM($F336:BE336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E336),$C336-SUM($F336:BF336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E336),$C336-SUM($F336:BG336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E336),$C336-SUM($F336:BH336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E336),$C336-SUM($F336:BI336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E336),$C336-SUM($F336:BJ336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E336),$C336-SUM($F336:BK336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E336),$C336-SUM($F336:BL336),($C336/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E336),$C336-SUM($F336:BM336),($C336/$B336)))","v":"n/a"}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E337)","v":0},null,2,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(H$3>($B336+$E337),$C337-SUM($F337:G337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(I$3>($B336+$E337),$C337-SUM($F337:H337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(J$3>($B336+$E337),$C337-SUM($F337:I337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(K$3>($B336+$E337),$C337-SUM($F337:J337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(L$3>($B336+$E337),$C337-SUM($F337:K337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(M$3>($B336+$E337),$C337-SUM($F337:L337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>($B336+$E337),$C337-SUM($F337:M337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E337),$C337-SUM($F337:N337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E337),$C337-SUM($F337:O337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E337),$C337-SUM($F337:P337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E337),$C337-SUM($F337:Q337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E337),$C337-SUM($F337:R337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E337),$C337-SUM($F337:S337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E337),$C337-SUM($F337:T337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E337),$C337-SUM($F337:U337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E337),$C337-SUM($F337:V337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E337),$C337-SUM($F337:W337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E337),$C337-SUM($F337:X337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E337),$C337-SUM($F337:Y337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E337),$C337-SUM($F337:Z337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E337),$C337-SUM($F337:AA337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E337),$C337-SUM($F337:AB337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E337),$C337-SUM($F337:AC337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E337),$C337-SUM($F337:AD337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E337),$C337-SUM($F337:AE337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E337),$C337-SUM($F337:AF337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E337),$C337-SUM($F337:AG337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E337),$C337-SUM($F337:AH337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E337),$C337-SUM($F337:AI337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E337),$C337-SUM($F337:AJ337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E337),$C337-SUM($F337:AK337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E337),$C337-SUM($F337:AL337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E337),$C337-SUM($F337:AM337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E337),$C337-SUM($F337:AN337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E337),$C337-SUM($F337:AO337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E337),$C337-SUM($F337:AP337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E337),$C337-SUM($F337:AQ337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E337),$C337-SUM($F337:AR337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E337),$C337-SUM($F337:AS337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E337),$C337-SUM($F337:AT337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E337),$C337-SUM($F337:AU337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E337),$C337-SUM($F337:AV337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E337),$C337-SUM($F337:AW337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E337),$C337-SUM($F337:AX337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E337),$C337-SUM($F337:AY337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E337),$C337-SUM($F337:AZ337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E337),$C337-SUM($F337:BA337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E337),$C337-SUM($F337:BB337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E337),$C337-SUM($F337:BC337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E337),$C337-SUM($F337:BD337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E337),$C337-SUM($F337:BE337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E337),$C337-SUM($F337:BF337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E337),$C337-SUM($F337:BG337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E337),$C337-SUM($F337:BH337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E337),$C337-SUM($F337:BI337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E337),$C337-SUM($F337:BJ337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E337),$C337-SUM($F337:BK337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E337),$C337-SUM($F337:BL337),($C337/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E337),$C337-SUM($F337:BM337),($C337/$B336)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A333)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E338)","v":0},null,3,null,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(I$3>($B336+$E338),$C338-SUM($F338:H338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(J$3>($B336+$E338),$C338-SUM($F338:I338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(K$3>($B336+$E338),$C338-SUM($F338:J338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(L$3>($B336+$E338),$C338-SUM($F338:K338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(M$3>($B336+$E338),$C338-SUM($F338:L338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>($B336+$E338),$C338-SUM($F338:M338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E338),$C338-SUM($F338:N338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E338),$C338-SUM($F338:O338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E338),$C338-SUM($F338:P338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E338),$C338-SUM($F338:Q338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E338),$C338-SUM($F338:R338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E338),$C338-SUM($F338:S338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E338),$C338-SUM($F338:T338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E338),$C338-SUM($F338:U338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E338),$C338-SUM($F338:V338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E338),$C338-SUM($F338:W338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E338),$C338-SUM($F338:X338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E338),$C338-SUM($F338:Y338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E338),$C338-SUM($F338:Z338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E338),$C338-SUM($F338:AA338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E338),$C338-SUM($F338:AB338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E338),$C338-SUM($F338:AC338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E338),$C338-SUM($F338:AD338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E338),$C338-SUM($F338:AE338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E338),$C338-SUM($F338:AF338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E338),$C338-SUM($F338:AG338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E338),$C338-SUM($F338:AH338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E338),$C338-SUM($F338:AI338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E338),$C338-SUM($F338:AJ338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E338),$C338-SUM($F338:AK338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E338),$C338-SUM($F338:AL338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E338),$C338-SUM($F338:AM338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E338),$C338-SUM($F338:AN338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E338),$C338-SUM($F338:AO338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E338),$C338-SUM($F338:AP338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E338),$C338-SUM($F338:AQ338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E338),$C338-SUM($F338:AR338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E338),$C338-SUM($F338:AS338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E338),$C338-SUM($F338:AT338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E338),$C338-SUM($F338:AU338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E338),$C338-SUM($F338:AV338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E338),$C338-SUM($F338:AW338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E338),$C338-SUM($F338:AX338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E338),$C338-SUM($F338:AY338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E338),$C338-SUM($F338:AZ338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E338),$C338-SUM($F338:BA338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E338),$C338-SUM($F338:BB338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E338),$C338-SUM($F338:BC338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E338),$C338-SUM($F338:BD338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E338),$C338-SUM($F338:BE338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E338),$C338-SUM($F338:BF338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E338),$C338-SUM($F338:BG338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E338),$C338-SUM($F338:BH338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E338),$C338-SUM($F338:BI338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E338),$C338-SUM($F338:BJ338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E338),$C338-SUM($F338:BK338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E338),$C338-SUM($F338:BL338),($C338/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E338),$C338-SUM($F338:BM338),($C338/$B336)))","v":"n/a"}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E339)","v":0},null,4,null,null,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(J$3>($B336+$E339),$C339-SUM($F339:I339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(K$3>($B336+$E339),$C339-SUM($F339:J339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(L$3>($B336+$E339),$C339-SUM($F339:K339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(M$3>($B336+$E339),$C339-SUM($F339:L339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>($B336+$E339),$C339-SUM($F339:M339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E339),$C339-SUM($F339:N339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E339),$C339-SUM($F339:O339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E339),$C339-SUM($F339:P339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E339),$C339-SUM($F339:Q339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E339),$C339-SUM($F339:R339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E339),$C339-SUM($F339:S339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E339),$C339-SUM($F339:T339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E339),$C339-SUM($F339:U339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E339),$C339-SUM($F339:V339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E339),$C339-SUM($F339:W339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E339),$C339-SUM($F339:X339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E339),$C339-SUM($F339:Y339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E339),$C339-SUM($F339:Z339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E339),$C339-SUM($F339:AA339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E339),$C339-SUM($F339:AB339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E339),$C339-SUM($F339:AC339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E339),$C339-SUM($F339:AD339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E339),$C339-SUM($F339:AE339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E339),$C339-SUM($F339:AF339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E339),$C339-SUM($F339:AG339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E339),$C339-SUM($F339:AH339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E339),$C339-SUM($F339:AI339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E339),$C339-SUM($F339:AJ339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E339),$C339-SUM($F339:AK339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E339),$C339-SUM($F339:AL339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E339),$C339-SUM($F339:AM339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E339),$C339-SUM($F339:AN339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E339),$C339-SUM($F339:AO339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E339),$C339-SUM($F339:AP339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E339),$C339-SUM($F339:AQ339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E339),$C339-SUM($F339:AR339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E339),$C339-SUM($F339:AS339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E339),$C339-SUM($F339:AT339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E339),$C339-SUM($F339:AU339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E339),$C339-SUM($F339:AV339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E339),$C339-SUM($F339:AW339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E339),$C339-SUM($F339:AX339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E339),$C339-SUM($F339:AY339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E339),$C339-SUM($F339:AZ339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E339),$C339-SUM($F339:BA339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E339),$C339-SUM($F339:BB339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E339),$C339-SUM($F339:BC339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E339),$C339-SUM($F339:BD339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E339),$C339-SUM($F339:BE339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E339),$C339-SUM($F339:BF339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E339),$C339-SUM($F339:BG339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E339),$C339-SUM($F339:BH339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E339),$C339-SUM($F339:BI339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E339),$C339-SUM($F339:BJ339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E339),$C339-SUM($F339:BK339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E339),$C339-SUM($F339:BL339),($C339/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E339),$C339-SUM($F339:BM339),($C339/$B336)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A333)","v":16.144217350310299},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E340)+OFFSET('I3 CAPEX '!$E$79,$A333,E340)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(K$3>($B336+$E340),$C340-SUM($F340:J340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(L$3>($B336+$E340),$C340-SUM($F340:K340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(M$3>($B336+$E340),$C340-SUM($F340:L340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>($B336+$E340),$C340-SUM($F340:M340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E340),$C340-SUM($F340:N340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E340),$C340-SUM($F340:O340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E340),$C340-SUM($F340:P340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E340),$C340-SUM($F340:Q340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E340),$C340-SUM($F340:R340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E340),$C340-SUM($F340:S340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E340),$C340-SUM($F340:T340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E340),$C340-SUM($F340:U340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E340),$C340-SUM($F340:V340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E340),$C340-SUM($F340:W340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E340),$C340-SUM($F340:X340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E340),$C340-SUM($F340:Y340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E340),$C340-SUM($F340:Z340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E340),$C340-SUM($F340:AA340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E340),$C340-SUM($F340:AB340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E340),$C340-SUM($F340:AC340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E340),$C340-SUM($F340:AD340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E340),$C340-SUM($F340:AE340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E340),$C340-SUM($F340:AF340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E340),$C340-SUM($F340:AG340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E340),$C340-SUM($F340:AH340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E340),$C340-SUM($F340:AI340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E340),$C340-SUM($F340:AJ340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E340),$C340-SUM($F340:AK340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E340),$C340-SUM($F340:AL340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E340),$C340-SUM($F340:AM340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E340),$C340-SUM($F340:AN340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E340),$C340-SUM($F340:AO340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E340),$C340-SUM($F340:AP340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E340),$C340-SUM($F340:AQ340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E340),$C340-SUM($F340:AR340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E340),$C340-SUM($F340:AS340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E340),$C340-SUM($F340:AT340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E340),$C340-SUM($F340:AU340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E340),$C340-SUM($F340:AV340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E340),$C340-SUM($F340:AW340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E340),$C340-SUM($F340:AX340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E340),$C340-SUM($F340:AY340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E340),$C340-SUM($F340:AZ340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E340),$C340-SUM($F340:BA340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E340),$C340-SUM($F340:BB340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E340),$C340-SUM($F340:BC340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E340),$C340-SUM($F340:BD340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E340),$C340-SUM($F340:BE340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E340),$C340-SUM($F340:BF340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E340),$C340-SUM($F340:BG340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E340),$C340-SUM($F340:BH340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E340),$C340-SUM($F340:BI340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E340),$C340-SUM($F340:BJ340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E340),$C340-SUM($F340:BK340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E340),$C340-SUM($F340:BL340),($C340/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E340),$C340-SUM($F340:BM340),($C340/$B336)))","v":"n/a"}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E341)+OFFSET('I3 CAPEX '!$E$79,$A333,E341)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(L$3>($B336+$E341),$C341-SUM($F341:K341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(M$3>($B336+$E341),$C341-SUM($F341:L341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>($B336+$E341),$C341-SUM($F341:M341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E341),$C341-SUM($F341:N341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E341),$C341-SUM($F341:O341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E341),$C341-SUM($F341:P341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E341),$C341-SUM($F341:Q341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E341),$C341-SUM($F341:R341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E341),$C341-SUM($F341:S341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E341),$C341-SUM($F341:T341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E341),$C341-SUM($F341:U341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E341),$C341-SUM($F341:V341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E341),$C341-SUM($F341:W341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E341),$C341-SUM($F341:X341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E341),$C341-SUM($F341:Y341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E341),$C341-SUM($F341:Z341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E341),$C341-SUM($F341:AA341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E341),$C341-SUM($F341:AB341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E341),$C341-SUM($F341:AC341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E341),$C341-SUM($F341:AD341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E341),$C341-SUM($F341:AE341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E341),$C341-SUM($F341:AF341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E341),$C341-SUM($F341:AG341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E341),$C341-SUM($F341:AH341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E341),$C341-SUM($F341:AI341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E341),$C341-SUM($F341:AJ341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E341),$C341-SUM($F341:AK341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E341),$C341-SUM($F341:AL341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E341),$C341-SUM($F341:AM341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E341),$C341-SUM($F341:AN341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E341),$C341-SUM($F341:AO341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E341),$C341-SUM($F341:AP341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E341),$C341-SUM($F341:AQ341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E341),$C341-SUM($F341:AR341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E341),$C341-SUM($F341:AS341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E341),$C341-SUM($F341:AT341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E341),$C341-SUM($F341:AU341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E341),$C341-SUM($F341:AV341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E341),$C341-SUM($F341:AW341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E341),$C341-SUM($F341:AX341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E341),$C341-SUM($F341:AY341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E341),$C341-SUM($F341:AZ341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E341),$C341-SUM($F341:BA341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E341),$C341-SUM($F341:BB341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E341),$C341-SUM($F341:BC341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E341),$C341-SUM($F341:BD341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E341),$C341-SUM($F341:BE341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E341),$C341-SUM($F341:BF341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E341),$C341-SUM($F341:BG341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E341),$C341-SUM($F341:BH341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E341),$C341-SUM($F341:BI341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E341),$C341-SUM($F341:BJ341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E341),$C341-SUM($F341:BK341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E341),$C341-SUM($F341:BL341),($C341/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E341),$C341-SUM($F341:BM341),($C341/$B336)))","v":"n/a"}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A333,E339)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E342)+OFFSET('I3 CAPEX '!$E$79,$A333,E342)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(M$3>($B336+$E342),$C342-SUM($F342:L342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>($B336+$E342),$C342-SUM($F342:M342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E342),$C342-SUM($F342:N342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E342),$C342-SUM($F342:O342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E342),$C342-SUM($F342:P342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E342),$C342-SUM($F342:Q342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E342),$C342-SUM($F342:R342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E342),$C342-SUM($F342:S342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E342),$C342-SUM($F342:T342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E342),$C342-SUM($F342:U342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E342),$C342-SUM($F342:V342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E342),$C342-SUM($F342:W342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E342),$C342-SUM($F342:X342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E342),$C342-SUM($F342:Y342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E342),$C342-SUM($F342:Z342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E342),$C342-SUM($F342:AA342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E342),$C342-SUM($F342:AB342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E342),$C342-SUM($F342:AC342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E342),$C342-SUM($F342:AD342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E342),$C342-SUM($F342:AE342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E342),$C342-SUM($F342:AF342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E342),$C342-SUM($F342:AG342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E342),$C342-SUM($F342:AH342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E342),$C342-SUM($F342:AI342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E342),$C342-SUM($F342:AJ342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E342),$C342-SUM($F342:AK342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E342),$C342-SUM($F342:AL342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E342),$C342-SUM($F342:AM342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E342),$C342-SUM($F342:AN342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E342),$C342-SUM($F342:AO342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E342),$C342-SUM($F342:AP342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E342),$C342-SUM($F342:AQ342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E342),$C342-SUM($F342:AR342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E342),$C342-SUM($F342:AS342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E342),$C342-SUM($F342:AT342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E342),$C342-SUM($F342:AU342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E342),$C342-SUM($F342:AV342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E342),$C342-SUM($F342:AW342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E342),$C342-SUM($F342:AX342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E342),$C342-SUM($F342:AY342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E342),$C342-SUM($F342:AZ342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E342),$C342-SUM($F342:BA342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E342),$C342-SUM($F342:BB342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E342),$C342-SUM($F342:BC342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E342),$C342-SUM($F342:BD342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E342),$C342-SUM($F342:BE342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E342),$C342-SUM($F342:BF342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E342),$C342-SUM($F342:BG342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E342),$C342-SUM($F342:BH342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E342),$C342-SUM($F342:BI342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E342),$C342-SUM($F342:BJ342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E342),$C342-SUM($F342:BK342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E342),$C342-SUM($F342:BL342),($C342/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E342),$C342-SUM($F342:BM342),($C342/$B336)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E343)+OFFSET('I3 CAPEX '!$E$79,$A333,E343)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(N$3>($B336+$E343),$C343-SUM($F343:M343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E343),$C343-SUM($F343:N343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E343),$C343-SUM($F343:O343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E343),$C343-SUM($F343:P343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E343),$C343-SUM($F343:Q343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E343),$C343-SUM($F343:R343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E343),$C343-SUM($F343:S343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E343),$C343-SUM($F343:T343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E343),$C343-SUM($F343:U343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E343),$C343-SUM($F343:V343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E343),$C343-SUM($F343:W343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E343),$C343-SUM($F343:X343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E343),$C343-SUM($F343:Y343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E343),$C343-SUM($F343:Z343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E343),$C343-SUM($F343:AA343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E343),$C343-SUM($F343:AB343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E343),$C343-SUM($F343:AC343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E343),$C343-SUM($F343:AD343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E343),$C343-SUM($F343:AE343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E343),$C343-SUM($F343:AF343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E343),$C343-SUM($F343:AG343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E343),$C343-SUM($F343:AH343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E343),$C343-SUM($F343:AI343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E343),$C343-SUM($F343:AJ343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E343),$C343-SUM($F343:AK343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E343),$C343-SUM($F343:AL343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E343),$C343-SUM($F343:AM343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E343),$C343-SUM($F343:AN343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E343),$C343-SUM($F343:AO343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E343),$C343-SUM($F343:AP343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E343),$C343-SUM($F343:AQ343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E343),$C343-SUM($F343:AR343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E343),$C343-SUM($F343:AS343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E343),$C343-SUM($F343:AT343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E343),$C343-SUM($F343:AU343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E343),$C343-SUM($F343:AV343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E343),$C343-SUM($F343:AW343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E343),$C343-SUM($F343:AX343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E343),$C343-SUM($F343:AY343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E343),$C343-SUM($F343:AZ343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E343),$C343-SUM($F343:BA343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E343),$C343-SUM($F343:BB343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E343),$C343-SUM($F343:BC343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E343),$C343-SUM($F343:BD343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E343),$C343-SUM($F343:BE343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E343),$C343-SUM($F343:BF343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E343),$C343-SUM($F343:BG343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E343),$C343-SUM($F343:BH343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E343),$C343-SUM($F343:BI343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E343),$C343-SUM($F343:BJ343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E343),$C343-SUM($F343:BK343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E343),$C343-SUM($F343:BL343),($C343/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E343),$C343-SUM($F343:BM343),($C343/$B336)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E344)+OFFSET('I3 CAPEX '!$E$79,$A333,E344)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(O$3>($B336+$E344),$C344-SUM($F344:N344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E344),$C344-SUM($F344:O344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E344),$C344-SUM($F344:P344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E344),$C344-SUM($F344:Q344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E344),$C344-SUM($F344:R344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E344),$C344-SUM($F344:S344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E344),$C344-SUM($F344:T344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E344),$C344-SUM($F344:U344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E344),$C344-SUM($F344:V344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E344),$C344-SUM($F344:W344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E344),$C344-SUM($F344:X344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E344),$C344-SUM($F344:Y344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E344),$C344-SUM($F344:Z344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E344),$C344-SUM($F344:AA344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E344),$C344-SUM($F344:AB344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E344),$C344-SUM($F344:AC344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E344),$C344-SUM($F344:AD344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E344),$C344-SUM($F344:AE344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E344),$C344-SUM($F344:AF344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E344),$C344-SUM($F344:AG344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E344),$C344-SUM($F344:AH344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E344),$C344-SUM($F344:AI344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E344),$C344-SUM($F344:AJ344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E344),$C344-SUM($F344:AK344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E344),$C344-SUM($F344:AL344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E344),$C344-SUM($F344:AM344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E344),$C344-SUM($F344:AN344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E344),$C344-SUM($F344:AO344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E344),$C344-SUM($F344:AP344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E344),$C344-SUM($F344:AQ344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E344),$C344-SUM($F344:AR344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E344),$C344-SUM($F344:AS344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E344),$C344-SUM($F344:AT344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E344),$C344-SUM($F344:AU344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E344),$C344-SUM($F344:AV344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E344),$C344-SUM($F344:AW344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E344),$C344-SUM($F344:AX344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E344),$C344-SUM($F344:AY344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E344),$C344-SUM($F344:AZ344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E344),$C344-SUM($F344:BA344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E344),$C344-SUM($F344:BB344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E344),$C344-SUM($F344:BC344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E344),$C344-SUM($F344:BD344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E344),$C344-SUM($F344:BE344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E344),$C344-SUM($F344:BF344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E344),$C344-SUM($F344:BG344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E344),$C344-SUM($F344:BH344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E344),$C344-SUM($F344:BI344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E344),$C344-SUM($F344:BJ344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E344),$C344-SUM($F344:BK344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E344),$C344-SUM($F344:BL344),($C344/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E344),$C344-SUM($F344:BM344),($C344/$B336)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A333,E345)+OFFSET('I3 CAPEX '!$E$79,$A333,E345)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B336=\"n/a\",\"n/a\",IF(P$3>($B336+$E345),$C345-SUM($F345:O345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Q$3>($B336+$E345),$C345-SUM($F345:P345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(R$3>($B336+$E345),$C345-SUM($F345:Q345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(S$3>($B336+$E345),$C345-SUM($F345:R345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(T$3>($B336+$E345),$C345-SUM($F345:S345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(U$3>($B336+$E345),$C345-SUM($F345:T345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(V$3>($B336+$E345),$C345-SUM($F345:U345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(W$3>($B336+$E345),$C345-SUM($F345:V345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(X$3>($B336+$E345),$C345-SUM($F345:W345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Y$3>($B336+$E345),$C345-SUM($F345:X345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(Z$3>($B336+$E345),$C345-SUM($F345:Y345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AA$3>($B336+$E345),$C345-SUM($F345:Z345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AB$3>($B336+$E345),$C345-SUM($F345:AA345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AC$3>($B336+$E345),$C345-SUM($F345:AB345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AD$3>($B336+$E345),$C345-SUM($F345:AC345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AE$3>($B336+$E345),$C345-SUM($F345:AD345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AF$3>($B336+$E345),$C345-SUM($F345:AE345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AG$3>($B336+$E345),$C345-SUM($F345:AF345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AH$3>($B336+$E345),$C345-SUM($F345:AG345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AI$3>($B336+$E345),$C345-SUM($F345:AH345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AJ$3>($B336+$E345),$C345-SUM($F345:AI345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AK$3>($B336+$E345),$C345-SUM($F345:AJ345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AL$3>($B336+$E345),$C345-SUM($F345:AK345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AM$3>($B336+$E345),$C345-SUM($F345:AL345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AN$3>($B336+$E345),$C345-SUM($F345:AM345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AO$3>($B336+$E345),$C345-SUM($F345:AN345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AP$3>($B336+$E345),$C345-SUM($F345:AO345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AQ$3>($B336+$E345),$C345-SUM($F345:AP345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AR$3>($B336+$E345),$C345-SUM($F345:AQ345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AS$3>($B336+$E345),$C345-SUM($F345:AR345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AT$3>($B336+$E345),$C345-SUM($F345:AS345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AU$3>($B336+$E345),$C345-SUM($F345:AT345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AV$3>($B336+$E345),$C345-SUM($F345:AU345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AW$3>($B336+$E345),$C345-SUM($F345:AV345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AX$3>($B336+$E345),$C345-SUM($F345:AW345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AY$3>($B336+$E345),$C345-SUM($F345:AX345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(AZ$3>($B336+$E345),$C345-SUM($F345:AY345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BA$3>($B336+$E345),$C345-SUM($F345:AZ345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BB$3>($B336+$E345),$C345-SUM($F345:BA345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BC$3>($B336+$E345),$C345-SUM($F345:BB345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BD$3>($B336+$E345),$C345-SUM($F345:BC345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BE$3>($B336+$E345),$C345-SUM($F345:BD345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BF$3>($B336+$E345),$C345-SUM($F345:BE345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BG$3>($B336+$E345),$C345-SUM($F345:BF345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BH$3>($B336+$E345),$C345-SUM($F345:BG345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BI$3>($B336+$E345),$C345-SUM($F345:BH345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BJ$3>($B336+$E345),$C345-SUM($F345:BI345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BK$3>($B336+$E345),$C345-SUM($F345:BJ345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BL$3>($B336+$E345),$C345-SUM($F345:BK345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BM$3>($B336+$E345),$C345-SUM($F345:BL345),($C345/$B336)))","v":"n/a"},{"$f":"IF($B336=\"n/a\",\"n/a\",IF(BN$3>($B336+$E345),$C345-SUM($F345:BM345),($C345/$B336)))","v":"n/a"}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B333","v":"Capital Work in Progress"},null,null,{"$f":"SUBTOTAL(9,F334:F350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL334:AL350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN334:BN350)","v":0}]
[{"$f":"+A333+1","v":19},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A352))","v":"Accelerated Depreciation"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B357=\"n/a\",\"n/a\",IF(F$3>$B357,+$B359,+$B359/$B357))","v":0.7998084072280246},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(G$3>$B357,+$B359-SUM($F353:F353),+$B359/$B357))","v":0.7998084072280246},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(H$3>$B357,+$B359-SUM($F353:G353),+$B359/$B357))","v":0.7998084072280246},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(I$3>$B357,+$B359-SUM($F353:H353),+$B359/$B357))","v":0.7998084072280246},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(J$3>$B357,+$B359-SUM($F353:I353),+$B359/$B357))","v":0.7998084072280246},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(K$3>$B357,+$B359-SUM($F353:J353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(L$3>$B357,+$B359-SUM($F353:K353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(M$3>$B357,+$B359-SUM($F353:L353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(N$3>$B357,+$B359-SUM($F353:M353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(O$3>$B357,+$B359-SUM($F353:N353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(P$3>$B357,+$B359-SUM($F353:O353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(Q$3>$B357,+$B359-SUM($F353:P353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(R$3>$B357,+$B359-SUM($F353:Q353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(S$3>$B357,+$B359-SUM($F353:R353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(T$3>$B357,+$B359-SUM($F353:S353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(U$3>$B357,+$B359-SUM($F353:T353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(V$3>$B357,+$B359-SUM($F353:U353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(W$3>$B357,+$B359-SUM($F353:V353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(X$3>$B357,+$B359-SUM($F353:W353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(Y$3>$B357,+$B359-SUM($F353:X353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(Z$3>$B357,+$B359-SUM($F353:Y353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AA$3>$B357,+$B359-SUM($F353:Z353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AB$3>$B357,+$B359-SUM($F353:AA353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AC$3>$B357,+$B359-SUM($F353:AB353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AD$3>$B357,+$B359-SUM($F353:AC353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AE$3>$B357,+$B359-SUM($F353:AD353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AF$3>$B357,+$B359-SUM($F353:AE353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AG$3>$B357,+$B359-SUM($F353:AF353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AH$3>$B357,+$B359-SUM($F353:AG353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AI$3>$B357,+$B359-SUM($F353:AH353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AJ$3>$B357,+$B359-SUM($F353:AI353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AK$3>$B357,+$B359-SUM($F353:AJ353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AL$3>$B357,+$B359-SUM($F353:AK353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AM$3>$B357,+$B359-SUM($F353:AL353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AN$3>$B357,+$B359-SUM($F353:AM353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AO$3>$B357,+$B359-SUM($F353:AN353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AP$3>$B357,+$B359-SUM($F353:AO353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AQ$3>$B357,+$B359-SUM($F353:AP353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AR$3>$B357,+$B359-SUM($F353:AQ353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AS$3>$B357,+$B359-SUM($F353:AR353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AT$3>$B357,+$B359-SUM($F353:AS353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AU$3>$B357,+$B359-SUM($F353:AT353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AV$3>$B357,+$B359-SUM($F353:AU353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AW$3>$B357,+$B359-SUM($F353:AV353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AX$3>$B357,+$B359-SUM($F353:AW353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AY$3>$B357,+$B359-SUM($F353:AX353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(AZ$3>$B357,+$B359-SUM($F353:AY353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BA$3>$B357,+$B359-SUM($F353:AZ353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BB$3>$B357,+$B359-SUM($F353:BA353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BC$3>$B357,+$B359-SUM($F353:BB353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BD$3>$B357,+$B359-SUM($F353:BC353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BE$3>$B357,+$B359-SUM($F353:BD353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BF$3>$B357,+$B359-SUM($F353:BE353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BG$3>$B357,+$B359-SUM($F353:BF353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BH$3>$B357,+$B359-SUM($F353:BG353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BI$3>$B357,+$B359-SUM($F353:BH353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BJ$3>$B357,+$B359-SUM($F353:BI353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BK$3>$B357,+$B359-SUM($F353:BJ353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BL$3>$B357,+$B359-SUM($F353:BK353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BM$3>$B357,+$B359-SUM($F353:BL353),+$B359/$B357))","v":0},{"$f":"IF($B357=\"n/a\",\"n/a\",IF(BN$3>$B357,+$B359-SUM($F353:BM353),+$B359/$B357))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B355=\"n/a\",\"n/a\",IF(K$3>$B355+5,+$B361-SUM($F354:J354),+$B361/($B355-$E354)))","v":4.5952974255042651},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(L$3>$B355+5,+$B361-SUM($F354:K354),+$B361/($B355-$E354)))","v":4.5952974255042651},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>$B355+5,+$B361-SUM($F354:L354),+$B361/($B355-$E354)))","v":4.5952974255042651},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>$B355+5,+$B361-SUM($F354:M354),+$B361/($B355-$E354)))","v":4.5952974255042651},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>$B355+5,+$B361-SUM($F354:N354),+$B361/($B355-$E354)))","v":4.5952974255042651},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>$B355,+$B361-SUM($F354:O354),+$B361/($B355-$E359)))","v":3.5527136788005009E-15},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>$B355,+$B361-SUM($F354:P354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>$B355,+$B361-SUM($F354:Q354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>$B355,+$B361-SUM($F354:R354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>$B355,+$B361-SUM($F354:S354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>$B355,+$B361-SUM($F354:T354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>$B355,+$B361-SUM($F354:U354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>$B355,+$B361-SUM($F354:V354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>$B355,+$B361-SUM($F354:W354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>$B355,+$B361-SUM($F354:X354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>$B355,+$B361-SUM($F354:Y354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>$B355,+$B361-SUM($F354:Z354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>$B355,+$B361-SUM($F354:AA354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>$B355,+$B361-SUM($F354:AB354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>$B355,+$B361-SUM($F354:AC354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>$B355,+$B361-SUM($F354:AD354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>$B355,+$B361-SUM($F354:AE354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>$B355,+$B361-SUM($F354:AF354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>$B355,+$B361-SUM($F354:AG354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>$B355,+$B361-SUM($F354:AH354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>$B355,+$B361-SUM($F354:AI354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>$B355,+$B361-SUM($F354:AJ354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>$B355,+$B361-SUM($F354:AK354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>$B355,+$B361-SUM($F354:AL354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>$B355,+$B361-SUM($F354:AM354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>$B355,+$B361-SUM($F354:AN354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>$B355,+$B361-SUM($F354:AO354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>$B355,+$B361-SUM($F354:AP354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>$B355,+$B361-SUM($F354:AQ354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>$B355,+$B361-SUM($F354:AR354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>$B355,+$B361-SUM($F354:AS354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>$B355,+$B361-SUM($F354:AT354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>$B355,+$B361-SUM($F354:AU354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>$B355,+$B361-SUM($F354:AV354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>$B355,+$B361-SUM($F354:AW354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>$B355,+$B361-SUM($F354:AX354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>$B355,+$B361-SUM($F354:AY354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>$B355,+$B361-SUM($F354:AZ354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>$B355,+$B361-SUM($F354:BA354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>$B355,+$B361-SUM($F354:BB354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>$B355,+$B361-SUM($F354:BC354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>$B355,+$B361-SUM($F354:BD354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>$B355,+$B361-SUM($F354:BE354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>$B355,+$B361-SUM($F354:BF354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>$B355,+$B361-SUM($F354:BG354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>$B355,+$B361-SUM($F354:BH354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>$B355,+$B361-SUM($F354:BI354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>$B355,+$B361-SUM($F354:BJ354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>$B355,+$B361-SUM($F354:BK354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>$B355,+$B361-SUM($F354:BL354),+$B361/($B355-$E359)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>$B355,+$B361-SUM($F354:BM354),+$B361/($B355-$E359)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A352)","v":5},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E355)","v":0},null,1,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(G$3>($B355+$E355),$C355-SUM($F355:F355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(H$3>($B355+$E355),$C355-SUM($F355:G355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(I$3>($B355+$E355),$C355-SUM($F355:H355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(J$3>($B355+$E355),$C355-SUM($F355:I355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(K$3>($B355+$E355),$C355-SUM($F355:J355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(L$3>($B355+$E355),$C355-SUM($F355:K355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>($B355+$E355),$C355-SUM($F355:L355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>($B355+$E355),$C355-SUM($F355:M355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E355),$C355-SUM($F355:N355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E355),$C355-SUM($F355:O355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E355),$C355-SUM($F355:P355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E355),$C355-SUM($F355:Q355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E355),$C355-SUM($F355:R355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E355),$C355-SUM($F355:S355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E355),$C355-SUM($F355:T355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E355),$C355-SUM($F355:U355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E355),$C355-SUM($F355:V355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E355),$C355-SUM($F355:W355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E355),$C355-SUM($F355:X355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E355),$C355-SUM($F355:Y355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E355),$C355-SUM($F355:Z355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E355),$C355-SUM($F355:AA355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E355),$C355-SUM($F355:AB355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E355),$C355-SUM($F355:AC355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E355),$C355-SUM($F355:AD355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E355),$C355-SUM($F355:AE355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E355),$C355-SUM($F355:AF355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E355),$C355-SUM($F355:AG355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E355),$C355-SUM($F355:AH355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E355),$C355-SUM($F355:AI355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E355),$C355-SUM($F355:AJ355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E355),$C355-SUM($F355:AK355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E355),$C355-SUM($F355:AL355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E355),$C355-SUM($F355:AM355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E355),$C355-SUM($F355:AN355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E355),$C355-SUM($F355:AO355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E355),$C355-SUM($F355:AP355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E355),$C355-SUM($F355:AQ355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E355),$C355-SUM($F355:AR355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E355),$C355-SUM($F355:AS355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E355),$C355-SUM($F355:AT355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E355),$C355-SUM($F355:AU355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E355),$C355-SUM($F355:AV355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E355),$C355-SUM($F355:AW355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E355),$C355-SUM($F355:AX355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E355),$C355-SUM($F355:AY355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E355),$C355-SUM($F355:AZ355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E355),$C355-SUM($F355:BA355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E355),$C355-SUM($F355:BB355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E355),$C355-SUM($F355:BC355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E355),$C355-SUM($F355:BD355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E355),$C355-SUM($F355:BE355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E355),$C355-SUM($F355:BF355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E355),$C355-SUM($F355:BG355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E355),$C355-SUM($F355:BH355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E355),$C355-SUM($F355:BI355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E355),$C355-SUM($F355:BJ355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E355),$C355-SUM($F355:BK355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E355),$C355-SUM($F355:BL355),($C355/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E355),$C355-SUM($F355:BM355),($C355/$B355)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E356)","v":0},null,2,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(H$3>($B355+$E356),$C356-SUM($F356:G356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(I$3>($B355+$E356),$C356-SUM($F356:H356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(J$3>($B355+$E356),$C356-SUM($F356:I356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(K$3>($B355+$E356),$C356-SUM($F356:J356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(L$3>($B355+$E356),$C356-SUM($F356:K356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>($B355+$E356),$C356-SUM($F356:L356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>($B355+$E356),$C356-SUM($F356:M356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E356),$C356-SUM($F356:N356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E356),$C356-SUM($F356:O356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E356),$C356-SUM($F356:P356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E356),$C356-SUM($F356:Q356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E356),$C356-SUM($F356:R356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E356),$C356-SUM($F356:S356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E356),$C356-SUM($F356:T356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E356),$C356-SUM($F356:U356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E356),$C356-SUM($F356:V356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E356),$C356-SUM($F356:W356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E356),$C356-SUM($F356:X356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E356),$C356-SUM($F356:Y356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E356),$C356-SUM($F356:Z356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E356),$C356-SUM($F356:AA356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E356),$C356-SUM($F356:AB356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E356),$C356-SUM($F356:AC356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E356),$C356-SUM($F356:AD356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E356),$C356-SUM($F356:AE356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E356),$C356-SUM($F356:AF356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E356),$C356-SUM($F356:AG356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E356),$C356-SUM($F356:AH356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E356),$C356-SUM($F356:AI356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E356),$C356-SUM($F356:AJ356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E356),$C356-SUM($F356:AK356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E356),$C356-SUM($F356:AL356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E356),$C356-SUM($F356:AM356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E356),$C356-SUM($F356:AN356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E356),$C356-SUM($F356:AO356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E356),$C356-SUM($F356:AP356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E356),$C356-SUM($F356:AQ356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E356),$C356-SUM($F356:AR356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E356),$C356-SUM($F356:AS356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E356),$C356-SUM($F356:AT356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E356),$C356-SUM($F356:AU356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E356),$C356-SUM($F356:AV356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E356),$C356-SUM($F356:AW356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E356),$C356-SUM($F356:AX356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E356),$C356-SUM($F356:AY356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E356),$C356-SUM($F356:AZ356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E356),$C356-SUM($F356:BA356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E356),$C356-SUM($F356:BB356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E356),$C356-SUM($F356:BC356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E356),$C356-SUM($F356:BD356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E356),$C356-SUM($F356:BE356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E356),$C356-SUM($F356:BF356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E356),$C356-SUM($F356:BG356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E356),$C356-SUM($F356:BH356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E356),$C356-SUM($F356:BI356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E356),$C356-SUM($F356:BJ356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E356),$C356-SUM($F356:BK356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E356),$C356-SUM($F356:BL356),($C356/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E356),$C356-SUM($F356:BM356),($C356/$B355)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A352)","v":5},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E357)","v":0},null,3,null,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(I$3>($B355+$E357),$C357-SUM($F357:H357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(J$3>($B355+$E357),$C357-SUM($F357:I357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(K$3>($B355+$E357),$C357-SUM($F357:J357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(L$3>($B355+$E357),$C357-SUM($F357:K357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>($B355+$E357),$C357-SUM($F357:L357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>($B355+$E357),$C357-SUM($F357:M357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E357),$C357-SUM($F357:N357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E357),$C357-SUM($F357:O357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E357),$C357-SUM($F357:P357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E357),$C357-SUM($F357:Q357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E357),$C357-SUM($F357:R357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E357),$C357-SUM($F357:S357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E357),$C357-SUM($F357:T357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E357),$C357-SUM($F357:U357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E357),$C357-SUM($F357:V357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E357),$C357-SUM($F357:W357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E357),$C357-SUM($F357:X357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E357),$C357-SUM($F357:Y357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E357),$C357-SUM($F357:Z357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E357),$C357-SUM($F357:AA357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E357),$C357-SUM($F357:AB357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E357),$C357-SUM($F357:AC357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E357),$C357-SUM($F357:AD357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E357),$C357-SUM($F357:AE357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E357),$C357-SUM($F357:AF357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E357),$C357-SUM($F357:AG357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E357),$C357-SUM($F357:AH357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E357),$C357-SUM($F357:AI357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E357),$C357-SUM($F357:AJ357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E357),$C357-SUM($F357:AK357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E357),$C357-SUM($F357:AL357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E357),$C357-SUM($F357:AM357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E357),$C357-SUM($F357:AN357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E357),$C357-SUM($F357:AO357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E357),$C357-SUM($F357:AP357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E357),$C357-SUM($F357:AQ357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E357),$C357-SUM($F357:AR357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E357),$C357-SUM($F357:AS357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E357),$C357-SUM($F357:AT357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E357),$C357-SUM($F357:AU357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E357),$C357-SUM($F357:AV357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E357),$C357-SUM($F357:AW357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E357),$C357-SUM($F357:AX357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E357),$C357-SUM($F357:AY357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E357),$C357-SUM($F357:AZ357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E357),$C357-SUM($F357:BA357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E357),$C357-SUM($F357:BB357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E357),$C357-SUM($F357:BC357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E357),$C357-SUM($F357:BD357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E357),$C357-SUM($F357:BE357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E357),$C357-SUM($F357:BF357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E357),$C357-SUM($F357:BG357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E357),$C357-SUM($F357:BH357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E357),$C357-SUM($F357:BI357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E357),$C357-SUM($F357:BJ357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E357),$C357-SUM($F357:BK357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E357),$C357-SUM($F357:BL357),($C357/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E357),$C357-SUM($F357:BM357),($C357/$B355)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E358)","v":0},null,4,null,null,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(J$3>($B355+$E358),$C358-SUM($F358:I358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(K$3>($B355+$E358),$C358-SUM($F358:J358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(L$3>($B355+$E358),$C358-SUM($F358:K358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>($B355+$E358),$C358-SUM($F358:L358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>($B355+$E358),$C358-SUM($F358:M358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E358),$C358-SUM($F358:N358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E358),$C358-SUM($F358:O358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E358),$C358-SUM($F358:P358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E358),$C358-SUM($F358:Q358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E358),$C358-SUM($F358:R358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E358),$C358-SUM($F358:S358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E358),$C358-SUM($F358:T358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E358),$C358-SUM($F358:U358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E358),$C358-SUM($F358:V358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E358),$C358-SUM($F358:W358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E358),$C358-SUM($F358:X358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E358),$C358-SUM($F358:Y358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E358),$C358-SUM($F358:Z358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E358),$C358-SUM($F358:AA358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E358),$C358-SUM($F358:AB358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E358),$C358-SUM($F358:AC358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E358),$C358-SUM($F358:AD358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E358),$C358-SUM($F358:AE358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E358),$C358-SUM($F358:AF358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E358),$C358-SUM($F358:AG358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E358),$C358-SUM($F358:AH358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E358),$C358-SUM($F358:AI358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E358),$C358-SUM($F358:AJ358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E358),$C358-SUM($F358:AK358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E358),$C358-SUM($F358:AL358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E358),$C358-SUM($F358:AM358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E358),$C358-SUM($F358:AN358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E358),$C358-SUM($F358:AO358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E358),$C358-SUM($F358:AP358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E358),$C358-SUM($F358:AQ358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E358),$C358-SUM($F358:AR358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E358),$C358-SUM($F358:AS358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E358),$C358-SUM($F358:AT358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E358),$C358-SUM($F358:AU358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E358),$C358-SUM($F358:AV358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E358),$C358-SUM($F358:AW358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E358),$C358-SUM($F358:AX358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E358),$C358-SUM($F358:AY358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E358),$C358-SUM($F358:AZ358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E358),$C358-SUM($F358:BA358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E358),$C358-SUM($F358:BB358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E358),$C358-SUM($F358:BC358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E358),$C358-SUM($F358:BD358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E358),$C358-SUM($F358:BE358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E358),$C358-SUM($F358:BF358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E358),$C358-SUM($F358:BG358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E358),$C358-SUM($F358:BH358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E358),$C358-SUM($F358:BI358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E358),$C358-SUM($F358:BJ358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E358),$C358-SUM($F358:BK358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E358),$C358-SUM($F358:BL358),($C358/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E358),$C358-SUM($F358:BM358),($C358/$B355)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A352)","v":3.9990420361401231},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E359)+OFFSET('I3 CAPEX '!$E$79,$A352,E359)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(K$3>($B355+$E359),$C359-SUM($F359:J359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(L$3>($B355+$E359),$C359-SUM($F359:K359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>($B355+$E359),$C359-SUM($F359:L359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>($B355+$E359),$C359-SUM($F359:M359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E359),$C359-SUM($F359:N359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E359),$C359-SUM($F359:O359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E359),$C359-SUM($F359:P359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E359),$C359-SUM($F359:Q359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E359),$C359-SUM($F359:R359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E359),$C359-SUM($F359:S359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E359),$C359-SUM($F359:T359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E359),$C359-SUM($F359:U359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E359),$C359-SUM($F359:V359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E359),$C359-SUM($F359:W359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E359),$C359-SUM($F359:X359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E359),$C359-SUM($F359:Y359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E359),$C359-SUM($F359:Z359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E359),$C359-SUM($F359:AA359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E359),$C359-SUM($F359:AB359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E359),$C359-SUM($F359:AC359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E359),$C359-SUM($F359:AD359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E359),$C359-SUM($F359:AE359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E359),$C359-SUM($F359:AF359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E359),$C359-SUM($F359:AG359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E359),$C359-SUM($F359:AH359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E359),$C359-SUM($F359:AI359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E359),$C359-SUM($F359:AJ359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E359),$C359-SUM($F359:AK359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E359),$C359-SUM($F359:AL359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E359),$C359-SUM($F359:AM359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E359),$C359-SUM($F359:AN359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E359),$C359-SUM($F359:AO359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E359),$C359-SUM($F359:AP359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E359),$C359-SUM($F359:AQ359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E359),$C359-SUM($F359:AR359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E359),$C359-SUM($F359:AS359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E359),$C359-SUM($F359:AT359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E359),$C359-SUM($F359:AU359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E359),$C359-SUM($F359:AV359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E359),$C359-SUM($F359:AW359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E359),$C359-SUM($F359:AX359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E359),$C359-SUM($F359:AY359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E359),$C359-SUM($F359:AZ359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E359),$C359-SUM($F359:BA359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E359),$C359-SUM($F359:BB359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E359),$C359-SUM($F359:BC359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E359),$C359-SUM($F359:BD359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E359),$C359-SUM($F359:BE359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E359),$C359-SUM($F359:BF359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E359),$C359-SUM($F359:BG359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E359),$C359-SUM($F359:BH359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E359),$C359-SUM($F359:BI359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E359),$C359-SUM($F359:BJ359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E359),$C359-SUM($F359:BK359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E359),$C359-SUM($F359:BL359),($C359/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E359),$C359-SUM($F359:BM359),($C359/$B355)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E360)+OFFSET('I3 CAPEX '!$E$79,$A352,E360)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(L$3>($B355+$E360),$C360-SUM($F360:K360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>($B355+$E360),$C360-SUM($F360:L360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>($B355+$E360),$C360-SUM($F360:M360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E360),$C360-SUM($F360:N360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E360),$C360-SUM($F360:O360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E360),$C360-SUM($F360:P360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E360),$C360-SUM($F360:Q360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E360),$C360-SUM($F360:R360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E360),$C360-SUM($F360:S360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E360),$C360-SUM($F360:T360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E360),$C360-SUM($F360:U360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E360),$C360-SUM($F360:V360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E360),$C360-SUM($F360:W360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E360),$C360-SUM($F360:X360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E360),$C360-SUM($F360:Y360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E360),$C360-SUM($F360:Z360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E360),$C360-SUM($F360:AA360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E360),$C360-SUM($F360:AB360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E360),$C360-SUM($F360:AC360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E360),$C360-SUM($F360:AD360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E360),$C360-SUM($F360:AE360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E360),$C360-SUM($F360:AF360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E360),$C360-SUM($F360:AG360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E360),$C360-SUM($F360:AH360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E360),$C360-SUM($F360:AI360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E360),$C360-SUM($F360:AJ360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E360),$C360-SUM($F360:AK360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E360),$C360-SUM($F360:AL360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E360),$C360-SUM($F360:AM360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E360),$C360-SUM($F360:AN360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E360),$C360-SUM($F360:AO360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E360),$C360-SUM($F360:AP360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E360),$C360-SUM($F360:AQ360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E360),$C360-SUM($F360:AR360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E360),$C360-SUM($F360:AS360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E360),$C360-SUM($F360:AT360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E360),$C360-SUM($F360:AU360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E360),$C360-SUM($F360:AV360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E360),$C360-SUM($F360:AW360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E360),$C360-SUM($F360:AX360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E360),$C360-SUM($F360:AY360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E360),$C360-SUM($F360:AZ360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E360),$C360-SUM($F360:BA360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E360),$C360-SUM($F360:BB360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E360),$C360-SUM($F360:BC360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E360),$C360-SUM($F360:BD360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E360),$C360-SUM($F360:BE360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E360),$C360-SUM($F360:BF360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E360),$C360-SUM($F360:BG360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E360),$C360-SUM($F360:BH360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E360),$C360-SUM($F360:BI360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E360),$C360-SUM($F360:BJ360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E360),$C360-SUM($F360:BK360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E360),$C360-SUM($F360:BL360),($C360/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E360),$C360-SUM($F360:BM360),($C360/$B355)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A352,E358)","v":22.976487127521327},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E361)+OFFSET('I3 CAPEX '!$E$79,$A352,E361)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>($B355+$E361),$C361-SUM($F361:L361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>($B355+$E361),$C361-SUM($F361:M361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E361),$C361-SUM($F361:N361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E361),$C361-SUM($F361:O361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E361),$C361-SUM($F361:P361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E361),$C361-SUM($F361:Q361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E361),$C361-SUM($F361:R361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E361),$C361-SUM($F361:S361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E361),$C361-SUM($F361:T361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E361),$C361-SUM($F361:U361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E361),$C361-SUM($F361:V361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E361),$C361-SUM($F361:W361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E361),$C361-SUM($F361:X361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E361),$C361-SUM($F361:Y361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E361),$C361-SUM($F361:Z361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E361),$C361-SUM($F361:AA361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E361),$C361-SUM($F361:AB361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E361),$C361-SUM($F361:AC361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E361),$C361-SUM($F361:AD361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E361),$C361-SUM($F361:AE361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E361),$C361-SUM($F361:AF361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E361),$C361-SUM($F361:AG361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E361),$C361-SUM($F361:AH361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E361),$C361-SUM($F361:AI361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E361),$C361-SUM($F361:AJ361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E361),$C361-SUM($F361:AK361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E361),$C361-SUM($F361:AL361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E361),$C361-SUM($F361:AM361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E361),$C361-SUM($F361:AN361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E361),$C361-SUM($F361:AO361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E361),$C361-SUM($F361:AP361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E361),$C361-SUM($F361:AQ361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E361),$C361-SUM($F361:AR361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E361),$C361-SUM($F361:AS361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E361),$C361-SUM($F361:AT361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E361),$C361-SUM($F361:AU361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E361),$C361-SUM($F361:AV361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E361),$C361-SUM($F361:AW361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E361),$C361-SUM($F361:AX361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E361),$C361-SUM($F361:AY361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E361),$C361-SUM($F361:AZ361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E361),$C361-SUM($F361:BA361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E361),$C361-SUM($F361:BB361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E361),$C361-SUM($F361:BC361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E361),$C361-SUM($F361:BD361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E361),$C361-SUM($F361:BE361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E361),$C361-SUM($F361:BF361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E361),$C361-SUM($F361:BG361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E361),$C361-SUM($F361:BH361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E361),$C361-SUM($F361:BI361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E361),$C361-SUM($F361:BJ361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E361),$C361-SUM($F361:BK361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E361),$C361-SUM($F361:BL361),($C361/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E361),$C361-SUM($F361:BM361),($C361/$B355)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E362)+OFFSET('I3 CAPEX '!$E$79,$A352,E362)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>($B355+$E362),$C362-SUM($F362:M362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E362),$C362-SUM($F362:N362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E362),$C362-SUM($F362:O362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E362),$C362-SUM($F362:P362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E362),$C362-SUM($F362:Q362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E362),$C362-SUM($F362:R362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E362),$C362-SUM($F362:S362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E362),$C362-SUM($F362:T362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E362),$C362-SUM($F362:U362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E362),$C362-SUM($F362:V362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E362),$C362-SUM($F362:W362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E362),$C362-SUM($F362:X362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E362),$C362-SUM($F362:Y362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E362),$C362-SUM($F362:Z362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E362),$C362-SUM($F362:AA362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E362),$C362-SUM($F362:AB362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E362),$C362-SUM($F362:AC362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E362),$C362-SUM($F362:AD362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E362),$C362-SUM($F362:AE362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E362),$C362-SUM($F362:AF362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E362),$C362-SUM($F362:AG362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E362),$C362-SUM($F362:AH362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E362),$C362-SUM($F362:AI362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E362),$C362-SUM($F362:AJ362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E362),$C362-SUM($F362:AK362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E362),$C362-SUM($F362:AL362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E362),$C362-SUM($F362:AM362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E362),$C362-SUM($F362:AN362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E362),$C362-SUM($F362:AO362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E362),$C362-SUM($F362:AP362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E362),$C362-SUM($F362:AQ362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E362),$C362-SUM($F362:AR362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E362),$C362-SUM($F362:AS362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E362),$C362-SUM($F362:AT362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E362),$C362-SUM($F362:AU362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E362),$C362-SUM($F362:AV362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E362),$C362-SUM($F362:AW362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E362),$C362-SUM($F362:AX362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E362),$C362-SUM($F362:AY362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E362),$C362-SUM($F362:AZ362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E362),$C362-SUM($F362:BA362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E362),$C362-SUM($F362:BB362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E362),$C362-SUM($F362:BC362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E362),$C362-SUM($F362:BD362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E362),$C362-SUM($F362:BE362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E362),$C362-SUM($F362:BF362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E362),$C362-SUM($F362:BG362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E362),$C362-SUM($F362:BH362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E362),$C362-SUM($F362:BI362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E362),$C362-SUM($F362:BJ362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E362),$C362-SUM($F362:BK362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E362),$C362-SUM($F362:BL362),($C362/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E362),$C362-SUM($F362:BM362),($C362/$B355)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E363)+OFFSET('I3 CAPEX '!$E$79,$A352,E363)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>($B355+$E363),$C363-SUM($F363:N363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E363),$C363-SUM($F363:O363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E363),$C363-SUM($F363:P363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E363),$C363-SUM($F363:Q363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E363),$C363-SUM($F363:R363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E363),$C363-SUM($F363:S363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E363),$C363-SUM($F363:T363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E363),$C363-SUM($F363:U363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E363),$C363-SUM($F363:V363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E363),$C363-SUM($F363:W363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E363),$C363-SUM($F363:X363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E363),$C363-SUM($F363:Y363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E363),$C363-SUM($F363:Z363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E363),$C363-SUM($F363:AA363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E363),$C363-SUM($F363:AB363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E363),$C363-SUM($F363:AC363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E363),$C363-SUM($F363:AD363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E363),$C363-SUM($F363:AE363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E363),$C363-SUM($F363:AF363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E363),$C363-SUM($F363:AG363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E363),$C363-SUM($F363:AH363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E363),$C363-SUM($F363:AI363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E363),$C363-SUM($F363:AJ363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E363),$C363-SUM($F363:AK363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E363),$C363-SUM($F363:AL363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E363),$C363-SUM($F363:AM363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E363),$C363-SUM($F363:AN363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E363),$C363-SUM($F363:AO363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E363),$C363-SUM($F363:AP363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E363),$C363-SUM($F363:AQ363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E363),$C363-SUM($F363:AR363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E363),$C363-SUM($F363:AS363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E363),$C363-SUM($F363:AT363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E363),$C363-SUM($F363:AU363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E363),$C363-SUM($F363:AV363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E363),$C363-SUM($F363:AW363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E363),$C363-SUM($F363:AX363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E363),$C363-SUM($F363:AY363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E363),$C363-SUM($F363:AZ363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E363),$C363-SUM($F363:BA363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E363),$C363-SUM($F363:BB363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E363),$C363-SUM($F363:BC363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E363),$C363-SUM($F363:BD363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E363),$C363-SUM($F363:BE363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E363),$C363-SUM($F363:BF363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E363),$C363-SUM($F363:BG363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E363),$C363-SUM($F363:BH363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E363),$C363-SUM($F363:BI363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E363),$C363-SUM($F363:BJ363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E363),$C363-SUM($F363:BK363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E363),$C363-SUM($F363:BL363),($C363/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E363),$C363-SUM($F363:BM363),($C363/$B355)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A352,E364)+OFFSET('I3 CAPEX '!$E$79,$A352,E364)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>($B355+$E364),$C364-SUM($F364:O364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>($B355+$E364),$C364-SUM($F364:P364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>($B355+$E364),$C364-SUM($F364:Q364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>($B355+$E364),$C364-SUM($F364:R364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>($B355+$E364),$C364-SUM($F364:S364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>($B355+$E364),$C364-SUM($F364:T364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>($B355+$E364),$C364-SUM($F364:U364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>($B355+$E364),$C364-SUM($F364:V364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>($B355+$E364),$C364-SUM($F364:W364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>($B355+$E364),$C364-SUM($F364:X364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>($B355+$E364),$C364-SUM($F364:Y364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>($B355+$E364),$C364-SUM($F364:Z364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>($B355+$E364),$C364-SUM($F364:AA364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>($B355+$E364),$C364-SUM($F364:AB364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>($B355+$E364),$C364-SUM($F364:AC364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>($B355+$E364),$C364-SUM($F364:AD364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>($B355+$E364),$C364-SUM($F364:AE364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>($B355+$E364),$C364-SUM($F364:AF364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>($B355+$E364),$C364-SUM($F364:AG364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>($B355+$E364),$C364-SUM($F364:AH364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E364),$C364-SUM($F364:AI364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>($B355+$E364),$C364-SUM($F364:AJ364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>($B355+$E364),$C364-SUM($F364:AK364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>($B355+$E364),$C364-SUM($F364:AL364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>($B355+$E364),$C364-SUM($F364:AM364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>($B355+$E364),$C364-SUM($F364:AN364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>($B355+$E364),$C364-SUM($F364:AO364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E364),$C364-SUM($F364:AP364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>($B355+$E364),$C364-SUM($F364:AQ364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>($B355+$E364),$C364-SUM($F364:AR364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>($B355+$E364),$C364-SUM($F364:AS364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>($B355+$E364),$C364-SUM($F364:AT364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>($B355+$E364),$C364-SUM($F364:AU364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>($B355+$E364),$C364-SUM($F364:AV364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>($B355+$E364),$C364-SUM($F364:AW364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>($B355+$E364),$C364-SUM($F364:AX364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E364),$C364-SUM($F364:AY364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>($B355+$E364),$C364-SUM($F364:AZ364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>($B355+$E364),$C364-SUM($F364:BA364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>($B355+$E364),$C364-SUM($F364:BB364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>($B355+$E364),$C364-SUM($F364:BC364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>($B355+$E364),$C364-SUM($F364:BD364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>($B355+$E364),$C364-SUM($F364:BE364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>($B355+$E364),$C364-SUM($F364:BF364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>($B355+$E364),$C364-SUM($F364:BG364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>($B355+$E364),$C364-SUM($F364:BH364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>($B355+$E364),$C364-SUM($F364:BI364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>($B355+$E364),$C364-SUM($F364:BJ364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>($B355+$E364),$C364-SUM($F364:BK364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>($B355+$E364),$C364-SUM($F364:BL364),($C364/$B355)))","v":0},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BN$3>($B355+$E364),$C364-SUM($F364:BM364),($C364/$B355)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B352","v":"Accelerated Depreciation"},null,null,{"$f":"SUBTOTAL(9,F353:F369)","v":0.7998084072280246},0.7998084072280246,0.7998084072280246,0.7998084072280246,0.7998084072280246,4.5952974255042651,4.5952974255042651,4.5952974255042651,4.5952974255042651,4.5952974255042651,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL353:AL369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN353:BN369)","v":0}]
[{"$f":"+A352+1","v":20},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A371))","v":"Refurbishment Projects 2008-2013"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B376=\"n/a\",\"n/a\",IF(F$3>$B376,+$B378,+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(G$3>$B376,+$B378-SUM($F372:F372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(H$3>$B376,+$B378-SUM($F372:G372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(I$3>$B376,+$B378-SUM($F372:H372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(J$3>$B376,+$B378-SUM($F372:I372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(K$3>$B376,+$B378-SUM($F372:J372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(L$3>$B376,+$B378-SUM($F372:K372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(M$3>$B376,+$B378-SUM($F372:L372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(N$3>$B376,+$B378-SUM($F372:M372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(O$3>$B376,+$B378-SUM($F372:N372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(P$3>$B376,+$B378-SUM($F372:O372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(Q$3>$B376,+$B378-SUM($F372:P372),+$B378/$B376))","v":0.90816862849228586},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(R$3>$B376,+$B378-SUM($F372:Q372),+$B378/$B376))","v":0.45968479638461091},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(S$3>$B376,+$B378-SUM($F372:R372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(T$3>$B376,+$B378-SUM($F372:S372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(U$3>$B376,+$B378-SUM($F372:T372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(V$3>$B376,+$B378-SUM($F372:U372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(W$3>$B376,+$B378-SUM($F372:V372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(X$3>$B376,+$B378-SUM($F372:W372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(Y$3>$B376,+$B378-SUM($F372:X372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(Z$3>$B376,+$B378-SUM($F372:Y372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AA$3>$B376,+$B378-SUM($F372:Z372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AB$3>$B376,+$B378-SUM($F372:AA372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AC$3>$B376,+$B378-SUM($F372:AB372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AD$3>$B376,+$B378-SUM($F372:AC372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AE$3>$B376,+$B378-SUM($F372:AD372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AF$3>$B376,+$B378-SUM($F372:AE372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AG$3>$B376,+$B378-SUM($F372:AF372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AH$3>$B376,+$B378-SUM($F372:AG372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AI$3>$B376,+$B378-SUM($F372:AH372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AJ$3>$B376,+$B378-SUM($F372:AI372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AK$3>$B376,+$B378-SUM($F372:AJ372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AL$3>$B376,+$B378-SUM($F372:AK372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AM$3>$B376,+$B378-SUM($F372:AL372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AN$3>$B376,+$B378-SUM($F372:AM372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AO$3>$B376,+$B378-SUM($F372:AN372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AP$3>$B376,+$B378-SUM($F372:AO372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AQ$3>$B376,+$B378-SUM($F372:AP372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AR$3>$B376,+$B378-SUM($F372:AQ372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AS$3>$B376,+$B378-SUM($F372:AR372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AT$3>$B376,+$B378-SUM($F372:AS372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AU$3>$B376,+$B378-SUM($F372:AT372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AV$3>$B376,+$B378-SUM($F372:AU372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AW$3>$B376,+$B378-SUM($F372:AV372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AX$3>$B376,+$B378-SUM($F372:AW372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AY$3>$B376,+$B378-SUM($F372:AX372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(AZ$3>$B376,+$B378-SUM($F372:AY372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BA$3>$B376,+$B378-SUM($F372:AZ372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BB$3>$B376,+$B378-SUM($F372:BA372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BC$3>$B376,+$B378-SUM($F372:BB372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BD$3>$B376,+$B378-SUM($F372:BC372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BE$3>$B376,+$B378-SUM($F372:BD372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BF$3>$B376,+$B378-SUM($F372:BE372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BG$3>$B376,+$B378-SUM($F372:BF372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BH$3>$B376,+$B378-SUM($F372:BG372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BI$3>$B376,+$B378-SUM($F372:BH372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BJ$3>$B376,+$B378-SUM($F372:BI372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BK$3>$B376,+$B378-SUM($F372:BJ372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BL$3>$B376,+$B378-SUM($F372:BK372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BM$3>$B376,+$B378-SUM($F372:BL372),+$B378/$B376))","v":0},{"$f":"IF($B376=\"n/a\",\"n/a\",IF(BN$3>$B376,+$B378-SUM($F372:BM372),+$B378/$B376))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B374=\"n/a\",\"n/a\",IF(K$3>$B374,+$B380-SUM($F373:J373),+$B380/($B374-$E378)))","v":-1.5954277702583817},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(L$3>$B374,+$B380-SUM($F373:K373),+$B380/($B374-$E378)))","v":-1.5954277702583817},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(M$3>$B374,+$B380-SUM($F373:L373),+$B380/($B374-$E378)))","v":-1.5954277702583817},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>$B374,+$B380-SUM($F373:M373),+$B380/($B374-$E378)))","v":-1.5954277702583817},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>$B374,+$B380-SUM($F373:N373),+$B380/($B374-$E378)))","v":-1.5954277702583817},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>$B374,+$B380-SUM($F373:O373),+$B380/($B374-$E378)))","v":-1.5954277702583817},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>$B374,+$B380-SUM($F373:P373),+$B380/($B374-$E378)))","v":-1.5954277702583817},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>$B374,+$B380-SUM($F373:Q373),+$B380/($B374-$E378)))","v":-0.79771388512918939},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>$B374,+$B380-SUM($F373:R373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>$B374,+$B380-SUM($F373:S373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>$B374,+$B380-SUM($F373:T373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>$B374,+$B380-SUM($F373:U373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>$B374,+$B380-SUM($F373:V373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>$B374,+$B380-SUM($F373:W373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>$B374,+$B380-SUM($F373:X373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>$B374,+$B380-SUM($F373:Y373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>$B374,+$B380-SUM($F373:Z373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>$B374,+$B380-SUM($F373:AA373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>$B374,+$B380-SUM($F373:AB373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>$B374,+$B380-SUM($F373:AC373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>$B374,+$B380-SUM($F373:AD373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>$B374,+$B380-SUM($F373:AE373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>$B374,+$B380-SUM($F373:AF373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>$B374,+$B380-SUM($F373:AG373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>$B374,+$B380-SUM($F373:AH373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>$B374,+$B380-SUM($F373:AI373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>$B374,+$B380-SUM($F373:AJ373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>$B374,+$B380-SUM($F373:AK373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>$B374,+$B380-SUM($F373:AL373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>$B374,+$B380-SUM($F373:AM373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>$B374,+$B380-SUM($F373:AN373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>$B374,+$B380-SUM($F373:AO373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>$B374,+$B380-SUM($F373:AP373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>$B374,+$B380-SUM($F373:AQ373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>$B374,+$B380-SUM($F373:AR373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>$B374,+$B380-SUM($F373:AS373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>$B374,+$B380-SUM($F373:AT373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>$B374,+$B380-SUM($F373:AU373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>$B374,+$B380-SUM($F373:AV373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>$B374,+$B380-SUM($F373:AW373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>$B374,+$B380-SUM($F373:AX373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>$B374,+$B380-SUM($F373:AY373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>$B374,+$B380-SUM($F373:AZ373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>$B374,+$B380-SUM($F373:BA373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>$B374,+$B380-SUM($F373:BB373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>$B374,+$B380-SUM($F373:BC373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>$B374,+$B380-SUM($F373:BD373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>$B374,+$B380-SUM($F373:BE373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>$B374,+$B380-SUM($F373:BF373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>$B374,+$B380-SUM($F373:BG373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>$B374,+$B380-SUM($F373:BH373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>$B374,+$B380-SUM($F373:BI373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>$B374,+$B380-SUM($F373:BJ373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>$B374,+$B380-SUM($F373:BK373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>$B374,+$B380-SUM($F373:BL373),+$B380/($B374-$E378)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>$B374,+$B380-SUM($F373:BM373),+$B380/($B374-$E378)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A371)","v":12.5},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E374)","v":0},null,1,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(G$3>($B374+$E374),$C374-SUM($F374:F374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(H$3>($B374+$E374),$C374-SUM($F374:G374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(I$3>($B374+$E374),$C374-SUM($F374:H374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(J$3>($B374+$E374),$C374-SUM($F374:I374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(K$3>($B374+$E374),$C374-SUM($F374:J374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(L$3>($B374+$E374),$C374-SUM($F374:K374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(M$3>($B374+$E374),$C374-SUM($F374:L374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>($B374+$E374),$C374-SUM($F374:M374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E374),$C374-SUM($F374:N374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E374),$C374-SUM($F374:O374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E374),$C374-SUM($F374:P374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E374),$C374-SUM($F374:Q374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E374),$C374-SUM($F374:R374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E374),$C374-SUM($F374:S374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E374),$C374-SUM($F374:T374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E374),$C374-SUM($F374:U374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E374),$C374-SUM($F374:V374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E374),$C374-SUM($F374:W374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E374),$C374-SUM($F374:X374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E374),$C374-SUM($F374:Y374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E374),$C374-SUM($F374:Z374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E374),$C374-SUM($F374:AA374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E374),$C374-SUM($F374:AB374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E374),$C374-SUM($F374:AC374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E374),$C374-SUM($F374:AD374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E374),$C374-SUM($F374:AE374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E374),$C374-SUM($F374:AF374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E374),$C374-SUM($F374:AG374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E374),$C374-SUM($F374:AH374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E374),$C374-SUM($F374:AI374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E374),$C374-SUM($F374:AJ374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E374),$C374-SUM($F374:AK374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E374),$C374-SUM($F374:AL374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E374),$C374-SUM($F374:AM374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E374),$C374-SUM($F374:AN374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E374),$C374-SUM($F374:AO374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E374),$C374-SUM($F374:AP374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E374),$C374-SUM($F374:AQ374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E374),$C374-SUM($F374:AR374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E374),$C374-SUM($F374:AS374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E374),$C374-SUM($F374:AT374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E374),$C374-SUM($F374:AU374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E374),$C374-SUM($F374:AV374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E374),$C374-SUM($F374:AW374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E374),$C374-SUM($F374:AX374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E374),$C374-SUM($F374:AY374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E374),$C374-SUM($F374:AZ374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E374),$C374-SUM($F374:BA374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E374),$C374-SUM($F374:BB374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E374),$C374-SUM($F374:BC374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E374),$C374-SUM($F374:BD374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E374),$C374-SUM($F374:BE374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E374),$C374-SUM($F374:BF374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E374),$C374-SUM($F374:BG374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E374),$C374-SUM($F374:BH374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E374),$C374-SUM($F374:BI374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E374),$C374-SUM($F374:BJ374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E374),$C374-SUM($F374:BK374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E374),$C374-SUM($F374:BL374),($C374/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E374),$C374-SUM($F374:BM374),($C374/$B374)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E375)","v":5.081267467561335},null,2,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(H$3>($B374+$E375),$C375-SUM($F375:G375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(I$3>($B374+$E375),$C375-SUM($F375:H375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(J$3>($B374+$E375),$C375-SUM($F375:I375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(K$3>($B374+$E375),$C375-SUM($F375:J375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(L$3>($B374+$E375),$C375-SUM($F375:K375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(M$3>($B374+$E375),$C375-SUM($F375:L375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>($B374+$E375),$C375-SUM($F375:M375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E375),$C375-SUM($F375:N375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E375),$C375-SUM($F375:O375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E375),$C375-SUM($F375:P375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E375),$C375-SUM($F375:Q375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E375),$C375-SUM($F375:R375),($C375/$B374)))","v":0.40650139740490682},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E375),$C375-SUM($F375:S375),($C375/$B374)))","v":0.20325069870245294},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E375),$C375-SUM($F375:T375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E375),$C375-SUM($F375:U375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E375),$C375-SUM($F375:V375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E375),$C375-SUM($F375:W375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E375),$C375-SUM($F375:X375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E375),$C375-SUM($F375:Y375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E375),$C375-SUM($F375:Z375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E375),$C375-SUM($F375:AA375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E375),$C375-SUM($F375:AB375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E375),$C375-SUM($F375:AC375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E375),$C375-SUM($F375:AD375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E375),$C375-SUM($F375:AE375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E375),$C375-SUM($F375:AF375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E375),$C375-SUM($F375:AG375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E375),$C375-SUM($F375:AH375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E375),$C375-SUM($F375:AI375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E375),$C375-SUM($F375:AJ375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E375),$C375-SUM($F375:AK375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E375),$C375-SUM($F375:AL375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E375),$C375-SUM($F375:AM375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E375),$C375-SUM($F375:AN375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E375),$C375-SUM($F375:AO375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E375),$C375-SUM($F375:AP375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E375),$C375-SUM($F375:AQ375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E375),$C375-SUM($F375:AR375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E375),$C375-SUM($F375:AS375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E375),$C375-SUM($F375:AT375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E375),$C375-SUM($F375:AU375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E375),$C375-SUM($F375:AV375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E375),$C375-SUM($F375:AW375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E375),$C375-SUM($F375:AX375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E375),$C375-SUM($F375:AY375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E375),$C375-SUM($F375:AZ375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E375),$C375-SUM($F375:BA375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E375),$C375-SUM($F375:BB375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E375),$C375-SUM($F375:BC375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E375),$C375-SUM($F375:BD375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E375),$C375-SUM($F375:BE375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E375),$C375-SUM($F375:BF375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E375),$C375-SUM($F375:BG375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E375),$C375-SUM($F375:BH375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E375),$C375-SUM($F375:BI375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E375),$C375-SUM($F375:BJ375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E375),$C375-SUM($F375:BK375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E375),$C375-SUM($F375:BL375),($C375/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E375),$C375-SUM($F375:BM375),($C375/$B374)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A371)","v":12.506166786610725},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E376)","v":0},null,3,null,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(I$3>($B374+$E376),$C376-SUM($F376:H376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(J$3>($B374+$E376),$C376-SUM($F376:I376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(K$3>($B374+$E376),$C376-SUM($F376:J376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(L$3>($B374+$E376),$C376-SUM($F376:K376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(M$3>($B374+$E376),$C376-SUM($F376:L376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>($B374+$E376),$C376-SUM($F376:M376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E376),$C376-SUM($F376:N376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E376),$C376-SUM($F376:O376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E376),$C376-SUM($F376:P376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E376),$C376-SUM($F376:Q376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E376),$C376-SUM($F376:R376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E376),$C376-SUM($F376:S376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E376),$C376-SUM($F376:T376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E376),$C376-SUM($F376:U376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E376),$C376-SUM($F376:V376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E376),$C376-SUM($F376:W376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E376),$C376-SUM($F376:X376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E376),$C376-SUM($F376:Y376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E376),$C376-SUM($F376:Z376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E376),$C376-SUM($F376:AA376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E376),$C376-SUM($F376:AB376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E376),$C376-SUM($F376:AC376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E376),$C376-SUM($F376:AD376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E376),$C376-SUM($F376:AE376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E376),$C376-SUM($F376:AF376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E376),$C376-SUM($F376:AG376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E376),$C376-SUM($F376:AH376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E376),$C376-SUM($F376:AI376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E376),$C376-SUM($F376:AJ376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E376),$C376-SUM($F376:AK376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E376),$C376-SUM($F376:AL376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E376),$C376-SUM($F376:AM376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E376),$C376-SUM($F376:AN376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E376),$C376-SUM($F376:AO376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E376),$C376-SUM($F376:AP376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E376),$C376-SUM($F376:AQ376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E376),$C376-SUM($F376:AR376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E376),$C376-SUM($F376:AS376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E376),$C376-SUM($F376:AT376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E376),$C376-SUM($F376:AU376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E376),$C376-SUM($F376:AV376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E376),$C376-SUM($F376:AW376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E376),$C376-SUM($F376:AX376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E376),$C376-SUM($F376:AY376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E376),$C376-SUM($F376:AZ376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E376),$C376-SUM($F376:BA376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E376),$C376-SUM($F376:BB376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E376),$C376-SUM($F376:BC376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E376),$C376-SUM($F376:BD376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E376),$C376-SUM($F376:BE376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E376),$C376-SUM($F376:BF376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E376),$C376-SUM($F376:BG376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E376),$C376-SUM($F376:BH376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E376),$C376-SUM($F376:BI376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E376),$C376-SUM($F376:BJ376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E376),$C376-SUM($F376:BK376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E376),$C376-SUM($F376:BL376),($C376/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E376),$C376-SUM($F376:BM376),($C376/$B374)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E377)","v":0},null,4,null,null,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(J$3>($B374+$E377),$C377-SUM($F377:I377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(K$3>($B374+$E377),$C377-SUM($F377:J377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(L$3>($B374+$E377),$C377-SUM($F377:K377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(M$3>($B374+$E377),$C377-SUM($F377:L377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>($B374+$E377),$C377-SUM($F377:M377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E377),$C377-SUM($F377:N377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E377),$C377-SUM($F377:O377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E377),$C377-SUM($F377:P377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E377),$C377-SUM($F377:Q377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E377),$C377-SUM($F377:R377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E377),$C377-SUM($F377:S377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E377),$C377-SUM($F377:T377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E377),$C377-SUM($F377:U377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E377),$C377-SUM($F377:V377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E377),$C377-SUM($F377:W377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E377),$C377-SUM($F377:X377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E377),$C377-SUM($F377:Y377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E377),$C377-SUM($F377:Z377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E377),$C377-SUM($F377:AA377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E377),$C377-SUM($F377:AB377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E377),$C377-SUM($F377:AC377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E377),$C377-SUM($F377:AD377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E377),$C377-SUM($F377:AE377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E377),$C377-SUM($F377:AF377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E377),$C377-SUM($F377:AG377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E377),$C377-SUM($F377:AH377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E377),$C377-SUM($F377:AI377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E377),$C377-SUM($F377:AJ377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E377),$C377-SUM($F377:AK377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E377),$C377-SUM($F377:AL377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E377),$C377-SUM($F377:AM377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E377),$C377-SUM($F377:AN377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E377),$C377-SUM($F377:AO377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E377),$C377-SUM($F377:AP377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E377),$C377-SUM($F377:AQ377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E377),$C377-SUM($F377:AR377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E377),$C377-SUM($F377:AS377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E377),$C377-SUM($F377:AT377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E377),$C377-SUM($F377:AU377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E377),$C377-SUM($F377:AV377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E377),$C377-SUM($F377:AW377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E377),$C377-SUM($F377:AX377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E377),$C377-SUM($F377:AY377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E377),$C377-SUM($F377:AZ377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E377),$C377-SUM($F377:BA377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E377),$C377-SUM($F377:BB377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E377),$C377-SUM($F377:BC377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E377),$C377-SUM($F377:BD377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E377),$C377-SUM($F377:BE377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E377),$C377-SUM($F377:BF377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E377),$C377-SUM($F377:BG377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E377),$C377-SUM($F377:BH377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E377),$C377-SUM($F377:BI377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E377),$C377-SUM($F377:BJ377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E377),$C377-SUM($F377:BK377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E377),$C377-SUM($F377:BL377),($C377/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E377),$C377-SUM($F377:BM377),($C377/$B374)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A371)","v":11.35770833829204},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E378)+OFFSET('I3 CAPEX '!$E$79,$A371,E378)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(K$3>($B374+$E378),$C378-SUM($F378:J378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(L$3>($B374+$E378),$C378-SUM($F378:K378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(M$3>($B374+$E378),$C378-SUM($F378:L378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>($B374+$E378),$C378-SUM($F378:M378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E378),$C378-SUM($F378:N378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E378),$C378-SUM($F378:O378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E378),$C378-SUM($F378:P378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E378),$C378-SUM($F378:Q378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E378),$C378-SUM($F378:R378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E378),$C378-SUM($F378:S378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E378),$C378-SUM($F378:T378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E378),$C378-SUM($F378:U378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E378),$C378-SUM($F378:V378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E378),$C378-SUM($F378:W378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E378),$C378-SUM($F378:X378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E378),$C378-SUM($F378:Y378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E378),$C378-SUM($F378:Z378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E378),$C378-SUM($F378:AA378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E378),$C378-SUM($F378:AB378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E378),$C378-SUM($F378:AC378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E378),$C378-SUM($F378:AD378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E378),$C378-SUM($F378:AE378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E378),$C378-SUM($F378:AF378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E378),$C378-SUM($F378:AG378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E378),$C378-SUM($F378:AH378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E378),$C378-SUM($F378:AI378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E378),$C378-SUM($F378:AJ378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E378),$C378-SUM($F378:AK378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E378),$C378-SUM($F378:AL378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E378),$C378-SUM($F378:AM378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E378),$C378-SUM($F378:AN378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E378),$C378-SUM($F378:AO378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E378),$C378-SUM($F378:AP378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E378),$C378-SUM($F378:AQ378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E378),$C378-SUM($F378:AR378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E378),$C378-SUM($F378:AS378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E378),$C378-SUM($F378:AT378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E378),$C378-SUM($F378:AU378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E378),$C378-SUM($F378:AV378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E378),$C378-SUM($F378:AW378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E378),$C378-SUM($F378:AX378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E378),$C378-SUM($F378:AY378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E378),$C378-SUM($F378:AZ378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E378),$C378-SUM($F378:BA378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E378),$C378-SUM($F378:BB378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E378),$C378-SUM($F378:BC378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E378),$C378-SUM($F378:BD378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E378),$C378-SUM($F378:BE378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E378),$C378-SUM($F378:BF378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E378),$C378-SUM($F378:BG378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E378),$C378-SUM($F378:BH378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E378),$C378-SUM($F378:BI378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E378),$C378-SUM($F378:BJ378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E378),$C378-SUM($F378:BK378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E378),$C378-SUM($F378:BL378),($C378/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E378),$C378-SUM($F378:BM378),($C378/$B374)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E379)+OFFSET('I3 CAPEX '!$E$79,$A371,E379)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(L$3>($B374+$E379),$C379-SUM($F379:K379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(M$3>($B374+$E379),$C379-SUM($F379:L379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>($B374+$E379),$C379-SUM($F379:M379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E379),$C379-SUM($F379:N379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E379),$C379-SUM($F379:O379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E379),$C379-SUM($F379:P379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E379),$C379-SUM($F379:Q379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E379),$C379-SUM($F379:R379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E379),$C379-SUM($F379:S379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E379),$C379-SUM($F379:T379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E379),$C379-SUM($F379:U379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E379),$C379-SUM($F379:V379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E379),$C379-SUM($F379:W379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E379),$C379-SUM($F379:X379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E379),$C379-SUM($F379:Y379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E379),$C379-SUM($F379:Z379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E379),$C379-SUM($F379:AA379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E379),$C379-SUM($F379:AB379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E379),$C379-SUM($F379:AC379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E379),$C379-SUM($F379:AD379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E379),$C379-SUM($F379:AE379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E379),$C379-SUM($F379:AF379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E379),$C379-SUM($F379:AG379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E379),$C379-SUM($F379:AH379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E379),$C379-SUM($F379:AI379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E379),$C379-SUM($F379:AJ379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E379),$C379-SUM($F379:AK379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E379),$C379-SUM($F379:AL379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E379),$C379-SUM($F379:AM379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E379),$C379-SUM($F379:AN379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E379),$C379-SUM($F379:AO379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E379),$C379-SUM($F379:AP379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E379),$C379-SUM($F379:AQ379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E379),$C379-SUM($F379:AR379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E379),$C379-SUM($F379:AS379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E379),$C379-SUM($F379:AT379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E379),$C379-SUM($F379:AU379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E379),$C379-SUM($F379:AV379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E379),$C379-SUM($F379:AW379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E379),$C379-SUM($F379:AX379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E379),$C379-SUM($F379:AY379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E379),$C379-SUM($F379:AZ379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E379),$C379-SUM($F379:BA379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E379),$C379-SUM($F379:BB379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E379),$C379-SUM($F379:BC379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E379),$C379-SUM($F379:BD379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E379),$C379-SUM($F379:BE379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E379),$C379-SUM($F379:BF379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E379),$C379-SUM($F379:BG379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E379),$C379-SUM($F379:BH379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E379),$C379-SUM($F379:BI379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E379),$C379-SUM($F379:BJ379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E379),$C379-SUM($F379:BK379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E379),$C379-SUM($F379:BL379),($C379/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E379),$C379-SUM($F379:BM379),($C379/$B374)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A371,E377)","v":-11.965708276937862},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E380)+OFFSET('I3 CAPEX '!$E$79,$A371,E380)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(M$3>($B374+$E380),$C380-SUM($F380:L380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>($B374+$E380),$C380-SUM($F380:M380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E380),$C380-SUM($F380:N380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E380),$C380-SUM($F380:O380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E380),$C380-SUM($F380:P380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E380),$C380-SUM($F380:Q380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E380),$C380-SUM($F380:R380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E380),$C380-SUM($F380:S380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E380),$C380-SUM($F380:T380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E380),$C380-SUM($F380:U380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E380),$C380-SUM($F380:V380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E380),$C380-SUM($F380:W380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E380),$C380-SUM($F380:X380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E380),$C380-SUM($F380:Y380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E380),$C380-SUM($F380:Z380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E380),$C380-SUM($F380:AA380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E380),$C380-SUM($F380:AB380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E380),$C380-SUM($F380:AC380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E380),$C380-SUM($F380:AD380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E380),$C380-SUM($F380:AE380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E380),$C380-SUM($F380:AF380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E380),$C380-SUM($F380:AG380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E380),$C380-SUM($F380:AH380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E380),$C380-SUM($F380:AI380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E380),$C380-SUM($F380:AJ380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E380),$C380-SUM($F380:AK380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E380),$C380-SUM($F380:AL380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E380),$C380-SUM($F380:AM380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E380),$C380-SUM($F380:AN380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E380),$C380-SUM($F380:AO380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E380),$C380-SUM($F380:AP380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E380),$C380-SUM($F380:AQ380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E380),$C380-SUM($F380:AR380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E380),$C380-SUM($F380:AS380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E380),$C380-SUM($F380:AT380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E380),$C380-SUM($F380:AU380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E380),$C380-SUM($F380:AV380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E380),$C380-SUM($F380:AW380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E380),$C380-SUM($F380:AX380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E380),$C380-SUM($F380:AY380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E380),$C380-SUM($F380:AZ380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E380),$C380-SUM($F380:BA380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E380),$C380-SUM($F380:BB380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E380),$C380-SUM($F380:BC380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E380),$C380-SUM($F380:BD380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E380),$C380-SUM($F380:BE380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E380),$C380-SUM($F380:BF380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E380),$C380-SUM($F380:BG380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E380),$C380-SUM($F380:BH380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E380),$C380-SUM($F380:BI380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E380),$C380-SUM($F380:BJ380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E380),$C380-SUM($F380:BK380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E380),$C380-SUM($F380:BL380),($C380/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E380),$C380-SUM($F380:BM380),($C380/$B374)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E381)+OFFSET('I3 CAPEX '!$E$79,$A371,E381)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(N$3>($B374+$E381),$C381-SUM($F381:M381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E381),$C381-SUM($F381:N381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E381),$C381-SUM($F381:O381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E381),$C381-SUM($F381:P381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E381),$C381-SUM($F381:Q381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E381),$C381-SUM($F381:R381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E381),$C381-SUM($F381:S381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E381),$C381-SUM($F381:T381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E381),$C381-SUM($F381:U381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E381),$C381-SUM($F381:V381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E381),$C381-SUM($F381:W381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E381),$C381-SUM($F381:X381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E381),$C381-SUM($F381:Y381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E381),$C381-SUM($F381:Z381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E381),$C381-SUM($F381:AA381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E381),$C381-SUM($F381:AB381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E381),$C381-SUM($F381:AC381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E381),$C381-SUM($F381:AD381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E381),$C381-SUM($F381:AE381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E381),$C381-SUM($F381:AF381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E381),$C381-SUM($F381:AG381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E381),$C381-SUM($F381:AH381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E381),$C381-SUM($F381:AI381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E381),$C381-SUM($F381:AJ381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E381),$C381-SUM($F381:AK381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E381),$C381-SUM($F381:AL381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E381),$C381-SUM($F381:AM381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E381),$C381-SUM($F381:AN381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E381),$C381-SUM($F381:AO381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E381),$C381-SUM($F381:AP381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E381),$C381-SUM($F381:AQ381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E381),$C381-SUM($F381:AR381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E381),$C381-SUM($F381:AS381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E381),$C381-SUM($F381:AT381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E381),$C381-SUM($F381:AU381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E381),$C381-SUM($F381:AV381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E381),$C381-SUM($F381:AW381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E381),$C381-SUM($F381:AX381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E381),$C381-SUM($F381:AY381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E381),$C381-SUM($F381:AZ381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E381),$C381-SUM($F381:BA381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E381),$C381-SUM($F381:BB381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E381),$C381-SUM($F381:BC381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E381),$C381-SUM($F381:BD381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E381),$C381-SUM($F381:BE381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E381),$C381-SUM($F381:BF381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E381),$C381-SUM($F381:BG381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E381),$C381-SUM($F381:BH381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E381),$C381-SUM($F381:BI381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E381),$C381-SUM($F381:BJ381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E381),$C381-SUM($F381:BK381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E381),$C381-SUM($F381:BL381),($C381/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E381),$C381-SUM($F381:BM381),($C381/$B374)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E382)+OFFSET('I3 CAPEX '!$E$79,$A371,E382)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(O$3>($B374+$E382),$C382-SUM($F382:N382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E382),$C382-SUM($F382:O382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E382),$C382-SUM($F382:P382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E382),$C382-SUM($F382:Q382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E382),$C382-SUM($F382:R382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E382),$C382-SUM($F382:S382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E382),$C382-SUM($F382:T382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E382),$C382-SUM($F382:U382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E382),$C382-SUM($F382:V382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E382),$C382-SUM($F382:W382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E382),$C382-SUM($F382:X382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E382),$C382-SUM($F382:Y382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E382),$C382-SUM($F382:Z382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E382),$C382-SUM($F382:AA382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E382),$C382-SUM($F382:AB382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E382),$C382-SUM($F382:AC382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E382),$C382-SUM($F382:AD382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E382),$C382-SUM($F382:AE382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E382),$C382-SUM($F382:AF382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E382),$C382-SUM($F382:AG382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E382),$C382-SUM($F382:AH382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E382),$C382-SUM($F382:AI382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E382),$C382-SUM($F382:AJ382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E382),$C382-SUM($F382:AK382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E382),$C382-SUM($F382:AL382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E382),$C382-SUM($F382:AM382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E382),$C382-SUM($F382:AN382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E382),$C382-SUM($F382:AO382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E382),$C382-SUM($F382:AP382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E382),$C382-SUM($F382:AQ382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E382),$C382-SUM($F382:AR382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E382),$C382-SUM($F382:AS382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E382),$C382-SUM($F382:AT382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E382),$C382-SUM($F382:AU382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E382),$C382-SUM($F382:AV382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E382),$C382-SUM($F382:AW382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E382),$C382-SUM($F382:AX382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E382),$C382-SUM($F382:AY382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E382),$C382-SUM($F382:AZ382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E382),$C382-SUM($F382:BA382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E382),$C382-SUM($F382:BB382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E382),$C382-SUM($F382:BC382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E382),$C382-SUM($F382:BD382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E382),$C382-SUM($F382:BE382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E382),$C382-SUM($F382:BF382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E382),$C382-SUM($F382:BG382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E382),$C382-SUM($F382:BH382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E382),$C382-SUM($F382:BI382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E382),$C382-SUM($F382:BJ382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E382),$C382-SUM($F382:BK382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E382),$C382-SUM($F382:BL382),($C382/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E382),$C382-SUM($F382:BM382),($C382/$B374)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A371,E383)+OFFSET('I3 CAPEX '!$E$79,$A371,E383)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B374=\"n/a\",\"n/a\",IF(P$3>($B374+$E383),$C383-SUM($F383:O383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Q$3>($B374+$E383),$C383-SUM($F383:P383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(R$3>($B374+$E383),$C383-SUM($F383:Q383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(S$3>($B374+$E383),$C383-SUM($F383:R383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(T$3>($B374+$E383),$C383-SUM($F383:S383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(U$3>($B374+$E383),$C383-SUM($F383:T383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(V$3>($B374+$E383),$C383-SUM($F383:U383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(W$3>($B374+$E383),$C383-SUM($F383:V383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(X$3>($B374+$E383),$C383-SUM($F383:W383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Y$3>($B374+$E383),$C383-SUM($F383:X383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(Z$3>($B374+$E383),$C383-SUM($F383:Y383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AA$3>($B374+$E383),$C383-SUM($F383:Z383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AB$3>($B374+$E383),$C383-SUM($F383:AA383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AC$3>($B374+$E383),$C383-SUM($F383:AB383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AD$3>($B374+$E383),$C383-SUM($F383:AC383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AE$3>($B374+$E383),$C383-SUM($F383:AD383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AF$3>($B374+$E383),$C383-SUM($F383:AE383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AG$3>($B374+$E383),$C383-SUM($F383:AF383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AH$3>($B374+$E383),$C383-SUM($F383:AG383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AI$3>($B374+$E383),$C383-SUM($F383:AH383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AJ$3>($B374+$E383),$C383-SUM($F383:AI383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AK$3>($B374+$E383),$C383-SUM($F383:AJ383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AL$3>($B374+$E383),$C383-SUM($F383:AK383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AM$3>($B374+$E383),$C383-SUM($F383:AL383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AN$3>($B374+$E383),$C383-SUM($F383:AM383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AO$3>($B374+$E383),$C383-SUM($F383:AN383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AP$3>($B374+$E383),$C383-SUM($F383:AO383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AQ$3>($B374+$E383),$C383-SUM($F383:AP383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AR$3>($B374+$E383),$C383-SUM($F383:AQ383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AS$3>($B374+$E383),$C383-SUM($F383:AR383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AT$3>($B374+$E383),$C383-SUM($F383:AS383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AU$3>($B374+$E383),$C383-SUM($F383:AT383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AV$3>($B374+$E383),$C383-SUM($F383:AU383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AW$3>($B374+$E383),$C383-SUM($F383:AV383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AX$3>($B374+$E383),$C383-SUM($F383:AW383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AY$3>($B374+$E383),$C383-SUM($F383:AX383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(AZ$3>($B374+$E383),$C383-SUM($F383:AY383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BA$3>($B374+$E383),$C383-SUM($F383:AZ383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BB$3>($B374+$E383),$C383-SUM($F383:BA383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BC$3>($B374+$E383),$C383-SUM($F383:BB383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BD$3>($B374+$E383),$C383-SUM($F383:BC383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BE$3>($B374+$E383),$C383-SUM($F383:BD383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BF$3>($B374+$E383),$C383-SUM($F383:BE383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BG$3>($B374+$E383),$C383-SUM($F383:BF383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BH$3>($B374+$E383),$C383-SUM($F383:BG383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BI$3>($B374+$E383),$C383-SUM($F383:BH383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BJ$3>($B374+$E383),$C383-SUM($F383:BI383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BK$3>($B374+$E383),$C383-SUM($F383:BJ383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BL$3>($B374+$E383),$C383-SUM($F383:BK383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BM$3>($B374+$E383),$C383-SUM($F383:BL383),($C383/$B374)))","v":0},{"$f":"IF($B374=\"n/a\",\"n/a\",IF(BN$3>($B374+$E383),$C383-SUM($F383:BM383),($C383/$B374)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B371","v":"Refurbishment Projects 2008-2013"},null,null,{"$f":"SUBTOTAL(9,F372:F388)","v":0.90816862849228586},0.90816862849228586,1.3146700258971926,1.3146700258971926,1.3146700258971926,-0.280757744361189,-0.280757744361189,-0.280757744361189,-0.280757744361189,-0.280757744361189,-0.280757744361189,-0.280757744361189,6.8472308660328329E-2,0.40650139740490682,0.20325069870245294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL372:AL388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN372:BN388)","v":0}]
[{"$f":"+A371+1","v":21},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A390))","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B395=\"n/a\",\"n/a\",IF(F$3>$B395,+$B397,+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(G$3>$B395,+$B397-SUM($F391:F391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(H$3>$B395,+$B397-SUM($F391:G391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(I$3>$B395,+$B397-SUM($F391:H391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(J$3>$B395,+$B397-SUM($F391:I391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(K$3>$B395,+$B397-SUM($F391:J391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(L$3>$B395,+$B397-SUM($F391:K391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(M$3>$B395,+$B397-SUM($F391:L391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(N$3>$B395,+$B397-SUM($F391:M391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(O$3>$B395,+$B397-SUM($F391:N391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(P$3>$B395,+$B397-SUM($F391:O391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(Q$3>$B395,+$B397-SUM($F391:P391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(R$3>$B395,+$B397-SUM($F391:Q391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(S$3>$B395,+$B397-SUM($F391:R391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(T$3>$B395,+$B397-SUM($F391:S391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(U$3>$B395,+$B397-SUM($F391:T391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(V$3>$B395,+$B397-SUM($F391:U391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(W$3>$B395,+$B397-SUM($F391:V391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(X$3>$B395,+$B397-SUM($F391:W391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(Y$3>$B395,+$B397-SUM($F391:X391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(Z$3>$B395,+$B397-SUM($F391:Y391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AA$3>$B395,+$B397-SUM($F391:Z391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AB$3>$B395,+$B397-SUM($F391:AA391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AC$3>$B395,+$B397-SUM($F391:AB391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AD$3>$B395,+$B397-SUM($F391:AC391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AE$3>$B395,+$B397-SUM($F391:AD391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AF$3>$B395,+$B397-SUM($F391:AE391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AG$3>$B395,+$B397-SUM($F391:AF391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AH$3>$B395,+$B397-SUM($F391:AG391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AI$3>$B395,+$B397-SUM($F391:AH391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AJ$3>$B395,+$B397-SUM($F391:AI391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AK$3>$B395,+$B397-SUM($F391:AJ391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AL$3>$B395,+$B397-SUM($F391:AK391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AM$3>$B395,+$B397-SUM($F391:AL391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AN$3>$B395,+$B397-SUM($F391:AM391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AO$3>$B395,+$B397-SUM($F391:AN391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AP$3>$B395,+$B397-SUM($F391:AO391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AQ$3>$B395,+$B397-SUM($F391:AP391),+$B397/$B395))","v":0.54079163481452885},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AR$3>$B395,+$B397-SUM($F391:AQ391),+$B397/$B395))","v":7.1054273576010019E-15},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AS$3>$B395,+$B397-SUM($F391:AR391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AT$3>$B395,+$B397-SUM($F391:AS391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AU$3>$B395,+$B397-SUM($F391:AT391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AV$3>$B395,+$B397-SUM($F391:AU391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AW$3>$B395,+$B397-SUM($F391:AV391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AX$3>$B395,+$B397-SUM($F391:AW391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AY$3>$B395,+$B397-SUM($F391:AX391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AZ$3>$B395,+$B397-SUM($F391:AY391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BA$3>$B395,+$B397-SUM($F391:AZ391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BB$3>$B395,+$B397-SUM($F391:BA391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BC$3>$B395,+$B397-SUM($F391:BB391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BD$3>$B395,+$B397-SUM($F391:BC391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BE$3>$B395,+$B397-SUM($F391:BD391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BF$3>$B395,+$B397-SUM($F391:BE391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BG$3>$B395,+$B397-SUM($F391:BF391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BH$3>$B395,+$B397-SUM($F391:BG391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BI$3>$B395,+$B397-SUM($F391:BH391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BJ$3>$B395,+$B397-SUM($F391:BI391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BK$3>$B395,+$B397-SUM($F391:BJ391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BL$3>$B395,+$B397-SUM($F391:BK391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BM$3>$B395,+$B397-SUM($F391:BL391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BN$3>$B395,+$B397-SUM($F391:BM391),+$B397/$B395))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>$B393,+$B399-SUM($F392:J392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>$B393,+$B399-SUM($F392:K392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>$B393,+$B399-SUM($F392:L392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>$B393,+$B399-SUM($F392:M392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>$B393,+$B399-SUM($F392:N392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>$B393,+$B399-SUM($F392:O392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>$B393,+$B399-SUM($F392:P392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>$B393,+$B399-SUM($F392:Q392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>$B393,+$B399-SUM($F392:R392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>$B393,+$B399-SUM($F392:S392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>$B393,+$B399-SUM($F392:T392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>$B393,+$B399-SUM($F392:U392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>$B393,+$B399-SUM($F392:V392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>$B393,+$B399-SUM($F392:W392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>$B393,+$B399-SUM($F392:X392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>$B393,+$B399-SUM($F392:Y392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>$B393,+$B399-SUM($F392:Z392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>$B393,+$B399-SUM($F392:AA392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>$B393,+$B399-SUM($F392:AB392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>$B393,+$B399-SUM($F392:AC392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>$B393,+$B399-SUM($F392:AD392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>$B393,+$B399-SUM($F392:AE392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>$B393,+$B399-SUM($F392:AF392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>$B393,+$B399-SUM($F392:AG392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>$B393,+$B399-SUM($F392:AH392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>$B393,+$B399-SUM($F392:AI392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>$B393,+$B399-SUM($F392:AJ392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>$B393,+$B399-SUM($F392:AK392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>$B393,+$B399-SUM($F392:AL392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>$B393,+$B399-SUM($F392:AM392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>$B393,+$B399-SUM($F392:AN392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>$B393,+$B399-SUM($F392:AO392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>$B393,+$B399-SUM($F392:AP392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>$B393,+$B399-SUM($F392:AQ392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>$B393,+$B399-SUM($F392:AR392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>$B393,+$B399-SUM($F392:AS392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>$B393,+$B399-SUM($F392:AT392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>$B393,+$B399-SUM($F392:AU392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>$B393,+$B399-SUM($F392:AV392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>$B393,+$B399-SUM($F392:AW392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>$B393,+$B399-SUM($F392:AX392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>$B393,+$B399-SUM($F392:AY392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>$B393,+$B399-SUM($F392:AZ392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>$B393,+$B399-SUM($F392:BA392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>$B393,+$B399-SUM($F392:BB392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>$B393,+$B399-SUM($F392:BC392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>$B393,+$B399-SUM($F392:BD392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>$B393,+$B399-SUM($F392:BE392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>$B393,+$B399-SUM($F392:BF392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>$B393,+$B399-SUM($F392:BG392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>$B393,+$B399-SUM($F392:BH392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>$B393,+$B399-SUM($F392:BI392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>$B393,+$B399-SUM($F392:BJ392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>$B393,+$B399-SUM($F392:BK392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>$B393,+$B399-SUM($F392:BL392),+$B399/($B393-$E397)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>$B393,+$B399-SUM($F392:BM392),+$B399/($B393-$E397)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A390)","v":43},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E393)","v":0},null,1,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(G$3>($B393+$E393),$C393-SUM($F393:F393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(H$3>($B393+$E393),$C393-SUM($F393:G393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(I$3>($B393+$E393),$C393-SUM($F393:H393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(J$3>($B393+$E393),$C393-SUM($F393:I393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E393),$C393-SUM($F393:J393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E393),$C393-SUM($F393:K393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E393),$C393-SUM($F393:L393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E393),$C393-SUM($F393:M393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E393),$C393-SUM($F393:N393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E393),$C393-SUM($F393:O393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E393),$C393-SUM($F393:P393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E393),$C393-SUM($F393:Q393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E393),$C393-SUM($F393:R393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E393),$C393-SUM($F393:S393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E393),$C393-SUM($F393:T393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E393),$C393-SUM($F393:U393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E393),$C393-SUM($F393:V393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E393),$C393-SUM($F393:W393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E393),$C393-SUM($F393:X393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E393),$C393-SUM($F393:Y393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E393),$C393-SUM($F393:Z393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E393),$C393-SUM($F393:AA393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E393),$C393-SUM($F393:AB393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E393),$C393-SUM($F393:AC393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E393),$C393-SUM($F393:AD393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E393),$C393-SUM($F393:AE393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E393),$C393-SUM($F393:AF393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E393),$C393-SUM($F393:AG393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E393),$C393-SUM($F393:AH393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E393),$C393-SUM($F393:AI393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E393),$C393-SUM($F393:AJ393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E393),$C393-SUM($F393:AK393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E393),$C393-SUM($F393:AL393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E393),$C393-SUM($F393:AM393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E393),$C393-SUM($F393:AN393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E393),$C393-SUM($F393:AO393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E393),$C393-SUM($F393:AP393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E393),$C393-SUM($F393:AQ393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E393),$C393-SUM($F393:AR393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E393),$C393-SUM($F393:AS393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E393),$C393-SUM($F393:AT393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E393),$C393-SUM($F393:AU393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E393),$C393-SUM($F393:AV393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E393),$C393-SUM($F393:AW393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E393),$C393-SUM($F393:AX393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E393),$C393-SUM($F393:AY393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E393),$C393-SUM($F393:AZ393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E393),$C393-SUM($F393:BA393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E393),$C393-SUM($F393:BB393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E393),$C393-SUM($F393:BC393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E393),$C393-SUM($F393:BD393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E393),$C393-SUM($F393:BE393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E393),$C393-SUM($F393:BF393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E393),$C393-SUM($F393:BG393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E393),$C393-SUM($F393:BH393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E393),$C393-SUM($F393:BI393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E393),$C393-SUM($F393:BJ393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E393),$C393-SUM($F393:BK393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E393),$C393-SUM($F393:BL393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E393),$C393-SUM($F393:BM393),($C393/$B393)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E394)","v":0},null,2,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(H$3>($B393+$E394),$C394-SUM($F394:G394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(I$3>($B393+$E394),$C394-SUM($F394:H394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(J$3>($B393+$E394),$C394-SUM($F394:I394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E394),$C394-SUM($F394:J394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E394),$C394-SUM($F394:K394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E394),$C394-SUM($F394:L394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E394),$C394-SUM($F394:M394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E394),$C394-SUM($F394:N394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E394),$C394-SUM($F394:O394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E394),$C394-SUM($F394:P394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E394),$C394-SUM($F394:Q394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E394),$C394-SUM($F394:R394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E394),$C394-SUM($F394:S394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E394),$C394-SUM($F394:T394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E394),$C394-SUM($F394:U394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E394),$C394-SUM($F394:V394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E394),$C394-SUM($F394:W394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E394),$C394-SUM($F394:X394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E394),$C394-SUM($F394:Y394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E394),$C394-SUM($F394:Z394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E394),$C394-SUM($F394:AA394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E394),$C394-SUM($F394:AB394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E394),$C394-SUM($F394:AC394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E394),$C394-SUM($F394:AD394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E394),$C394-SUM($F394:AE394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E394),$C394-SUM($F394:AF394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E394),$C394-SUM($F394:AG394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E394),$C394-SUM($F394:AH394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E394),$C394-SUM($F394:AI394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E394),$C394-SUM($F394:AJ394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E394),$C394-SUM($F394:AK394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E394),$C394-SUM($F394:AL394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E394),$C394-SUM($F394:AM394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E394),$C394-SUM($F394:AN394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E394),$C394-SUM($F394:AO394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E394),$C394-SUM($F394:AP394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E394),$C394-SUM($F394:AQ394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E394),$C394-SUM($F394:AR394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E394),$C394-SUM($F394:AS394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E394),$C394-SUM($F394:AT394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E394),$C394-SUM($F394:AU394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E394),$C394-SUM($F394:AV394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E394),$C394-SUM($F394:AW394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E394),$C394-SUM($F394:AX394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E394),$C394-SUM($F394:AY394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E394),$C394-SUM($F394:AZ394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E394),$C394-SUM($F394:BA394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E394),$C394-SUM($F394:BB394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E394),$C394-SUM($F394:BC394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E394),$C394-SUM($F394:BD394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E394),$C394-SUM($F394:BE394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E394),$C394-SUM($F394:BF394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E394),$C394-SUM($F394:BG394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E394),$C394-SUM($F394:BH394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E394),$C394-SUM($F394:BI394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E394),$C394-SUM($F394:BJ394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E394),$C394-SUM($F394:BK394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E394),$C394-SUM($F394:BL394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E394),$C394-SUM($F394:BM394),($C394/$B393)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A390)","v":38},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E395)","v":0},null,3,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(I$3>($B393+$E395),$C395-SUM($F395:H395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(J$3>($B393+$E395),$C395-SUM($F395:I395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E395),$C395-SUM($F395:J395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E395),$C395-SUM($F395:K395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E395),$C395-SUM($F395:L395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E395),$C395-SUM($F395:M395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E395),$C395-SUM($F395:N395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E395),$C395-SUM($F395:O395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E395),$C395-SUM($F395:P395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E395),$C395-SUM($F395:Q395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E395),$C395-SUM($F395:R395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E395),$C395-SUM($F395:S395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E395),$C395-SUM($F395:T395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E395),$C395-SUM($F395:U395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E395),$C395-SUM($F395:V395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E395),$C395-SUM($F395:W395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E395),$C395-SUM($F395:X395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E395),$C395-SUM($F395:Y395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E395),$C395-SUM($F395:Z395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E395),$C395-SUM($F395:AA395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E395),$C395-SUM($F395:AB395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E395),$C395-SUM($F395:AC395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E395),$C395-SUM($F395:AD395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E395),$C395-SUM($F395:AE395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E395),$C395-SUM($F395:AF395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E395),$C395-SUM($F395:AG395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E395),$C395-SUM($F395:AH395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E395),$C395-SUM($F395:AI395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E395),$C395-SUM($F395:AJ395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E395),$C395-SUM($F395:AK395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E395),$C395-SUM($F395:AL395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E395),$C395-SUM($F395:AM395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E395),$C395-SUM($F395:AN395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E395),$C395-SUM($F395:AO395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E395),$C395-SUM($F395:AP395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E395),$C395-SUM($F395:AQ395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E395),$C395-SUM($F395:AR395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E395),$C395-SUM($F395:AS395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E395),$C395-SUM($F395:AT395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E395),$C395-SUM($F395:AU395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E395),$C395-SUM($F395:AV395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E395),$C395-SUM($F395:AW395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E395),$C395-SUM($F395:AX395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E395),$C395-SUM($F395:AY395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E395),$C395-SUM($F395:AZ395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E395),$C395-SUM($F395:BA395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E395),$C395-SUM($F395:BB395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E395),$C395-SUM($F395:BC395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E395),$C395-SUM($F395:BD395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E395),$C395-SUM($F395:BE395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E395),$C395-SUM($F395:BF395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E395),$C395-SUM($F395:BG395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E395),$C395-SUM($F395:BH395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E395),$C395-SUM($F395:BI395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E395),$C395-SUM($F395:BJ395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E395),$C395-SUM($F395:BK395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E395),$C395-SUM($F395:BL395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E395),$C395-SUM($F395:BM395),($C395/$B393)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E396)","v":0},null,4,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(J$3>($B393+$E396),$C396-SUM($F396:I396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E396),$C396-SUM($F396:J396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E396),$C396-SUM($F396:K396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E396),$C396-SUM($F396:L396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E396),$C396-SUM($F396:M396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E396),$C396-SUM($F396:N396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E396),$C396-SUM($F396:O396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E396),$C396-SUM($F396:P396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E396),$C396-SUM($F396:Q396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E396),$C396-SUM($F396:R396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E396),$C396-SUM($F396:S396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E396),$C396-SUM($F396:T396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E396),$C396-SUM($F396:U396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E396),$C396-SUM($F396:V396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E396),$C396-SUM($F396:W396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E396),$C396-SUM($F396:X396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E396),$C396-SUM($F396:Y396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E396),$C396-SUM($F396:Z396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E396),$C396-SUM($F396:AA396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E396),$C396-SUM($F396:AB396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E396),$C396-SUM($F396:AC396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E396),$C396-SUM($F396:AD396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E396),$C396-SUM($F396:AE396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E396),$C396-SUM($F396:AF396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E396),$C396-SUM($F396:AG396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E396),$C396-SUM($F396:AH396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E396),$C396-SUM($F396:AI396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E396),$C396-SUM($F396:AJ396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E396),$C396-SUM($F396:AK396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E396),$C396-SUM($F396:AL396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E396),$C396-SUM($F396:AM396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E396),$C396-SUM($F396:AN396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E396),$C396-SUM($F396:AO396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E396),$C396-SUM($F396:AP396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E396),$C396-SUM($F396:AQ396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E396),$C396-SUM($F396:AR396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E396),$C396-SUM($F396:AS396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E396),$C396-SUM($F396:AT396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E396),$C396-SUM($F396:AU396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E396),$C396-SUM($F396:AV396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E396),$C396-SUM($F396:AW396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E396),$C396-SUM($F396:AX396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E396),$C396-SUM($F396:AY396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E396),$C396-SUM($F396:AZ396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E396),$C396-SUM($F396:BA396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E396),$C396-SUM($F396:BB396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E396),$C396-SUM($F396:BC396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E396),$C396-SUM($F396:BD396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E396),$C396-SUM($F396:BE396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E396),$C396-SUM($F396:BF396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E396),$C396-SUM($F396:BG396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E396),$C396-SUM($F396:BH396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E396),$C396-SUM($F396:BI396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E396),$C396-SUM($F396:BJ396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E396),$C396-SUM($F396:BK396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E396),$C396-SUM($F396:BL396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E396),$C396-SUM($F396:BM396),($C396/$B393)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A390)","v":20.550082122952094},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E397)+OFFSET('I3 CAPEX '!$E$79,$A390,E397)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E397),$C397-SUM($F397:J397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E397),$C397-SUM($F397:K397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E397),$C397-SUM($F397:L397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E397),$C397-SUM($F397:M397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E397),$C397-SUM($F397:N397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E397),$C397-SUM($F397:O397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E397),$C397-SUM($F397:P397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E397),$C397-SUM($F397:Q397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E397),$C397-SUM($F397:R397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E397),$C397-SUM($F397:S397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E397),$C397-SUM($F397:T397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E397),$C397-SUM($F397:U397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E397),$C397-SUM($F397:V397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E397),$C397-SUM($F397:W397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E397),$C397-SUM($F397:X397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E397),$C397-SUM($F397:Y397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E397),$C397-SUM($F397:Z397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E397),$C397-SUM($F397:AA397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E397),$C397-SUM($F397:AB397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E397),$C397-SUM($F397:AC397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E397),$C397-SUM($F397:AD397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E397),$C397-SUM($F397:AE397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E397),$C397-SUM($F397:AF397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E397),$C397-SUM($F397:AG397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E397),$C397-SUM($F397:AH397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E397),$C397-SUM($F397:AI397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E397),$C397-SUM($F397:AJ397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E397),$C397-SUM($F397:AK397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E397),$C397-SUM($F397:AL397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E397),$C397-SUM($F397:AM397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E397),$C397-SUM($F397:AN397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E397),$C397-SUM($F397:AO397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E397),$C397-SUM($F397:AP397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E397),$C397-SUM($F397:AQ397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E397),$C397-SUM($F397:AR397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E397),$C397-SUM($F397:AS397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E397),$C397-SUM($F397:AT397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E397),$C397-SUM($F397:AU397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E397),$C397-SUM($F397:AV397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E397),$C397-SUM($F397:AW397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E397),$C397-SUM($F397:AX397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E397),$C397-SUM($F397:AY397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E397),$C397-SUM($F397:AZ397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E397),$C397-SUM($F397:BA397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E397),$C397-SUM($F397:BB397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E397),$C397-SUM($F397:BC397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E397),$C397-SUM($F397:BD397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E397),$C397-SUM($F397:BE397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E397),$C397-SUM($F397:BF397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E397),$C397-SUM($F397:BG397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E397),$C397-SUM($F397:BH397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E397),$C397-SUM($F397:BI397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E397),$C397-SUM($F397:BJ397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E397),$C397-SUM($F397:BK397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E397),$C397-SUM($F397:BL397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E397),$C397-SUM($F397:BM397),($C397/$B393)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E398)+OFFSET('I3 CAPEX '!$E$79,$A390,E398)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E398),$C398-SUM($F398:K398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E398),$C398-SUM($F398:L398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E398),$C398-SUM($F398:M398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E398),$C398-SUM($F398:N398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E398),$C398-SUM($F398:O398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E398),$C398-SUM($F398:P398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E398),$C398-SUM($F398:Q398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E398),$C398-SUM($F398:R398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E398),$C398-SUM($F398:S398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E398),$C398-SUM($F398:T398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E398),$C398-SUM($F398:U398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E398),$C398-SUM($F398:V398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E398),$C398-SUM($F398:W398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E398),$C398-SUM($F398:X398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E398),$C398-SUM($F398:Y398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E398),$C398-SUM($F398:Z398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E398),$C398-SUM($F398:AA398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E398),$C398-SUM($F398:AB398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E398),$C398-SUM($F398:AC398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E398),$C398-SUM($F398:AD398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E398),$C398-SUM($F398:AE398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E398),$C398-SUM($F398:AF398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E398),$C398-SUM($F398:AG398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E398),$C398-SUM($F398:AH398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E398),$C398-SUM($F398:AI398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E398),$C398-SUM($F398:AJ398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E398),$C398-SUM($F398:AK398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E398),$C398-SUM($F398:AL398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E398),$C398-SUM($F398:AM398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E398),$C398-SUM($F398:AN398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E398),$C398-SUM($F398:AO398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E398),$C398-SUM($F398:AP398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E398),$C398-SUM($F398:AQ398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E398),$C398-SUM($F398:AR398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E398),$C398-SUM($F398:AS398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E398),$C398-SUM($F398:AT398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E398),$C398-SUM($F398:AU398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E398),$C398-SUM($F398:AV398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E398),$C398-SUM($F398:AW398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E398),$C398-SUM($F398:AX398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E398),$C398-SUM($F398:AY398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E398),$C398-SUM($F398:AZ398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E398),$C398-SUM($F398:BA398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E398),$C398-SUM($F398:BB398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E398),$C398-SUM($F398:BC398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E398),$C398-SUM($F398:BD398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E398),$C398-SUM($F398:BE398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E398),$C398-SUM($F398:BF398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E398),$C398-SUM($F398:BG398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E398),$C398-SUM($F398:BH398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E398),$C398-SUM($F398:BI398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E398),$C398-SUM($F398:BJ398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E398),$C398-SUM($F398:BK398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E398),$C398-SUM($F398:BL398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E398),$C398-SUM($F398:BM398),($C398/$B393)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A390,E396)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E399)+OFFSET('I3 CAPEX '!$E$79,$A390,E399)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E399),$C399-SUM($F399:L399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E399),$C399-SUM($F399:M399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E399),$C399-SUM($F399:N399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E399),$C399-SUM($F399:O399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E399),$C399-SUM($F399:P399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E399),$C399-SUM($F399:Q399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E399),$C399-SUM($F399:R399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E399),$C399-SUM($F399:S399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E399),$C399-SUM($F399:T399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E399),$C399-SUM($F399:U399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E399),$C399-SUM($F399:V399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E399),$C399-SUM($F399:W399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E399),$C399-SUM($F399:X399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E399),$C399-SUM($F399:Y399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E399),$C399-SUM($F399:Z399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E399),$C399-SUM($F399:AA399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E399),$C399-SUM($F399:AB399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E399),$C399-SUM($F399:AC399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E399),$C399-SUM($F399:AD399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E399),$C399-SUM($F399:AE399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E399),$C399-SUM($F399:AF399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E399),$C399-SUM($F399:AG399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E399),$C399-SUM($F399:AH399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E399),$C399-SUM($F399:AI399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E399),$C399-SUM($F399:AJ399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E399),$C399-SUM($F399:AK399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E399),$C399-SUM($F399:AL399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E399),$C399-SUM($F399:AM399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E399),$C399-SUM($F399:AN399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E399),$C399-SUM($F399:AO399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E399),$C399-SUM($F399:AP399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E399),$C399-SUM($F399:AQ399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E399),$C399-SUM($F399:AR399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E399),$C399-SUM($F399:AS399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E399),$C399-SUM($F399:AT399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E399),$C399-SUM($F399:AU399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E399),$C399-SUM($F399:AV399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E399),$C399-SUM($F399:AW399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E399),$C399-SUM($F399:AX399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E399),$C399-SUM($F399:AY399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E399),$C399-SUM($F399:AZ399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E399),$C399-SUM($F399:BA399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E399),$C399-SUM($F399:BB399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E399),$C399-SUM($F399:BC399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E399),$C399-SUM($F399:BD399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E399),$C399-SUM($F399:BE399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E399),$C399-SUM($F399:BF399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E399),$C399-SUM($F399:BG399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E399),$C399-SUM($F399:BH399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E399),$C399-SUM($F399:BI399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E399),$C399-SUM($F399:BJ399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E399),$C399-SUM($F399:BK399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E399),$C399-SUM($F399:BL399),($C399/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E399),$C399-SUM($F399:BM399),($C399/$B393)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E400)+OFFSET('I3 CAPEX '!$E$79,$A390,E400)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E400),$C400-SUM($F400:M400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E400),$C400-SUM($F400:N400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E400),$C400-SUM($F400:O400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E400),$C400-SUM($F400:P400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E400),$C400-SUM($F400:Q400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E400),$C400-SUM($F400:R400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E400),$C400-SUM($F400:S400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E400),$C400-SUM($F400:T400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E400),$C400-SUM($F400:U400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E400),$C400-SUM($F400:V400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E400),$C400-SUM($F400:W400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E400),$C400-SUM($F400:X400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E400),$C400-SUM($F400:Y400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E400),$C400-SUM($F400:Z400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E400),$C400-SUM($F400:AA400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E400),$C400-SUM($F400:AB400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E400),$C400-SUM($F400:AC400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E400),$C400-SUM($F400:AD400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E400),$C400-SUM($F400:AE400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E400),$C400-SUM($F400:AF400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E400),$C400-SUM($F400:AG400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E400),$C400-SUM($F400:AH400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E400),$C400-SUM($F400:AI400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E400),$C400-SUM($F400:AJ400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E400),$C400-SUM($F400:AK400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E400),$C400-SUM($F400:AL400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E400),$C400-SUM($F400:AM400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E400),$C400-SUM($F400:AN400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E400),$C400-SUM($F400:AO400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E400),$C400-SUM($F400:AP400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E400),$C400-SUM($F400:AQ400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E400),$C400-SUM($F400:AR400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E400),$C400-SUM($F400:AS400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E400),$C400-SUM($F400:AT400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E400),$C400-SUM($F400:AU400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E400),$C400-SUM($F400:AV400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E400),$C400-SUM($F400:AW400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E400),$C400-SUM($F400:AX400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E400),$C400-SUM($F400:AY400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E400),$C400-SUM($F400:AZ400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E400),$C400-SUM($F400:BA400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E400),$C400-SUM($F400:BB400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E400),$C400-SUM($F400:BC400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E400),$C400-SUM($F400:BD400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E400),$C400-SUM($F400:BE400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E400),$C400-SUM($F400:BF400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E400),$C400-SUM($F400:BG400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E400),$C400-SUM($F400:BH400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E400),$C400-SUM($F400:BI400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E400),$C400-SUM($F400:BJ400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E400),$C400-SUM($F400:BK400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E400),$C400-SUM($F400:BL400),($C400/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E400),$C400-SUM($F400:BM400),($C400/$B393)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E401)+OFFSET('I3 CAPEX '!$E$79,$A390,E401)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E401),$C401-SUM($F401:N401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E401),$C401-SUM($F401:O401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E401),$C401-SUM($F401:P401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E401),$C401-SUM($F401:Q401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E401),$C401-SUM($F401:R401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E401),$C401-SUM($F401:S401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E401),$C401-SUM($F401:T401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E401),$C401-SUM($F401:U401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E401),$C401-SUM($F401:V401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E401),$C401-SUM($F401:W401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E401),$C401-SUM($F401:X401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E401),$C401-SUM($F401:Y401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E401),$C401-SUM($F401:Z401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E401),$C401-SUM($F401:AA401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E401),$C401-SUM($F401:AB401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E401),$C401-SUM($F401:AC401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E401),$C401-SUM($F401:AD401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E401),$C401-SUM($F401:AE401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E401),$C401-SUM($F401:AF401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E401),$C401-SUM($F401:AG401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E401),$C401-SUM($F401:AH401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E401),$C401-SUM($F401:AI401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E401),$C401-SUM($F401:AJ401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E401),$C401-SUM($F401:AK401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E401),$C401-SUM($F401:AL401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E401),$C401-SUM($F401:AM401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E401),$C401-SUM($F401:AN401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E401),$C401-SUM($F401:AO401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E401),$C401-SUM($F401:AP401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E401),$C401-SUM($F401:AQ401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E401),$C401-SUM($F401:AR401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E401),$C401-SUM($F401:AS401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E401),$C401-SUM($F401:AT401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E401),$C401-SUM($F401:AU401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E401),$C401-SUM($F401:AV401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E401),$C401-SUM($F401:AW401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E401),$C401-SUM($F401:AX401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E401),$C401-SUM($F401:AY401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E401),$C401-SUM($F401:AZ401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E401),$C401-SUM($F401:BA401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E401),$C401-SUM($F401:BB401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E401),$C401-SUM($F401:BC401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E401),$C401-SUM($F401:BD401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E401),$C401-SUM($F401:BE401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E401),$C401-SUM($F401:BF401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E401),$C401-SUM($F401:BG401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E401),$C401-SUM($F401:BH401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E401),$C401-SUM($F401:BI401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E401),$C401-SUM($F401:BJ401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E401),$C401-SUM($F401:BK401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E401),$C401-SUM($F401:BL401),($C401/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E401),$C401-SUM($F401:BM401),($C401/$B393)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A390,E402)+OFFSET('I3 CAPEX '!$E$79,$A390,E402)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E402),$C402-SUM($F402:O402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E402),$C402-SUM($F402:P402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E402),$C402-SUM($F402:Q402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E402),$C402-SUM($F402:R402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E402),$C402-SUM($F402:S402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E402),$C402-SUM($F402:T402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E402),$C402-SUM($F402:U402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E402),$C402-SUM($F402:V402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E402),$C402-SUM($F402:W402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E402),$C402-SUM($F402:X402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E402),$C402-SUM($F402:Y402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E402),$C402-SUM($F402:Z402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E402),$C402-SUM($F402:AA402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E402),$C402-SUM($F402:AB402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E402),$C402-SUM($F402:AC402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E402),$C402-SUM($F402:AD402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E402),$C402-SUM($F402:AE402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E402),$C402-SUM($F402:AF402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E402),$C402-SUM($F402:AG402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E402),$C402-SUM($F402:AH402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E402),$C402-SUM($F402:AI402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E402),$C402-SUM($F402:AJ402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E402),$C402-SUM($F402:AK402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E402),$C402-SUM($F402:AL402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E402),$C402-SUM($F402:AM402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E402),$C402-SUM($F402:AN402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E402),$C402-SUM($F402:AO402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E402),$C402-SUM($F402:AP402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E402),$C402-SUM($F402:AQ402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E402),$C402-SUM($F402:AR402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E402),$C402-SUM($F402:AS402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E402),$C402-SUM($F402:AT402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E402),$C402-SUM($F402:AU402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E402),$C402-SUM($F402:AV402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E402),$C402-SUM($F402:AW402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E402),$C402-SUM($F402:AX402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E402),$C402-SUM($F402:AY402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E402),$C402-SUM($F402:AZ402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E402),$C402-SUM($F402:BA402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E402),$C402-SUM($F402:BB402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E402),$C402-SUM($F402:BC402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E402),$C402-SUM($F402:BD402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E402),$C402-SUM($F402:BE402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E402),$C402-SUM($F402:BF402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E402),$C402-SUM($F402:BG402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E402),$C402-SUM($F402:BH402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E402),$C402-SUM($F402:BI402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E402),$C402-SUM($F402:BJ402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E402),$C402-SUM($F402:BK402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E402),$C402-SUM($F402:BL402),($C402/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BN$3>($B393+$E402),$C402-SUM($F402:BM402),($C402/$B393)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B390","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,{"$f":"SUBTOTAL(9,F391:F407)","v":0.54079163481452885},0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,{"$f":"SUBTOTAL(9,AL391:AL407)","v":0.54079163481452885},0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885,7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN391:BN407)","v":0}]
[{"$f":"+A390+1","v":22},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A409))","v":"Equity Raising Cost 2013-2018"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B414=\"n/a\",\"n/a\",IF(F$3>$B414,+$B416,+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(G$3>$B414,+$B416-SUM($F410:F410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(H$3>$B414,+$B416-SUM($F410:G410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(I$3>$B414,+$B416-SUM($F410:H410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(J$3>$B414,+$B416-SUM($F410:I410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(K$3>$B414,+$B416-SUM($F410:J410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(L$3>$B414,+$B416-SUM($F410:K410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(M$3>$B414,+$B416-SUM($F410:L410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(N$3>$B414,+$B416-SUM($F410:M410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(O$3>$B414,+$B416-SUM($F410:N410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(P$3>$B414,+$B416-SUM($F410:O410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(Q$3>$B414,+$B416-SUM($F410:P410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(R$3>$B414,+$B416-SUM($F410:Q410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(S$3>$B414,+$B416-SUM($F410:R410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(T$3>$B414,+$B416-SUM($F410:S410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(U$3>$B414,+$B416-SUM($F410:T410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(V$3>$B414,+$B416-SUM($F410:U410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(W$3>$B414,+$B416-SUM($F410:V410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(X$3>$B414,+$B416-SUM($F410:W410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(Y$3>$B414,+$B416-SUM($F410:X410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(Z$3>$B414,+$B416-SUM($F410:Y410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AA$3>$B414,+$B416-SUM($F410:Z410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AB$3>$B414,+$B416-SUM($F410:AA410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AC$3>$B414,+$B416-SUM($F410:AB410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AD$3>$B414,+$B416-SUM($F410:AC410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AE$3>$B414,+$B416-SUM($F410:AD410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AF$3>$B414,+$B416-SUM($F410:AE410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AG$3>$B414,+$B416-SUM($F410:AF410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AH$3>$B414,+$B416-SUM($F410:AG410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AI$3>$B414,+$B416-SUM($F410:AH410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AJ$3>$B414,+$B416-SUM($F410:AI410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AK$3>$B414,+$B416-SUM($F410:AJ410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AL$3>$B414,+$B416-SUM($F410:AK410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AM$3>$B414,+$B416-SUM($F410:AL410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AN$3>$B414,+$B416-SUM($F410:AM410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AO$3>$B414,+$B416-SUM($F410:AN410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AP$3>$B414,+$B416-SUM($F410:AO410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AQ$3>$B414,+$B416-SUM($F410:AP410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AR$3>$B414,+$B416-SUM($F410:AQ410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AS$3>$B414,+$B416-SUM($F410:AR410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AT$3>$B414,+$B416-SUM($F410:AS410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AU$3>$B414,+$B416-SUM($F410:AT410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AV$3>$B414,+$B416-SUM($F410:AU410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AW$3>$B414,+$B416-SUM($F410:AV410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AX$3>$B414,+$B416-SUM($F410:AW410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AY$3>$B414,+$B416-SUM($F410:AX410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(AZ$3>$B414,+$B416-SUM($F410:AY410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BA$3>$B414,+$B416-SUM($F410:AZ410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BB$3>$B414,+$B416-SUM($F410:BA410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BC$3>$B414,+$B416-SUM($F410:BB410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BD$3>$B414,+$B416-SUM($F410:BC410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BE$3>$B414,+$B416-SUM($F410:BD410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BF$3>$B414,+$B416-SUM($F410:BE410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BG$3>$B414,+$B416-SUM($F410:BF410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BH$3>$B414,+$B416-SUM($F410:BG410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BI$3>$B414,+$B416-SUM($F410:BH410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BJ$3>$B414,+$B416-SUM($F410:BI410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BK$3>$B414,+$B416-SUM($F410:BJ410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BL$3>$B414,+$B416-SUM($F410:BK410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BM$3>$B414,+$B416-SUM($F410:BL410),+$B416/$B414))","v":"n/a"},{"$f":"IF($B414=\"n/a\",\"n/a\",IF(BN$3>$B414,+$B416-SUM($F410:BM410),+$B416/$B414))","v":"n/a"}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B412=\"n/a\",\"n/a\",IF(K$3>$B412,+$B418-SUM($F411:J411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(L$3>$B412,+$B418-SUM($F411:K411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(M$3>$B412,+$B418-SUM($F411:L411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>$B412,+$B418-SUM($F411:M411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>$B412,+$B418-SUM($F411:N411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>$B412,+$B418-SUM($F411:O411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>$B412,+$B418-SUM($F411:P411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>$B412,+$B418-SUM($F411:Q411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>$B412,+$B418-SUM($F411:R411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>$B412,+$B418-SUM($F411:S411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>$B412,+$B418-SUM($F411:T411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>$B412,+$B418-SUM($F411:U411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>$B412,+$B418-SUM($F411:V411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>$B412,+$B418-SUM($F411:W411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>$B412,+$B418-SUM($F411:X411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>$B412,+$B418-SUM($F411:Y411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>$B412,+$B418-SUM($F411:Z411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>$B412,+$B418-SUM($F411:AA411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>$B412,+$B418-SUM($F411:AB411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>$B412,+$B418-SUM($F411:AC411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>$B412,+$B418-SUM($F411:AD411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>$B412,+$B418-SUM($F411:AE411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>$B412,+$B418-SUM($F411:AF411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>$B412,+$B418-SUM($F411:AG411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>$B412,+$B418-SUM($F411:AH411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>$B412,+$B418-SUM($F411:AI411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>$B412,+$B418-SUM($F411:AJ411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>$B412,+$B418-SUM($F411:AK411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>$B412,+$B418-SUM($F411:AL411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>$B412,+$B418-SUM($F411:AM411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>$B412,+$B418-SUM($F411:AN411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>$B412,+$B418-SUM($F411:AO411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>$B412,+$B418-SUM($F411:AP411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>$B412,+$B418-SUM($F411:AQ411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>$B412,+$B418-SUM($F411:AR411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>$B412,+$B418-SUM($F411:AS411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>$B412,+$B418-SUM($F411:AT411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>$B412,+$B418-SUM($F411:AU411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>$B412,+$B418-SUM($F411:AV411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>$B412,+$B418-SUM($F411:AW411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>$B412,+$B418-SUM($F411:AX411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>$B412,+$B418-SUM($F411:AY411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>$B412,+$B418-SUM($F411:AZ411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>$B412,+$B418-SUM($F411:BA411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>$B412,+$B418-SUM($F411:BB411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>$B412,+$B418-SUM($F411:BC411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>$B412,+$B418-SUM($F411:BD411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>$B412,+$B418-SUM($F411:BE411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>$B412,+$B418-SUM($F411:BF411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>$B412,+$B418-SUM($F411:BG411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>$B412,+$B418-SUM($F411:BH411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>$B412,+$B418-SUM($F411:BI411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>$B412,+$B418-SUM($F411:BJ411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>$B412,+$B418-SUM($F411:BK411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>$B412,+$B418-SUM($F411:BL411),+$B418/($B412-$E416)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>$B412,+$B418-SUM($F411:BM411),+$B418/($B412-$E416)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A409)","v":43},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E412)","v":0},null,1,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(G$3>($B412+$E412),$C412-SUM($F412:F412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(H$3>($B412+$E412),$C412-SUM($F412:G412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(I$3>($B412+$E412),$C412-SUM($F412:H412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(J$3>($B412+$E412),$C412-SUM($F412:I412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(K$3>($B412+$E412),$C412-SUM($F412:J412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(L$3>($B412+$E412),$C412-SUM($F412:K412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(M$3>($B412+$E412),$C412-SUM($F412:L412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>($B412+$E412),$C412-SUM($F412:M412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E412),$C412-SUM($F412:N412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E412),$C412-SUM($F412:O412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E412),$C412-SUM($F412:P412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E412),$C412-SUM($F412:Q412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E412),$C412-SUM($F412:R412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E412),$C412-SUM($F412:S412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E412),$C412-SUM($F412:T412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E412),$C412-SUM($F412:U412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E412),$C412-SUM($F412:V412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E412),$C412-SUM($F412:W412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E412),$C412-SUM($F412:X412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E412),$C412-SUM($F412:Y412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E412),$C412-SUM($F412:Z412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E412),$C412-SUM($F412:AA412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E412),$C412-SUM($F412:AB412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E412),$C412-SUM($F412:AC412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E412),$C412-SUM($F412:AD412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E412),$C412-SUM($F412:AE412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E412),$C412-SUM($F412:AF412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E412),$C412-SUM($F412:AG412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E412),$C412-SUM($F412:AH412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E412),$C412-SUM($F412:AI412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E412),$C412-SUM($F412:AJ412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E412),$C412-SUM($F412:AK412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E412),$C412-SUM($F412:AL412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E412),$C412-SUM($F412:AM412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E412),$C412-SUM($F412:AN412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E412),$C412-SUM($F412:AO412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E412),$C412-SUM($F412:AP412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E412),$C412-SUM($F412:AQ412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E412),$C412-SUM($F412:AR412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E412),$C412-SUM($F412:AS412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E412),$C412-SUM($F412:AT412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E412),$C412-SUM($F412:AU412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E412),$C412-SUM($F412:AV412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E412),$C412-SUM($F412:AW412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E412),$C412-SUM($F412:AX412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E412),$C412-SUM($F412:AY412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E412),$C412-SUM($F412:AZ412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E412),$C412-SUM($F412:BA412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E412),$C412-SUM($F412:BB412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E412),$C412-SUM($F412:BC412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E412),$C412-SUM($F412:BD412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E412),$C412-SUM($F412:BE412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E412),$C412-SUM($F412:BF412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E412),$C412-SUM($F412:BG412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E412),$C412-SUM($F412:BH412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E412),$C412-SUM($F412:BI412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E412),$C412-SUM($F412:BJ412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E412),$C412-SUM($F412:BK412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E412),$C412-SUM($F412:BL412),($C412/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E412),$C412-SUM($F412:BM412),($C412/$B412)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E413)","v":0},null,2,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(H$3>($B412+$E413),$C413-SUM($F413:G413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(I$3>($B412+$E413),$C413-SUM($F413:H413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(J$3>($B412+$E413),$C413-SUM($F413:I413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(K$3>($B412+$E413),$C413-SUM($F413:J413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(L$3>($B412+$E413),$C413-SUM($F413:K413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(M$3>($B412+$E413),$C413-SUM($F413:L413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>($B412+$E413),$C413-SUM($F413:M413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E413),$C413-SUM($F413:N413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E413),$C413-SUM($F413:O413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E413),$C413-SUM($F413:P413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E413),$C413-SUM($F413:Q413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E413),$C413-SUM($F413:R413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E413),$C413-SUM($F413:S413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E413),$C413-SUM($F413:T413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E413),$C413-SUM($F413:U413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E413),$C413-SUM($F413:V413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E413),$C413-SUM($F413:W413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E413),$C413-SUM($F413:X413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E413),$C413-SUM($F413:Y413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E413),$C413-SUM($F413:Z413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E413),$C413-SUM($F413:AA413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E413),$C413-SUM($F413:AB413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E413),$C413-SUM($F413:AC413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E413),$C413-SUM($F413:AD413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E413),$C413-SUM($F413:AE413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E413),$C413-SUM($F413:AF413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E413),$C413-SUM($F413:AG413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E413),$C413-SUM($F413:AH413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E413),$C413-SUM($F413:AI413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E413),$C413-SUM($F413:AJ413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E413),$C413-SUM($F413:AK413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E413),$C413-SUM($F413:AL413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E413),$C413-SUM($F413:AM413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E413),$C413-SUM($F413:AN413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E413),$C413-SUM($F413:AO413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E413),$C413-SUM($F413:AP413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E413),$C413-SUM($F413:AQ413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E413),$C413-SUM($F413:AR413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E413),$C413-SUM($F413:AS413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E413),$C413-SUM($F413:AT413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E413),$C413-SUM($F413:AU413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E413),$C413-SUM($F413:AV413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E413),$C413-SUM($F413:AW413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E413),$C413-SUM($F413:AX413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E413),$C413-SUM($F413:AY413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E413),$C413-SUM($F413:AZ413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E413),$C413-SUM($F413:BA413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E413),$C413-SUM($F413:BB413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E413),$C413-SUM($F413:BC413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E413),$C413-SUM($F413:BD413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E413),$C413-SUM($F413:BE413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E413),$C413-SUM($F413:BF413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E413),$C413-SUM($F413:BG413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E413),$C413-SUM($F413:BH413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E413),$C413-SUM($F413:BI413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E413),$C413-SUM($F413:BJ413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E413),$C413-SUM($F413:BK413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E413),$C413-SUM($F413:BL413),($C413/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E413),$C413-SUM($F413:BM413),($C413/$B412)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A409)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E414)","v":0},null,3,null,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(I$3>($B412+$E414),$C414-SUM($F414:H414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(J$3>($B412+$E414),$C414-SUM($F414:I414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(K$3>($B412+$E414),$C414-SUM($F414:J414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(L$3>($B412+$E414),$C414-SUM($F414:K414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(M$3>($B412+$E414),$C414-SUM($F414:L414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>($B412+$E414),$C414-SUM($F414:M414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E414),$C414-SUM($F414:N414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E414),$C414-SUM($F414:O414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E414),$C414-SUM($F414:P414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E414),$C414-SUM($F414:Q414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E414),$C414-SUM($F414:R414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E414),$C414-SUM($F414:S414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E414),$C414-SUM($F414:T414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E414),$C414-SUM($F414:U414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E414),$C414-SUM($F414:V414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E414),$C414-SUM($F414:W414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E414),$C414-SUM($F414:X414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E414),$C414-SUM($F414:Y414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E414),$C414-SUM($F414:Z414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E414),$C414-SUM($F414:AA414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E414),$C414-SUM($F414:AB414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E414),$C414-SUM($F414:AC414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E414),$C414-SUM($F414:AD414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E414),$C414-SUM($F414:AE414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E414),$C414-SUM($F414:AF414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E414),$C414-SUM($F414:AG414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E414),$C414-SUM($F414:AH414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E414),$C414-SUM($F414:AI414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E414),$C414-SUM($F414:AJ414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E414),$C414-SUM($F414:AK414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E414),$C414-SUM($F414:AL414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E414),$C414-SUM($F414:AM414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E414),$C414-SUM($F414:AN414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E414),$C414-SUM($F414:AO414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E414),$C414-SUM($F414:AP414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E414),$C414-SUM($F414:AQ414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E414),$C414-SUM($F414:AR414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E414),$C414-SUM($F414:AS414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E414),$C414-SUM($F414:AT414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E414),$C414-SUM($F414:AU414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E414),$C414-SUM($F414:AV414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E414),$C414-SUM($F414:AW414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E414),$C414-SUM($F414:AX414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E414),$C414-SUM($F414:AY414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E414),$C414-SUM($F414:AZ414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E414),$C414-SUM($F414:BA414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E414),$C414-SUM($F414:BB414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E414),$C414-SUM($F414:BC414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E414),$C414-SUM($F414:BD414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E414),$C414-SUM($F414:BE414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E414),$C414-SUM($F414:BF414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E414),$C414-SUM($F414:BG414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E414),$C414-SUM($F414:BH414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E414),$C414-SUM($F414:BI414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E414),$C414-SUM($F414:BJ414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E414),$C414-SUM($F414:BK414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E414),$C414-SUM($F414:BL414),($C414/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E414),$C414-SUM($F414:BM414),($C414/$B412)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E415)","v":0},null,4,null,null,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(J$3>($B412+$E415),$C415-SUM($F415:I415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(K$3>($B412+$E415),$C415-SUM($F415:J415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(L$3>($B412+$E415),$C415-SUM($F415:K415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(M$3>($B412+$E415),$C415-SUM($F415:L415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>($B412+$E415),$C415-SUM($F415:M415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E415),$C415-SUM($F415:N415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E415),$C415-SUM($F415:O415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E415),$C415-SUM($F415:P415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E415),$C415-SUM($F415:Q415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E415),$C415-SUM($F415:R415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E415),$C415-SUM($F415:S415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E415),$C415-SUM($F415:T415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E415),$C415-SUM($F415:U415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E415),$C415-SUM($F415:V415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E415),$C415-SUM($F415:W415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E415),$C415-SUM($F415:X415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E415),$C415-SUM($F415:Y415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E415),$C415-SUM($F415:Z415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E415),$C415-SUM($F415:AA415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E415),$C415-SUM($F415:AB415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E415),$C415-SUM($F415:AC415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E415),$C415-SUM($F415:AD415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E415),$C415-SUM($F415:AE415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E415),$C415-SUM($F415:AF415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E415),$C415-SUM($F415:AG415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E415),$C415-SUM($F415:AH415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E415),$C415-SUM($F415:AI415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E415),$C415-SUM($F415:AJ415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E415),$C415-SUM($F415:AK415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E415),$C415-SUM($F415:AL415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E415),$C415-SUM($F415:AM415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E415),$C415-SUM($F415:AN415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E415),$C415-SUM($F415:AO415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E415),$C415-SUM($F415:AP415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E415),$C415-SUM($F415:AQ415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E415),$C415-SUM($F415:AR415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E415),$C415-SUM($F415:AS415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E415),$C415-SUM($F415:AT415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E415),$C415-SUM($F415:AU415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E415),$C415-SUM($F415:AV415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E415),$C415-SUM($F415:AW415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E415),$C415-SUM($F415:AX415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E415),$C415-SUM($F415:AY415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E415),$C415-SUM($F415:AZ415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E415),$C415-SUM($F415:BA415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E415),$C415-SUM($F415:BB415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E415),$C415-SUM($F415:BC415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E415),$C415-SUM($F415:BD415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E415),$C415-SUM($F415:BE415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E415),$C415-SUM($F415:BF415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E415),$C415-SUM($F415:BG415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E415),$C415-SUM($F415:BH415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E415),$C415-SUM($F415:BI415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E415),$C415-SUM($F415:BJ415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E415),$C415-SUM($F415:BK415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E415),$C415-SUM($F415:BL415),($C415/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E415),$C415-SUM($F415:BM415),($C415/$B412)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A409)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E416)+OFFSET('I3 CAPEX '!$E$79,$A409,E416)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(K$3>($B412+$E416),$C416-SUM($F416:J416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(L$3>($B412+$E416),$C416-SUM($F416:K416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(M$3>($B412+$E416),$C416-SUM($F416:L416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>($B412+$E416),$C416-SUM($F416:M416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E416),$C416-SUM($F416:N416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E416),$C416-SUM($F416:O416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E416),$C416-SUM($F416:P416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E416),$C416-SUM($F416:Q416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E416),$C416-SUM($F416:R416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E416),$C416-SUM($F416:S416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E416),$C416-SUM($F416:T416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E416),$C416-SUM($F416:U416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E416),$C416-SUM($F416:V416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E416),$C416-SUM($F416:W416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E416),$C416-SUM($F416:X416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E416),$C416-SUM($F416:Y416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E416),$C416-SUM($F416:Z416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E416),$C416-SUM($F416:AA416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E416),$C416-SUM($F416:AB416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E416),$C416-SUM($F416:AC416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E416),$C416-SUM($F416:AD416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E416),$C416-SUM($F416:AE416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E416),$C416-SUM($F416:AF416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E416),$C416-SUM($F416:AG416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E416),$C416-SUM($F416:AH416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E416),$C416-SUM($F416:AI416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E416),$C416-SUM($F416:AJ416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E416),$C416-SUM($F416:AK416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E416),$C416-SUM($F416:AL416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E416),$C416-SUM($F416:AM416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E416),$C416-SUM($F416:AN416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E416),$C416-SUM($F416:AO416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E416),$C416-SUM($F416:AP416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E416),$C416-SUM($F416:AQ416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E416),$C416-SUM($F416:AR416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E416),$C416-SUM($F416:AS416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E416),$C416-SUM($F416:AT416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E416),$C416-SUM($F416:AU416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E416),$C416-SUM($F416:AV416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E416),$C416-SUM($F416:AW416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E416),$C416-SUM($F416:AX416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E416),$C416-SUM($F416:AY416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E416),$C416-SUM($F416:AZ416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E416),$C416-SUM($F416:BA416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E416),$C416-SUM($F416:BB416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E416),$C416-SUM($F416:BC416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E416),$C416-SUM($F416:BD416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E416),$C416-SUM($F416:BE416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E416),$C416-SUM($F416:BF416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E416),$C416-SUM($F416:BG416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E416),$C416-SUM($F416:BH416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E416),$C416-SUM($F416:BI416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E416),$C416-SUM($F416:BJ416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E416),$C416-SUM($F416:BK416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E416),$C416-SUM($F416:BL416),($C416/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E416),$C416-SUM($F416:BM416),($C416/$B412)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E417)+OFFSET('I3 CAPEX '!$E$79,$A409,E417)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(L$3>($B412+$E417),$C417-SUM($F417:K417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(M$3>($B412+$E417),$C417-SUM($F417:L417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>($B412+$E417),$C417-SUM($F417:M417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E417),$C417-SUM($F417:N417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E417),$C417-SUM($F417:O417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E417),$C417-SUM($F417:P417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E417),$C417-SUM($F417:Q417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E417),$C417-SUM($F417:R417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E417),$C417-SUM($F417:S417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E417),$C417-SUM($F417:T417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E417),$C417-SUM($F417:U417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E417),$C417-SUM($F417:V417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E417),$C417-SUM($F417:W417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E417),$C417-SUM($F417:X417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E417),$C417-SUM($F417:Y417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E417),$C417-SUM($F417:Z417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E417),$C417-SUM($F417:AA417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E417),$C417-SUM($F417:AB417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E417),$C417-SUM($F417:AC417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E417),$C417-SUM($F417:AD417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E417),$C417-SUM($F417:AE417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E417),$C417-SUM($F417:AF417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E417),$C417-SUM($F417:AG417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E417),$C417-SUM($F417:AH417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E417),$C417-SUM($F417:AI417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E417),$C417-SUM($F417:AJ417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E417),$C417-SUM($F417:AK417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E417),$C417-SUM($F417:AL417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E417),$C417-SUM($F417:AM417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E417),$C417-SUM($F417:AN417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E417),$C417-SUM($F417:AO417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E417),$C417-SUM($F417:AP417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E417),$C417-SUM($F417:AQ417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E417),$C417-SUM($F417:AR417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E417),$C417-SUM($F417:AS417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E417),$C417-SUM($F417:AT417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E417),$C417-SUM($F417:AU417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E417),$C417-SUM($F417:AV417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E417),$C417-SUM($F417:AW417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E417),$C417-SUM($F417:AX417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E417),$C417-SUM($F417:AY417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E417),$C417-SUM($F417:AZ417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E417),$C417-SUM($F417:BA417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E417),$C417-SUM($F417:BB417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E417),$C417-SUM($F417:BC417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E417),$C417-SUM($F417:BD417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E417),$C417-SUM($F417:BE417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E417),$C417-SUM($F417:BF417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E417),$C417-SUM($F417:BG417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E417),$C417-SUM($F417:BH417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E417),$C417-SUM($F417:BI417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E417),$C417-SUM($F417:BJ417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E417),$C417-SUM($F417:BK417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E417),$C417-SUM($F417:BL417),($C417/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E417),$C417-SUM($F417:BM417),($C417/$B412)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A409,E415)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E418)+OFFSET('I3 CAPEX '!$E$79,$A409,E418)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(M$3>($B412+$E418),$C418-SUM($F418:L418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>($B412+$E418),$C418-SUM($F418:M418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E418),$C418-SUM($F418:N418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E418),$C418-SUM($F418:O418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E418),$C418-SUM($F418:P418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E418),$C418-SUM($F418:Q418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E418),$C418-SUM($F418:R418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E418),$C418-SUM($F418:S418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E418),$C418-SUM($F418:T418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E418),$C418-SUM($F418:U418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E418),$C418-SUM($F418:V418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E418),$C418-SUM($F418:W418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E418),$C418-SUM($F418:X418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E418),$C418-SUM($F418:Y418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E418),$C418-SUM($F418:Z418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E418),$C418-SUM($F418:AA418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E418),$C418-SUM($F418:AB418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E418),$C418-SUM($F418:AC418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E418),$C418-SUM($F418:AD418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E418),$C418-SUM($F418:AE418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E418),$C418-SUM($F418:AF418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E418),$C418-SUM($F418:AG418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E418),$C418-SUM($F418:AH418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E418),$C418-SUM($F418:AI418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E418),$C418-SUM($F418:AJ418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E418),$C418-SUM($F418:AK418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E418),$C418-SUM($F418:AL418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E418),$C418-SUM($F418:AM418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E418),$C418-SUM($F418:AN418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E418),$C418-SUM($F418:AO418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E418),$C418-SUM($F418:AP418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E418),$C418-SUM($F418:AQ418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E418),$C418-SUM($F418:AR418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E418),$C418-SUM($F418:AS418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E418),$C418-SUM($F418:AT418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E418),$C418-SUM($F418:AU418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E418),$C418-SUM($F418:AV418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E418),$C418-SUM($F418:AW418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E418),$C418-SUM($F418:AX418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E418),$C418-SUM($F418:AY418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E418),$C418-SUM($F418:AZ418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E418),$C418-SUM($F418:BA418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E418),$C418-SUM($F418:BB418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E418),$C418-SUM($F418:BC418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E418),$C418-SUM($F418:BD418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E418),$C418-SUM($F418:BE418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E418),$C418-SUM($F418:BF418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E418),$C418-SUM($F418:BG418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E418),$C418-SUM($F418:BH418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E418),$C418-SUM($F418:BI418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E418),$C418-SUM($F418:BJ418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E418),$C418-SUM($F418:BK418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E418),$C418-SUM($F418:BL418),($C418/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E418),$C418-SUM($F418:BM418),($C418/$B412)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E419)+OFFSET('I3 CAPEX '!$E$79,$A409,E419)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(N$3>($B412+$E419),$C419-SUM($F419:M419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E419),$C419-SUM($F419:N419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E419),$C419-SUM($F419:O419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E419),$C419-SUM($F419:P419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E419),$C419-SUM($F419:Q419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E419),$C419-SUM($F419:R419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E419),$C419-SUM($F419:S419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E419),$C419-SUM($F419:T419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E419),$C419-SUM($F419:U419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E419),$C419-SUM($F419:V419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E419),$C419-SUM($F419:W419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E419),$C419-SUM($F419:X419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E419),$C419-SUM($F419:Y419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E419),$C419-SUM($F419:Z419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E419),$C419-SUM($F419:AA419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E419),$C419-SUM($F419:AB419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E419),$C419-SUM($F419:AC419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E419),$C419-SUM($F419:AD419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E419),$C419-SUM($F419:AE419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E419),$C419-SUM($F419:AF419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E419),$C419-SUM($F419:AG419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E419),$C419-SUM($F419:AH419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E419),$C419-SUM($F419:AI419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E419),$C419-SUM($F419:AJ419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E419),$C419-SUM($F419:AK419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E419),$C419-SUM($F419:AL419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E419),$C419-SUM($F419:AM419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E419),$C419-SUM($F419:AN419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E419),$C419-SUM($F419:AO419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E419),$C419-SUM($F419:AP419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E419),$C419-SUM($F419:AQ419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E419),$C419-SUM($F419:AR419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E419),$C419-SUM($F419:AS419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E419),$C419-SUM($F419:AT419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E419),$C419-SUM($F419:AU419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E419),$C419-SUM($F419:AV419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E419),$C419-SUM($F419:AW419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E419),$C419-SUM($F419:AX419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E419),$C419-SUM($F419:AY419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E419),$C419-SUM($F419:AZ419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E419),$C419-SUM($F419:BA419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E419),$C419-SUM($F419:BB419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E419),$C419-SUM($F419:BC419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E419),$C419-SUM($F419:BD419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E419),$C419-SUM($F419:BE419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E419),$C419-SUM($F419:BF419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E419),$C419-SUM($F419:BG419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E419),$C419-SUM($F419:BH419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E419),$C419-SUM($F419:BI419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E419),$C419-SUM($F419:BJ419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E419),$C419-SUM($F419:BK419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E419),$C419-SUM($F419:BL419),($C419/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E419),$C419-SUM($F419:BM419),($C419/$B412)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E420)+OFFSET('I3 CAPEX '!$E$79,$A409,E420)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(O$3>($B412+$E420),$C420-SUM($F420:N420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E420),$C420-SUM($F420:O420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E420),$C420-SUM($F420:P420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E420),$C420-SUM($F420:Q420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E420),$C420-SUM($F420:R420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E420),$C420-SUM($F420:S420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E420),$C420-SUM($F420:T420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E420),$C420-SUM($F420:U420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E420),$C420-SUM($F420:V420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E420),$C420-SUM($F420:W420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E420),$C420-SUM($F420:X420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E420),$C420-SUM($F420:Y420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E420),$C420-SUM($F420:Z420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E420),$C420-SUM($F420:AA420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E420),$C420-SUM($F420:AB420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E420),$C420-SUM($F420:AC420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E420),$C420-SUM($F420:AD420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E420),$C420-SUM($F420:AE420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E420),$C420-SUM($F420:AF420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E420),$C420-SUM($F420:AG420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E420),$C420-SUM($F420:AH420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E420),$C420-SUM($F420:AI420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E420),$C420-SUM($F420:AJ420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E420),$C420-SUM($F420:AK420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E420),$C420-SUM($F420:AL420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E420),$C420-SUM($F420:AM420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E420),$C420-SUM($F420:AN420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E420),$C420-SUM($F420:AO420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E420),$C420-SUM($F420:AP420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E420),$C420-SUM($F420:AQ420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E420),$C420-SUM($F420:AR420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E420),$C420-SUM($F420:AS420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E420),$C420-SUM($F420:AT420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E420),$C420-SUM($F420:AU420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E420),$C420-SUM($F420:AV420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E420),$C420-SUM($F420:AW420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E420),$C420-SUM($F420:AX420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E420),$C420-SUM($F420:AY420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E420),$C420-SUM($F420:AZ420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E420),$C420-SUM($F420:BA420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E420),$C420-SUM($F420:BB420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E420),$C420-SUM($F420:BC420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E420),$C420-SUM($F420:BD420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E420),$C420-SUM($F420:BE420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E420),$C420-SUM($F420:BF420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E420),$C420-SUM($F420:BG420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E420),$C420-SUM($F420:BH420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E420),$C420-SUM($F420:BI420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E420),$C420-SUM($F420:BJ420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E420),$C420-SUM($F420:BK420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E420),$C420-SUM($F420:BL420),($C420/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E420),$C420-SUM($F420:BM420),($C420/$B412)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A409,E421)+OFFSET('I3 CAPEX '!$E$79,$A409,E421)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B412=\"n/a\",\"n/a\",IF(P$3>($B412+$E421),$C421-SUM($F421:O421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Q$3>($B412+$E421),$C421-SUM($F421:P421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(R$3>($B412+$E421),$C421-SUM($F421:Q421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(S$3>($B412+$E421),$C421-SUM($F421:R421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(T$3>($B412+$E421),$C421-SUM($F421:S421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(U$3>($B412+$E421),$C421-SUM($F421:T421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(V$3>($B412+$E421),$C421-SUM($F421:U421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(W$3>($B412+$E421),$C421-SUM($F421:V421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(X$3>($B412+$E421),$C421-SUM($F421:W421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Y$3>($B412+$E421),$C421-SUM($F421:X421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(Z$3>($B412+$E421),$C421-SUM($F421:Y421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AA$3>($B412+$E421),$C421-SUM($F421:Z421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AB$3>($B412+$E421),$C421-SUM($F421:AA421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AC$3>($B412+$E421),$C421-SUM($F421:AB421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AD$3>($B412+$E421),$C421-SUM($F421:AC421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AE$3>($B412+$E421),$C421-SUM($F421:AD421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AF$3>($B412+$E421),$C421-SUM($F421:AE421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AG$3>($B412+$E421),$C421-SUM($F421:AF421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AH$3>($B412+$E421),$C421-SUM($F421:AG421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AI$3>($B412+$E421),$C421-SUM($F421:AH421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AJ$3>($B412+$E421),$C421-SUM($F421:AI421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AK$3>($B412+$E421),$C421-SUM($F421:AJ421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AL$3>($B412+$E421),$C421-SUM($F421:AK421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AM$3>($B412+$E421),$C421-SUM($F421:AL421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AN$3>($B412+$E421),$C421-SUM($F421:AM421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AO$3>($B412+$E421),$C421-SUM($F421:AN421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AP$3>($B412+$E421),$C421-SUM($F421:AO421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AQ$3>($B412+$E421),$C421-SUM($F421:AP421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AR$3>($B412+$E421),$C421-SUM($F421:AQ421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AS$3>($B412+$E421),$C421-SUM($F421:AR421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AT$3>($B412+$E421),$C421-SUM($F421:AS421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AU$3>($B412+$E421),$C421-SUM($F421:AT421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AV$3>($B412+$E421),$C421-SUM($F421:AU421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AW$3>($B412+$E421),$C421-SUM($F421:AV421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AX$3>($B412+$E421),$C421-SUM($F421:AW421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AY$3>($B412+$E421),$C421-SUM($F421:AX421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(AZ$3>($B412+$E421),$C421-SUM($F421:AY421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BA$3>($B412+$E421),$C421-SUM($F421:AZ421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BB$3>($B412+$E421),$C421-SUM($F421:BA421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BC$3>($B412+$E421),$C421-SUM($F421:BB421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BD$3>($B412+$E421),$C421-SUM($F421:BC421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BE$3>($B412+$E421),$C421-SUM($F421:BD421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BF$3>($B412+$E421),$C421-SUM($F421:BE421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BG$3>($B412+$E421),$C421-SUM($F421:BF421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BH$3>($B412+$E421),$C421-SUM($F421:BG421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BI$3>($B412+$E421),$C421-SUM($F421:BH421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BJ$3>($B412+$E421),$C421-SUM($F421:BI421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BK$3>($B412+$E421),$C421-SUM($F421:BJ421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BL$3>($B412+$E421),$C421-SUM($F421:BK421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BM$3>($B412+$E421),$C421-SUM($F421:BL421),($C421/$B412)))","v":0},{"$f":"IF($B412=\"n/a\",\"n/a\",IF(BN$3>($B412+$E421),$C421-SUM($F421:BM421),($C421/$B412)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B409","v":"Equity Raising Cost 2013-2018"},null,null,{"$f":"SUBTOTAL(9,F410:F426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL410:AL426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN410:BN426)","v":0}]
[{"$f":"+A409+1","v":23},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A428))","v":"Transmission Line Refit - insulators replacement 2013-18"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B433=\"n/a\",\"n/a\",IF(F$3>$B433,+$B435,+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(G$3>$B433,+$B435-SUM($F429:F429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(H$3>$B433,+$B435-SUM($F429:G429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(I$3>$B433,+$B435-SUM($F429:H429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(J$3>$B433,+$B435-SUM($F429:I429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(K$3>$B433,+$B435-SUM($F429:J429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(L$3>$B433,+$B435-SUM($F429:K429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(M$3>$B433,+$B435-SUM($F429:L429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(N$3>$B433,+$B435-SUM($F429:M429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(O$3>$B433,+$B435-SUM($F429:N429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(P$3>$B433,+$B435-SUM($F429:O429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Q$3>$B433,+$B435-SUM($F429:P429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(R$3>$B433,+$B435-SUM($F429:Q429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(S$3>$B433,+$B435-SUM($F429:R429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(T$3>$B433,+$B435-SUM($F429:S429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(U$3>$B433,+$B435-SUM($F429:T429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(V$3>$B433,+$B435-SUM($F429:U429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(W$3>$B433,+$B435-SUM($F429:V429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(X$3>$B433,+$B435-SUM($F429:W429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Y$3>$B433,+$B435-SUM($F429:X429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Z$3>$B433,+$B435-SUM($F429:Y429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AA$3>$B433,+$B435-SUM($F429:Z429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AB$3>$B433,+$B435-SUM($F429:AA429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AC$3>$B433,+$B435-SUM($F429:AB429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AD$3>$B433,+$B435-SUM($F429:AC429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AE$3>$B433,+$B435-SUM($F429:AD429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AF$3>$B433,+$B435-SUM($F429:AE429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AG$3>$B433,+$B435-SUM($F429:AF429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AH$3>$B433,+$B435-SUM($F429:AG429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AI$3>$B433,+$B435-SUM($F429:AH429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AJ$3>$B433,+$B435-SUM($F429:AI429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AK$3>$B433,+$B435-SUM($F429:AJ429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AL$3>$B433,+$B435-SUM($F429:AK429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AM$3>$B433,+$B435-SUM($F429:AL429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AN$3>$B433,+$B435-SUM($F429:AM429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AO$3>$B433,+$B435-SUM($F429:AN429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AP$3>$B433,+$B435-SUM($F429:AO429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AQ$3>$B433,+$B435-SUM($F429:AP429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AR$3>$B433,+$B435-SUM($F429:AQ429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AS$3>$B433,+$B435-SUM($F429:AR429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AT$3>$B433,+$B435-SUM($F429:AS429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AU$3>$B433,+$B435-SUM($F429:AT429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AV$3>$B433,+$B435-SUM($F429:AU429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AW$3>$B433,+$B435-SUM($F429:AV429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AX$3>$B433,+$B435-SUM($F429:AW429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AY$3>$B433,+$B435-SUM($F429:AX429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AZ$3>$B433,+$B435-SUM($F429:AY429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BA$3>$B433,+$B435-SUM($F429:AZ429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BB$3>$B433,+$B435-SUM($F429:BA429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BC$3>$B433,+$B435-SUM($F429:BB429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BD$3>$B433,+$B435-SUM($F429:BC429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BE$3>$B433,+$B435-SUM($F429:BD429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BF$3>$B433,+$B435-SUM($F429:BE429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BG$3>$B433,+$B435-SUM($F429:BF429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BH$3>$B433,+$B435-SUM($F429:BG429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BI$3>$B433,+$B435-SUM($F429:BH429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BJ$3>$B433,+$B435-SUM($F429:BI429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BK$3>$B433,+$B435-SUM($F429:BJ429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BL$3>$B433,+$B435-SUM($F429:BK429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BM$3>$B433,+$B435-SUM($F429:BL429),+$B435/$B433))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BN$3>$B433,+$B435-SUM($F429:BM429),+$B435/$B433))","v":"n/a"}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B431=\"n/a\",\"n/a\",IF(K$3>$B431,+$B437-SUM($F430:J430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(L$3>$B431,+$B437-SUM($F430:K430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(M$3>$B431,+$B437-SUM($F430:L430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>$B431,+$B437-SUM($F430:M430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>$B431,+$B437-SUM($F430:N430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>$B431,+$B437-SUM($F430:O430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>$B431,+$B437-SUM($F430:P430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>$B431,+$B437-SUM($F430:Q430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>$B431,+$B437-SUM($F430:R430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>$B431,+$B437-SUM($F430:S430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>$B431,+$B437-SUM($F430:T430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>$B431,+$B437-SUM($F430:U430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>$B431,+$B437-SUM($F430:V430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>$B431,+$B437-SUM($F430:W430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>$B431,+$B437-SUM($F430:X430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>$B431,+$B437-SUM($F430:Y430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>$B431,+$B437-SUM($F430:Z430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>$B431,+$B437-SUM($F430:AA430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>$B431,+$B437-SUM($F430:AB430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>$B431,+$B437-SUM($F430:AC430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>$B431,+$B437-SUM($F430:AD430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>$B431,+$B437-SUM($F430:AE430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>$B431,+$B437-SUM($F430:AF430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>$B431,+$B437-SUM($F430:AG430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>$B431,+$B437-SUM($F430:AH430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>$B431,+$B437-SUM($F430:AI430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>$B431,+$B437-SUM($F430:AJ430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>$B431,+$B437-SUM($F430:AK430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>$B431,+$B437-SUM($F430:AL430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>$B431,+$B437-SUM($F430:AM430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>$B431,+$B437-SUM($F430:AN430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>$B431,+$B437-SUM($F430:AO430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>$B431,+$B437-SUM($F430:AP430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>$B431,+$B437-SUM($F430:AQ430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>$B431,+$B437-SUM($F430:AR430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>$B431,+$B437-SUM($F430:AS430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>$B431,+$B437-SUM($F430:AT430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>$B431,+$B437-SUM($F430:AU430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>$B431,+$B437-SUM($F430:AV430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>$B431,+$B437-SUM($F430:AW430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>$B431,+$B437-SUM($F430:AX430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>$B431,+$B437-SUM($F430:AY430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>$B431,+$B437-SUM($F430:AZ430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>$B431,+$B437-SUM($F430:BA430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>$B431,+$B437-SUM($F430:BB430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>$B431,+$B437-SUM($F430:BC430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>$B431,+$B437-SUM($F430:BD430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>$B431,+$B437-SUM($F430:BE430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>$B431,+$B437-SUM($F430:BF430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>$B431,+$B437-SUM($F430:BG430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>$B431,+$B437-SUM($F430:BH430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>$B431,+$B437-SUM($F430:BI430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>$B431,+$B437-SUM($F430:BJ430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>$B431,+$B437-SUM($F430:BK430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>$B431,+$B437-SUM($F430:BL430),+$B437/($B431-$E435)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>$B431,+$B437-SUM($F430:BM430),+$B437/($B431-$E435)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A428)","v":27},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E431)","v":0},null,1,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(G$3>($B431+$E431),$C431-SUM($F431:F431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(H$3>($B431+$E431),$C431-SUM($F431:G431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(I$3>($B431+$E431),$C431-SUM($F431:H431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(J$3>($B431+$E431),$C431-SUM($F431:I431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(K$3>($B431+$E431),$C431-SUM($F431:J431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(L$3>($B431+$E431),$C431-SUM($F431:K431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(M$3>($B431+$E431),$C431-SUM($F431:L431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>($B431+$E431),$C431-SUM($F431:M431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E431),$C431-SUM($F431:N431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E431),$C431-SUM($F431:O431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E431),$C431-SUM($F431:P431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E431),$C431-SUM($F431:Q431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E431),$C431-SUM($F431:R431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E431),$C431-SUM($F431:S431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E431),$C431-SUM($F431:T431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E431),$C431-SUM($F431:U431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E431),$C431-SUM($F431:V431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E431),$C431-SUM($F431:W431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E431),$C431-SUM($F431:X431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E431),$C431-SUM($F431:Y431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E431),$C431-SUM($F431:Z431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E431),$C431-SUM($F431:AA431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E431),$C431-SUM($F431:AB431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E431),$C431-SUM($F431:AC431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E431),$C431-SUM($F431:AD431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E431),$C431-SUM($F431:AE431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E431),$C431-SUM($F431:AF431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E431),$C431-SUM($F431:AG431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E431),$C431-SUM($F431:AH431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E431),$C431-SUM($F431:AI431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E431),$C431-SUM($F431:AJ431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E431),$C431-SUM($F431:AK431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E431),$C431-SUM($F431:AL431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E431),$C431-SUM($F431:AM431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E431),$C431-SUM($F431:AN431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E431),$C431-SUM($F431:AO431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E431),$C431-SUM($F431:AP431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E431),$C431-SUM($F431:AQ431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E431),$C431-SUM($F431:AR431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E431),$C431-SUM($F431:AS431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E431),$C431-SUM($F431:AT431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E431),$C431-SUM($F431:AU431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E431),$C431-SUM($F431:AV431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E431),$C431-SUM($F431:AW431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E431),$C431-SUM($F431:AX431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E431),$C431-SUM($F431:AY431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E431),$C431-SUM($F431:AZ431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E431),$C431-SUM($F431:BA431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E431),$C431-SUM($F431:BB431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E431),$C431-SUM($F431:BC431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E431),$C431-SUM($F431:BD431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E431),$C431-SUM($F431:BE431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E431),$C431-SUM($F431:BF431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E431),$C431-SUM($F431:BG431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E431),$C431-SUM($F431:BH431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E431),$C431-SUM($F431:BI431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E431),$C431-SUM($F431:BJ431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E431),$C431-SUM($F431:BK431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E431),$C431-SUM($F431:BL431),($C431/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E431),$C431-SUM($F431:BM431),($C431/$B431)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E432)","v":0},null,2,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(H$3>($B431+$E432),$C432-SUM($F432:G432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(I$3>($B431+$E432),$C432-SUM($F432:H432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(J$3>($B431+$E432),$C432-SUM($F432:I432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(K$3>($B431+$E432),$C432-SUM($F432:J432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(L$3>($B431+$E432),$C432-SUM($F432:K432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(M$3>($B431+$E432),$C432-SUM($F432:L432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>($B431+$E432),$C432-SUM($F432:M432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E432),$C432-SUM($F432:N432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E432),$C432-SUM($F432:O432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E432),$C432-SUM($F432:P432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E432),$C432-SUM($F432:Q432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E432),$C432-SUM($F432:R432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E432),$C432-SUM($F432:S432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E432),$C432-SUM($F432:T432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E432),$C432-SUM($F432:U432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E432),$C432-SUM($F432:V432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E432),$C432-SUM($F432:W432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E432),$C432-SUM($F432:X432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E432),$C432-SUM($F432:Y432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E432),$C432-SUM($F432:Z432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E432),$C432-SUM($F432:AA432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E432),$C432-SUM($F432:AB432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E432),$C432-SUM($F432:AC432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E432),$C432-SUM($F432:AD432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E432),$C432-SUM($F432:AE432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E432),$C432-SUM($F432:AF432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E432),$C432-SUM($F432:AG432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E432),$C432-SUM($F432:AH432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E432),$C432-SUM($F432:AI432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E432),$C432-SUM($F432:AJ432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E432),$C432-SUM($F432:AK432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E432),$C432-SUM($F432:AL432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E432),$C432-SUM($F432:AM432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E432),$C432-SUM($F432:AN432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E432),$C432-SUM($F432:AO432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E432),$C432-SUM($F432:AP432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E432),$C432-SUM($F432:AQ432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E432),$C432-SUM($F432:AR432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E432),$C432-SUM($F432:AS432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E432),$C432-SUM($F432:AT432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E432),$C432-SUM($F432:AU432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E432),$C432-SUM($F432:AV432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E432),$C432-SUM($F432:AW432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E432),$C432-SUM($F432:AX432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E432),$C432-SUM($F432:AY432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E432),$C432-SUM($F432:AZ432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E432),$C432-SUM($F432:BA432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E432),$C432-SUM($F432:BB432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E432),$C432-SUM($F432:BC432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E432),$C432-SUM($F432:BD432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E432),$C432-SUM($F432:BE432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E432),$C432-SUM($F432:BF432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E432),$C432-SUM($F432:BG432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E432),$C432-SUM($F432:BH432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E432),$C432-SUM($F432:BI432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E432),$C432-SUM($F432:BJ432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E432),$C432-SUM($F432:BK432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E432),$C432-SUM($F432:BL432),($C432/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E432),$C432-SUM($F432:BM432),($C432/$B431)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A428)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E433)","v":2.4211874689301851},null,3,null,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(I$3>($B431+$E433),$C433-SUM($F433:H433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(J$3>($B431+$E433),$C433-SUM($F433:I433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(K$3>($B431+$E433),$C433-SUM($F433:J433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(L$3>($B431+$E433),$C433-SUM($F433:K433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(M$3>($B431+$E433),$C433-SUM($F433:L433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>($B431+$E433),$C433-SUM($F433:M433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E433),$C433-SUM($F433:N433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E433),$C433-SUM($F433:O433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E433),$C433-SUM($F433:P433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E433),$C433-SUM($F433:Q433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E433),$C433-SUM($F433:R433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E433),$C433-SUM($F433:S433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E433),$C433-SUM($F433:T433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E433),$C433-SUM($F433:U433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E433),$C433-SUM($F433:V433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E433),$C433-SUM($F433:W433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E433),$C433-SUM($F433:X433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E433),$C433-SUM($F433:Y433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E433),$C433-SUM($F433:Z433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E433),$C433-SUM($F433:AA433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E433),$C433-SUM($F433:AB433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E433),$C433-SUM($F433:AC433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E433),$C433-SUM($F433:AD433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E433),$C433-SUM($F433:AE433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E433),$C433-SUM($F433:AF433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E433),$C433-SUM($F433:AG433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E433),$C433-SUM($F433:AH433),($C433/$B431)))","v":8.9673609960377224E-2},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E433),$C433-SUM($F433:AI433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E433),$C433-SUM($F433:AJ433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E433),$C433-SUM($F433:AK433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E433),$C433-SUM($F433:AL433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E433),$C433-SUM($F433:AM433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E433),$C433-SUM($F433:AN433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E433),$C433-SUM($F433:AO433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E433),$C433-SUM($F433:AP433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E433),$C433-SUM($F433:AQ433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E433),$C433-SUM($F433:AR433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E433),$C433-SUM($F433:AS433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E433),$C433-SUM($F433:AT433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E433),$C433-SUM($F433:AU433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E433),$C433-SUM($F433:AV433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E433),$C433-SUM($F433:AW433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E433),$C433-SUM($F433:AX433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E433),$C433-SUM($F433:AY433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E433),$C433-SUM($F433:AZ433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E433),$C433-SUM($F433:BA433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E433),$C433-SUM($F433:BB433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E433),$C433-SUM($F433:BC433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E433),$C433-SUM($F433:BD433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E433),$C433-SUM($F433:BE433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E433),$C433-SUM($F433:BF433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E433),$C433-SUM($F433:BG433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E433),$C433-SUM($F433:BH433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E433),$C433-SUM($F433:BI433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E433),$C433-SUM($F433:BJ433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E433),$C433-SUM($F433:BK433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E433),$C433-SUM($F433:BL433),($C433/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E433),$C433-SUM($F433:BM433),($C433/$B431)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E434)","v":17.390619882064765},null,4,null,null,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(J$3>($B431+$E434),$C434-SUM($F434:I434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(K$3>($B431+$E434),$C434-SUM($F434:J434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(L$3>($B431+$E434),$C434-SUM($F434:K434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(M$3>($B431+$E434),$C434-SUM($F434:L434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>($B431+$E434),$C434-SUM($F434:M434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E434),$C434-SUM($F434:N434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E434),$C434-SUM($F434:O434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E434),$C434-SUM($F434:P434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E434),$C434-SUM($F434:Q434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E434),$C434-SUM($F434:R434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E434),$C434-SUM($F434:S434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E434),$C434-SUM($F434:T434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E434),$C434-SUM($F434:U434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E434),$C434-SUM($F434:V434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E434),$C434-SUM($F434:W434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E434),$C434-SUM($F434:X434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E434),$C434-SUM($F434:Y434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E434),$C434-SUM($F434:Z434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E434),$C434-SUM($F434:AA434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E434),$C434-SUM($F434:AB434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E434),$C434-SUM($F434:AC434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E434),$C434-SUM($F434:AD434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E434),$C434-SUM($F434:AE434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E434),$C434-SUM($F434:AF434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E434),$C434-SUM($F434:AG434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E434),$C434-SUM($F434:AH434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E434),$C434-SUM($F434:AI434),($C434/$B431)))","v":0.64409703266906537},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E434),$C434-SUM($F434:AJ434),($C434/$B431)))","v":-7.1054273576010019E-15},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E434),$C434-SUM($F434:AK434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E434),$C434-SUM($F434:AL434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E434),$C434-SUM($F434:AM434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E434),$C434-SUM($F434:AN434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E434),$C434-SUM($F434:AO434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E434),$C434-SUM($F434:AP434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E434),$C434-SUM($F434:AQ434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E434),$C434-SUM($F434:AR434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E434),$C434-SUM($F434:AS434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E434),$C434-SUM($F434:AT434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E434),$C434-SUM($F434:AU434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E434),$C434-SUM($F434:AV434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E434),$C434-SUM($F434:AW434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E434),$C434-SUM($F434:AX434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E434),$C434-SUM($F434:AY434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E434),$C434-SUM($F434:AZ434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E434),$C434-SUM($F434:BA434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E434),$C434-SUM($F434:BB434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E434),$C434-SUM($F434:BC434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E434),$C434-SUM($F434:BD434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E434),$C434-SUM($F434:BE434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E434),$C434-SUM($F434:BF434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E434),$C434-SUM($F434:BG434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E434),$C434-SUM($F434:BH434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E434),$C434-SUM($F434:BI434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E434),$C434-SUM($F434:BJ434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E434),$C434-SUM($F434:BK434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E434),$C434-SUM($F434:BL434),($C434/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E434),$C434-SUM($F434:BM434),($C434/$B431)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A428)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E435)+OFFSET('I3 CAPEX '!$E$79,$A428,E435)","v":55.913087537195921},null,5,null,null,null,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(K$3>($B431+$E435),$C435-SUM($F435:J435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(L$3>($B431+$E435),$C435-SUM($F435:K435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(M$3>($B431+$E435),$C435-SUM($F435:L435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>($B431+$E435),$C435-SUM($F435:M435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E435),$C435-SUM($F435:N435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E435),$C435-SUM($F435:O435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E435),$C435-SUM($F435:P435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E435),$C435-SUM($F435:Q435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E435),$C435-SUM($F435:R435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E435),$C435-SUM($F435:S435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E435),$C435-SUM($F435:T435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E435),$C435-SUM($F435:U435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E435),$C435-SUM($F435:V435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E435),$C435-SUM($F435:W435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E435),$C435-SUM($F435:X435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E435),$C435-SUM($F435:Y435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E435),$C435-SUM($F435:Z435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E435),$C435-SUM($F435:AA435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E435),$C435-SUM($F435:AB435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E435),$C435-SUM($F435:AC435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E435),$C435-SUM($F435:AD435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E435),$C435-SUM($F435:AE435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E435),$C435-SUM($F435:AF435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E435),$C435-SUM($F435:AG435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E435),$C435-SUM($F435:AH435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E435),$C435-SUM($F435:AI435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E435),$C435-SUM($F435:AJ435),($C435/$B431)))","v":2.0708550939702195},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E435),$C435-SUM($F435:AK435),($C435/$B431)))","v":2.8421709430404007E-14},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E435),$C435-SUM($F435:AL435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E435),$C435-SUM($F435:AM435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E435),$C435-SUM($F435:AN435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E435),$C435-SUM($F435:AO435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E435),$C435-SUM($F435:AP435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E435),$C435-SUM($F435:AQ435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E435),$C435-SUM($F435:AR435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E435),$C435-SUM($F435:AS435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E435),$C435-SUM($F435:AT435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E435),$C435-SUM($F435:AU435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E435),$C435-SUM($F435:AV435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E435),$C435-SUM($F435:AW435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E435),$C435-SUM($F435:AX435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E435),$C435-SUM($F435:AY435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E435),$C435-SUM($F435:AZ435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E435),$C435-SUM($F435:BA435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E435),$C435-SUM($F435:BB435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E435),$C435-SUM($F435:BC435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E435),$C435-SUM($F435:BD435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E435),$C435-SUM($F435:BE435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E435),$C435-SUM($F435:BF435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E435),$C435-SUM($F435:BG435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E435),$C435-SUM($F435:BH435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E435),$C435-SUM($F435:BI435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E435),$C435-SUM($F435:BJ435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E435),$C435-SUM($F435:BK435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E435),$C435-SUM($F435:BL435),($C435/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E435),$C435-SUM($F435:BM435),($C435/$B431)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E436)+OFFSET('I3 CAPEX '!$E$79,$A428,E436)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(L$3>($B431+$E436),$C436-SUM($F436:K436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(M$3>($B431+$E436),$C436-SUM($F436:L436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>($B431+$E436),$C436-SUM($F436:M436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E436),$C436-SUM($F436:N436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E436),$C436-SUM($F436:O436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E436),$C436-SUM($F436:P436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E436),$C436-SUM($F436:Q436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E436),$C436-SUM($F436:R436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E436),$C436-SUM($F436:S436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E436),$C436-SUM($F436:T436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E436),$C436-SUM($F436:U436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E436),$C436-SUM($F436:V436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E436),$C436-SUM($F436:W436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E436),$C436-SUM($F436:X436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E436),$C436-SUM($F436:Y436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E436),$C436-SUM($F436:Z436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E436),$C436-SUM($F436:AA436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E436),$C436-SUM($F436:AB436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E436),$C436-SUM($F436:AC436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E436),$C436-SUM($F436:AD436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E436),$C436-SUM($F436:AE436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E436),$C436-SUM($F436:AF436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E436),$C436-SUM($F436:AG436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E436),$C436-SUM($F436:AH436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E436),$C436-SUM($F436:AI436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E436),$C436-SUM($F436:AJ436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E436),$C436-SUM($F436:AK436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E436),$C436-SUM($F436:AL436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E436),$C436-SUM($F436:AM436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E436),$C436-SUM($F436:AN436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E436),$C436-SUM($F436:AO436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E436),$C436-SUM($F436:AP436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E436),$C436-SUM($F436:AQ436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E436),$C436-SUM($F436:AR436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E436),$C436-SUM($F436:AS436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E436),$C436-SUM($F436:AT436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E436),$C436-SUM($F436:AU436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E436),$C436-SUM($F436:AV436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E436),$C436-SUM($F436:AW436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E436),$C436-SUM($F436:AX436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E436),$C436-SUM($F436:AY436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E436),$C436-SUM($F436:AZ436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E436),$C436-SUM($F436:BA436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E436),$C436-SUM($F436:BB436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E436),$C436-SUM($F436:BC436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E436),$C436-SUM($F436:BD436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E436),$C436-SUM($F436:BE436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E436),$C436-SUM($F436:BF436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E436),$C436-SUM($F436:BG436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E436),$C436-SUM($F436:BH436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E436),$C436-SUM($F436:BI436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E436),$C436-SUM($F436:BJ436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E436),$C436-SUM($F436:BK436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E436),$C436-SUM($F436:BL436),($C436/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E436),$C436-SUM($F436:BM436),($C436/$B431)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A428,E434)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E437)+OFFSET('I3 CAPEX '!$E$79,$A428,E437)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(M$3>($B431+$E437),$C437-SUM($F437:L437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>($B431+$E437),$C437-SUM($F437:M437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E437),$C437-SUM($F437:N437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E437),$C437-SUM($F437:O437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E437),$C437-SUM($F437:P437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E437),$C437-SUM($F437:Q437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E437),$C437-SUM($F437:R437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E437),$C437-SUM($F437:S437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E437),$C437-SUM($F437:T437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E437),$C437-SUM($F437:U437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E437),$C437-SUM($F437:V437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E437),$C437-SUM($F437:W437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E437),$C437-SUM($F437:X437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E437),$C437-SUM($F437:Y437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E437),$C437-SUM($F437:Z437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E437),$C437-SUM($F437:AA437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E437),$C437-SUM($F437:AB437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E437),$C437-SUM($F437:AC437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E437),$C437-SUM($F437:AD437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E437),$C437-SUM($F437:AE437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E437),$C437-SUM($F437:AF437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E437),$C437-SUM($F437:AG437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E437),$C437-SUM($F437:AH437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E437),$C437-SUM($F437:AI437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E437),$C437-SUM($F437:AJ437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E437),$C437-SUM($F437:AK437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E437),$C437-SUM($F437:AL437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E437),$C437-SUM($F437:AM437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E437),$C437-SUM($F437:AN437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E437),$C437-SUM($F437:AO437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E437),$C437-SUM($F437:AP437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E437),$C437-SUM($F437:AQ437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E437),$C437-SUM($F437:AR437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E437),$C437-SUM($F437:AS437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E437),$C437-SUM($F437:AT437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E437),$C437-SUM($F437:AU437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E437),$C437-SUM($F437:AV437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E437),$C437-SUM($F437:AW437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E437),$C437-SUM($F437:AX437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E437),$C437-SUM($F437:AY437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E437),$C437-SUM($F437:AZ437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E437),$C437-SUM($F437:BA437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E437),$C437-SUM($F437:BB437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E437),$C437-SUM($F437:BC437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E437),$C437-SUM($F437:BD437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E437),$C437-SUM($F437:BE437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E437),$C437-SUM($F437:BF437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E437),$C437-SUM($F437:BG437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E437),$C437-SUM($F437:BH437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E437),$C437-SUM($F437:BI437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E437),$C437-SUM($F437:BJ437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E437),$C437-SUM($F437:BK437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E437),$C437-SUM($F437:BL437),($C437/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E437),$C437-SUM($F437:BM437),($C437/$B431)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E438)+OFFSET('I3 CAPEX '!$E$79,$A428,E438)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(N$3>($B431+$E438),$C438-SUM($F438:M438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E438),$C438-SUM($F438:N438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E438),$C438-SUM($F438:O438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E438),$C438-SUM($F438:P438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E438),$C438-SUM($F438:Q438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E438),$C438-SUM($F438:R438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E438),$C438-SUM($F438:S438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E438),$C438-SUM($F438:T438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E438),$C438-SUM($F438:U438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E438),$C438-SUM($F438:V438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E438),$C438-SUM($F438:W438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E438),$C438-SUM($F438:X438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E438),$C438-SUM($F438:Y438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E438),$C438-SUM($F438:Z438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E438),$C438-SUM($F438:AA438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E438),$C438-SUM($F438:AB438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E438),$C438-SUM($F438:AC438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E438),$C438-SUM($F438:AD438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E438),$C438-SUM($F438:AE438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E438),$C438-SUM($F438:AF438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E438),$C438-SUM($F438:AG438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E438),$C438-SUM($F438:AH438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E438),$C438-SUM($F438:AI438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E438),$C438-SUM($F438:AJ438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E438),$C438-SUM($F438:AK438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E438),$C438-SUM($F438:AL438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E438),$C438-SUM($F438:AM438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E438),$C438-SUM($F438:AN438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E438),$C438-SUM($F438:AO438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E438),$C438-SUM($F438:AP438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E438),$C438-SUM($F438:AQ438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E438),$C438-SUM($F438:AR438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E438),$C438-SUM($F438:AS438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E438),$C438-SUM($F438:AT438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E438),$C438-SUM($F438:AU438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E438),$C438-SUM($F438:AV438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E438),$C438-SUM($F438:AW438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E438),$C438-SUM($F438:AX438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E438),$C438-SUM($F438:AY438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E438),$C438-SUM($F438:AZ438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E438),$C438-SUM($F438:BA438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E438),$C438-SUM($F438:BB438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E438),$C438-SUM($F438:BC438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E438),$C438-SUM($F438:BD438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E438),$C438-SUM($F438:BE438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E438),$C438-SUM($F438:BF438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E438),$C438-SUM($F438:BG438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E438),$C438-SUM($F438:BH438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E438),$C438-SUM($F438:BI438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E438),$C438-SUM($F438:BJ438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E438),$C438-SUM($F438:BK438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E438),$C438-SUM($F438:BL438),($C438/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E438),$C438-SUM($F438:BM438),($C438/$B431)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E439)+OFFSET('I3 CAPEX '!$E$79,$A428,E439)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(O$3>($B431+$E439),$C439-SUM($F439:N439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E439),$C439-SUM($F439:O439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E439),$C439-SUM($F439:P439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E439),$C439-SUM($F439:Q439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E439),$C439-SUM($F439:R439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E439),$C439-SUM($F439:S439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E439),$C439-SUM($F439:T439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E439),$C439-SUM($F439:U439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E439),$C439-SUM($F439:V439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E439),$C439-SUM($F439:W439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E439),$C439-SUM($F439:X439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E439),$C439-SUM($F439:Y439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E439),$C439-SUM($F439:Z439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E439),$C439-SUM($F439:AA439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E439),$C439-SUM($F439:AB439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E439),$C439-SUM($F439:AC439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E439),$C439-SUM($F439:AD439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E439),$C439-SUM($F439:AE439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E439),$C439-SUM($F439:AF439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E439),$C439-SUM($F439:AG439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E439),$C439-SUM($F439:AH439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E439),$C439-SUM($F439:AI439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E439),$C439-SUM($F439:AJ439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E439),$C439-SUM($F439:AK439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E439),$C439-SUM($F439:AL439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E439),$C439-SUM($F439:AM439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E439),$C439-SUM($F439:AN439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E439),$C439-SUM($F439:AO439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E439),$C439-SUM($F439:AP439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E439),$C439-SUM($F439:AQ439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E439),$C439-SUM($F439:AR439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E439),$C439-SUM($F439:AS439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E439),$C439-SUM($F439:AT439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E439),$C439-SUM($F439:AU439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E439),$C439-SUM($F439:AV439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E439),$C439-SUM($F439:AW439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E439),$C439-SUM($F439:AX439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E439),$C439-SUM($F439:AY439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E439),$C439-SUM($F439:AZ439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E439),$C439-SUM($F439:BA439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E439),$C439-SUM($F439:BB439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E439),$C439-SUM($F439:BC439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E439),$C439-SUM($F439:BD439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E439),$C439-SUM($F439:BE439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E439),$C439-SUM($F439:BF439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E439),$C439-SUM($F439:BG439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E439),$C439-SUM($F439:BH439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E439),$C439-SUM($F439:BI439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E439),$C439-SUM($F439:BJ439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E439),$C439-SUM($F439:BK439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E439),$C439-SUM($F439:BL439),($C439/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E439),$C439-SUM($F439:BM439),($C439/$B431)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A428,E440)+OFFSET('I3 CAPEX '!$E$79,$A428,E440)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B431=\"n/a\",\"n/a\",IF(P$3>($B431+$E440),$C440-SUM($F440:O440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Q$3>($B431+$E440),$C440-SUM($F440:P440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(R$3>($B431+$E440),$C440-SUM($F440:Q440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(S$3>($B431+$E440),$C440-SUM($F440:R440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(T$3>($B431+$E440),$C440-SUM($F440:S440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(U$3>($B431+$E440),$C440-SUM($F440:T440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(V$3>($B431+$E440),$C440-SUM($F440:U440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(W$3>($B431+$E440),$C440-SUM($F440:V440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(X$3>($B431+$E440),$C440-SUM($F440:W440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Y$3>($B431+$E440),$C440-SUM($F440:X440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(Z$3>($B431+$E440),$C440-SUM($F440:Y440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AA$3>($B431+$E440),$C440-SUM($F440:Z440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AB$3>($B431+$E440),$C440-SUM($F440:AA440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AC$3>($B431+$E440),$C440-SUM($F440:AB440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AD$3>($B431+$E440),$C440-SUM($F440:AC440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AE$3>($B431+$E440),$C440-SUM($F440:AD440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AF$3>($B431+$E440),$C440-SUM($F440:AE440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AG$3>($B431+$E440),$C440-SUM($F440:AF440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AH$3>($B431+$E440),$C440-SUM($F440:AG440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AI$3>($B431+$E440),$C440-SUM($F440:AH440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AJ$3>($B431+$E440),$C440-SUM($F440:AI440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AK$3>($B431+$E440),$C440-SUM($F440:AJ440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AL$3>($B431+$E440),$C440-SUM($F440:AK440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AM$3>($B431+$E440),$C440-SUM($F440:AL440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AN$3>($B431+$E440),$C440-SUM($F440:AM440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AO$3>($B431+$E440),$C440-SUM($F440:AN440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AP$3>($B431+$E440),$C440-SUM($F440:AO440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AQ$3>($B431+$E440),$C440-SUM($F440:AP440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AR$3>($B431+$E440),$C440-SUM($F440:AQ440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AS$3>($B431+$E440),$C440-SUM($F440:AR440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AT$3>($B431+$E440),$C440-SUM($F440:AS440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AU$3>($B431+$E440),$C440-SUM($F440:AT440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AV$3>($B431+$E440),$C440-SUM($F440:AU440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AW$3>($B431+$E440),$C440-SUM($F440:AV440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AX$3>($B431+$E440),$C440-SUM($F440:AW440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AY$3>($B431+$E440),$C440-SUM($F440:AX440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(AZ$3>($B431+$E440),$C440-SUM($F440:AY440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BA$3>($B431+$E440),$C440-SUM($F440:AZ440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BB$3>($B431+$E440),$C440-SUM($F440:BA440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BC$3>($B431+$E440),$C440-SUM($F440:BB440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BD$3>($B431+$E440),$C440-SUM($F440:BC440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BE$3>($B431+$E440),$C440-SUM($F440:BD440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BF$3>($B431+$E440),$C440-SUM($F440:BE440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BG$3>($B431+$E440),$C440-SUM($F440:BF440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BH$3>($B431+$E440),$C440-SUM($F440:BG440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BI$3>($B431+$E440),$C440-SUM($F440:BH440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BJ$3>($B431+$E440),$C440-SUM($F440:BI440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BK$3>($B431+$E440),$C440-SUM($F440:BJ440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BL$3>($B431+$E440),$C440-SUM($F440:BK440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BM$3>($B431+$E440),$C440-SUM($F440:BL440),($C440/$B431)))","v":0},{"$f":"IF($B431=\"n/a\",\"n/a\",IF(BN$3>($B431+$E440),$C440-SUM($F440:BM440),($C440/$B431)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B428","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,{"$f":"SUBTOTAL(9,F429:F445)","v":0},0,0,8.9673609960377224E-2,0.73377064262944258,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.7149521266392851,2.0708550939702124,{"$f":"SUBTOTAL(9,AL429:AL445)","v":2.8421709430404007E-14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN429:BN445)","v":0}]
[{"$f":"+A428+1","v":24},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A447))","v":"Communications - Other (post 2018)"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B452=\"n/a\",\"n/a\",IF(F$3>$B452,+$B454,+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(G$3>$B452,+$B454-SUM($F448:F448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(H$3>$B452,+$B454-SUM($F448:G448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(I$3>$B452,+$B454-SUM($F448:H448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(J$3>$B452,+$B454-SUM($F448:I448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(K$3>$B452,+$B454-SUM($F448:J448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(L$3>$B452,+$B454-SUM($F448:K448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(M$3>$B452,+$B454-SUM($F448:L448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(N$3>$B452,+$B454-SUM($F448:M448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(O$3>$B452,+$B454-SUM($F448:N448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(P$3>$B452,+$B454-SUM($F448:O448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(Q$3>$B452,+$B454-SUM($F448:P448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(R$3>$B452,+$B454-SUM($F448:Q448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(S$3>$B452,+$B454-SUM($F448:R448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(T$3>$B452,+$B454-SUM($F448:S448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(U$3>$B452,+$B454-SUM($F448:T448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(V$3>$B452,+$B454-SUM($F448:U448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(W$3>$B452,+$B454-SUM($F448:V448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(X$3>$B452,+$B454-SUM($F448:W448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(Y$3>$B452,+$B454-SUM($F448:X448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(Z$3>$B452,+$B454-SUM($F448:Y448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AA$3>$B452,+$B454-SUM($F448:Z448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AB$3>$B452,+$B454-SUM($F448:AA448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AC$3>$B452,+$B454-SUM($F448:AB448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AD$3>$B452,+$B454-SUM($F448:AC448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AE$3>$B452,+$B454-SUM($F448:AD448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AF$3>$B452,+$B454-SUM($F448:AE448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AG$3>$B452,+$B454-SUM($F448:AF448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AH$3>$B452,+$B454-SUM($F448:AG448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AI$3>$B452,+$B454-SUM($F448:AH448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AJ$3>$B452,+$B454-SUM($F448:AI448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AK$3>$B452,+$B454-SUM($F448:AJ448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AL$3>$B452,+$B454-SUM($F448:AK448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AM$3>$B452,+$B454-SUM($F448:AL448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AN$3>$B452,+$B454-SUM($F448:AM448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AO$3>$B452,+$B454-SUM($F448:AN448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AP$3>$B452,+$B454-SUM($F448:AO448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AQ$3>$B452,+$B454-SUM($F448:AP448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AR$3>$B452,+$B454-SUM($F448:AQ448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AS$3>$B452,+$B454-SUM($F448:AR448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AT$3>$B452,+$B454-SUM($F448:AS448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AU$3>$B452,+$B454-SUM($F448:AT448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AV$3>$B452,+$B454-SUM($F448:AU448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AW$3>$B452,+$B454-SUM($F448:AV448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AX$3>$B452,+$B454-SUM($F448:AW448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AY$3>$B452,+$B454-SUM($F448:AX448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(AZ$3>$B452,+$B454-SUM($F448:AY448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BA$3>$B452,+$B454-SUM($F448:AZ448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BB$3>$B452,+$B454-SUM($F448:BA448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BC$3>$B452,+$B454-SUM($F448:BB448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BD$3>$B452,+$B454-SUM($F448:BC448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BE$3>$B452,+$B454-SUM($F448:BD448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BF$3>$B452,+$B454-SUM($F448:BE448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BG$3>$B452,+$B454-SUM($F448:BF448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BH$3>$B452,+$B454-SUM($F448:BG448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BI$3>$B452,+$B454-SUM($F448:BH448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BJ$3>$B452,+$B454-SUM($F448:BI448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BK$3>$B452,+$B454-SUM($F448:BJ448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BL$3>$B452,+$B454-SUM($F448:BK448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BM$3>$B452,+$B454-SUM($F448:BL448),+$B454/$B452))","v":0},{"$f":"IF($B452=\"n/a\",\"n/a\",IF(BN$3>$B452,+$B454-SUM($F448:BM448),+$B454/$B452))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B450=\"n/a\",\"n/a\",IF(K$3>$B450,+$B456-SUM($F449:J449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(L$3>$B450,+$B456-SUM($F449:K449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(M$3>$B450,+$B456-SUM($F449:L449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>$B450,+$B456-SUM($F449:M449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>$B450,+$B456-SUM($F449:N449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>$B450,+$B456-SUM($F449:O449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>$B450,+$B456-SUM($F449:P449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>$B450,+$B456-SUM($F449:Q449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>$B450,+$B456-SUM($F449:R449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>$B450,+$B456-SUM($F449:S449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>$B450,+$B456-SUM($F449:T449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>$B450,+$B456-SUM($F449:U449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>$B450,+$B456-SUM($F449:V449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>$B450,+$B456-SUM($F449:W449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>$B450,+$B456-SUM($F449:X449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>$B450,+$B456-SUM($F449:Y449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>$B450,+$B456-SUM($F449:Z449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>$B450,+$B456-SUM($F449:AA449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>$B450,+$B456-SUM($F449:AB449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>$B450,+$B456-SUM($F449:AC449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>$B450,+$B456-SUM($F449:AD449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>$B450,+$B456-SUM($F449:AE449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>$B450,+$B456-SUM($F449:AF449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>$B450,+$B456-SUM($F449:AG449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>$B450,+$B456-SUM($F449:AH449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>$B450,+$B456-SUM($F449:AI449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>$B450,+$B456-SUM($F449:AJ449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>$B450,+$B456-SUM($F449:AK449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>$B450,+$B456-SUM($F449:AL449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>$B450,+$B456-SUM($F449:AM449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>$B450,+$B456-SUM($F449:AN449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>$B450,+$B456-SUM($F449:AO449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>$B450,+$B456-SUM($F449:AP449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>$B450,+$B456-SUM($F449:AQ449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>$B450,+$B456-SUM($F449:AR449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>$B450,+$B456-SUM($F449:AS449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>$B450,+$B456-SUM($F449:AT449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>$B450,+$B456-SUM($F449:AU449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>$B450,+$B456-SUM($F449:AV449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>$B450,+$B456-SUM($F449:AW449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>$B450,+$B456-SUM($F449:AX449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>$B450,+$B456-SUM($F449:AY449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>$B450,+$B456-SUM($F449:AZ449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>$B450,+$B456-SUM($F449:BA449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>$B450,+$B456-SUM($F449:BB449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>$B450,+$B456-SUM($F449:BC449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>$B450,+$B456-SUM($F449:BD449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>$B450,+$B456-SUM($F449:BE449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>$B450,+$B456-SUM($F449:BF449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>$B450,+$B456-SUM($F449:BG449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>$B450,+$B456-SUM($F449:BH449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>$B450,+$B456-SUM($F449:BI449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>$B450,+$B456-SUM($F449:BJ449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>$B450,+$B456-SUM($F449:BK449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>$B450,+$B456-SUM($F449:BL449),+$B456/($B450-$E454)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>$B450,+$B456-SUM($F449:BM449),+$B456/($B450-$E454)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A447)","v":10},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E450)","v":0},null,1,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(G$3>($B450+$E450),$C450-SUM($F450:F450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(H$3>($B450+$E450),$C450-SUM($F450:G450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(I$3>($B450+$E450),$C450-SUM($F450:H450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(J$3>($B450+$E450),$C450-SUM($F450:I450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(K$3>($B450+$E450),$C450-SUM($F450:J450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(L$3>($B450+$E450),$C450-SUM($F450:K450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(M$3>($B450+$E450),$C450-SUM($F450:L450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>($B450+$E450),$C450-SUM($F450:M450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E450),$C450-SUM($F450:N450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E450),$C450-SUM($F450:O450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E450),$C450-SUM($F450:P450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E450),$C450-SUM($F450:Q450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E450),$C450-SUM($F450:R450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E450),$C450-SUM($F450:S450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E450),$C450-SUM($F450:T450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E450),$C450-SUM($F450:U450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E450),$C450-SUM($F450:V450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E450),$C450-SUM($F450:W450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E450),$C450-SUM($F450:X450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E450),$C450-SUM($F450:Y450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E450),$C450-SUM($F450:Z450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E450),$C450-SUM($F450:AA450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E450),$C450-SUM($F450:AB450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E450),$C450-SUM($F450:AC450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E450),$C450-SUM($F450:AD450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E450),$C450-SUM($F450:AE450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E450),$C450-SUM($F450:AF450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E450),$C450-SUM($F450:AG450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E450),$C450-SUM($F450:AH450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E450),$C450-SUM($F450:AI450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E450),$C450-SUM($F450:AJ450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E450),$C450-SUM($F450:AK450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E450),$C450-SUM($F450:AL450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E450),$C450-SUM($F450:AM450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E450),$C450-SUM($F450:AN450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E450),$C450-SUM($F450:AO450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E450),$C450-SUM($F450:AP450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E450),$C450-SUM($F450:AQ450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E450),$C450-SUM($F450:AR450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E450),$C450-SUM($F450:AS450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E450),$C450-SUM($F450:AT450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E450),$C450-SUM($F450:AU450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E450),$C450-SUM($F450:AV450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E450),$C450-SUM($F450:AW450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E450),$C450-SUM($F450:AX450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E450),$C450-SUM($F450:AY450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E450),$C450-SUM($F450:AZ450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E450),$C450-SUM($F450:BA450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E450),$C450-SUM($F450:BB450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E450),$C450-SUM($F450:BC450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E450),$C450-SUM($F450:BD450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E450),$C450-SUM($F450:BE450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E450),$C450-SUM($F450:BF450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E450),$C450-SUM($F450:BG450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E450),$C450-SUM($F450:BH450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E450),$C450-SUM($F450:BI450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E450),$C450-SUM($F450:BJ450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E450),$C450-SUM($F450:BK450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E450),$C450-SUM($F450:BL450),($C450/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E450),$C450-SUM($F450:BM450),($C450/$B450)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E451)","v":0},null,2,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(H$3>($B450+$E451),$C451-SUM($F451:G451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(I$3>($B450+$E451),$C451-SUM($F451:H451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(J$3>($B450+$E451),$C451-SUM($F451:I451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(K$3>($B450+$E451),$C451-SUM($F451:J451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(L$3>($B450+$E451),$C451-SUM($F451:K451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(M$3>($B450+$E451),$C451-SUM($F451:L451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>($B450+$E451),$C451-SUM($F451:M451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E451),$C451-SUM($F451:N451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E451),$C451-SUM($F451:O451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E451),$C451-SUM($F451:P451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E451),$C451-SUM($F451:Q451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E451),$C451-SUM($F451:R451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E451),$C451-SUM($F451:S451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E451),$C451-SUM($F451:T451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E451),$C451-SUM($F451:U451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E451),$C451-SUM($F451:V451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E451),$C451-SUM($F451:W451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E451),$C451-SUM($F451:X451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E451),$C451-SUM($F451:Y451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E451),$C451-SUM($F451:Z451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E451),$C451-SUM($F451:AA451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E451),$C451-SUM($F451:AB451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E451),$C451-SUM($F451:AC451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E451),$C451-SUM($F451:AD451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E451),$C451-SUM($F451:AE451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E451),$C451-SUM($F451:AF451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E451),$C451-SUM($F451:AG451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E451),$C451-SUM($F451:AH451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E451),$C451-SUM($F451:AI451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E451),$C451-SUM($F451:AJ451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E451),$C451-SUM($F451:AK451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E451),$C451-SUM($F451:AL451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E451),$C451-SUM($F451:AM451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E451),$C451-SUM($F451:AN451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E451),$C451-SUM($F451:AO451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E451),$C451-SUM($F451:AP451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E451),$C451-SUM($F451:AQ451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E451),$C451-SUM($F451:AR451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E451),$C451-SUM($F451:AS451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E451),$C451-SUM($F451:AT451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E451),$C451-SUM($F451:AU451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E451),$C451-SUM($F451:AV451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E451),$C451-SUM($F451:AW451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E451),$C451-SUM($F451:AX451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E451),$C451-SUM($F451:AY451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E451),$C451-SUM($F451:AZ451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E451),$C451-SUM($F451:BA451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E451),$C451-SUM($F451:BB451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E451),$C451-SUM($F451:BC451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E451),$C451-SUM($F451:BD451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E451),$C451-SUM($F451:BE451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E451),$C451-SUM($F451:BF451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E451),$C451-SUM($F451:BG451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E451),$C451-SUM($F451:BH451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E451),$C451-SUM($F451:BI451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E451),$C451-SUM($F451:BJ451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E451),$C451-SUM($F451:BK451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E451),$C451-SUM($F451:BL451),($C451/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E451),$C451-SUM($F451:BM451),($C451/$B450)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A447)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E452)","v":0},null,3,null,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(I$3>($B450+$E452),$C452-SUM($F452:H452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(J$3>($B450+$E452),$C452-SUM($F452:I452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(K$3>($B450+$E452),$C452-SUM($F452:J452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(L$3>($B450+$E452),$C452-SUM($F452:K452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(M$3>($B450+$E452),$C452-SUM($F452:L452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>($B450+$E452),$C452-SUM($F452:M452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E452),$C452-SUM($F452:N452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E452),$C452-SUM($F452:O452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E452),$C452-SUM($F452:P452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E452),$C452-SUM($F452:Q452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E452),$C452-SUM($F452:R452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E452),$C452-SUM($F452:S452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E452),$C452-SUM($F452:T452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E452),$C452-SUM($F452:U452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E452),$C452-SUM($F452:V452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E452),$C452-SUM($F452:W452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E452),$C452-SUM($F452:X452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E452),$C452-SUM($F452:Y452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E452),$C452-SUM($F452:Z452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E452),$C452-SUM($F452:AA452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E452),$C452-SUM($F452:AB452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E452),$C452-SUM($F452:AC452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E452),$C452-SUM($F452:AD452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E452),$C452-SUM($F452:AE452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E452),$C452-SUM($F452:AF452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E452),$C452-SUM($F452:AG452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E452),$C452-SUM($F452:AH452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E452),$C452-SUM($F452:AI452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E452),$C452-SUM($F452:AJ452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E452),$C452-SUM($F452:AK452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E452),$C452-SUM($F452:AL452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E452),$C452-SUM($F452:AM452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E452),$C452-SUM($F452:AN452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E452),$C452-SUM($F452:AO452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E452),$C452-SUM($F452:AP452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E452),$C452-SUM($F452:AQ452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E452),$C452-SUM($F452:AR452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E452),$C452-SUM($F452:AS452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E452),$C452-SUM($F452:AT452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E452),$C452-SUM($F452:AU452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E452),$C452-SUM($F452:AV452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E452),$C452-SUM($F452:AW452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E452),$C452-SUM($F452:AX452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E452),$C452-SUM($F452:AY452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E452),$C452-SUM($F452:AZ452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E452),$C452-SUM($F452:BA452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E452),$C452-SUM($F452:BB452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E452),$C452-SUM($F452:BC452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E452),$C452-SUM($F452:BD452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E452),$C452-SUM($F452:BE452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E452),$C452-SUM($F452:BF452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E452),$C452-SUM($F452:BG452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E452),$C452-SUM($F452:BH452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E452),$C452-SUM($F452:BI452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E452),$C452-SUM($F452:BJ452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E452),$C452-SUM($F452:BK452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E452),$C452-SUM($F452:BL452),($C452/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E452),$C452-SUM($F452:BM452),($C452/$B450)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E453)","v":0},null,4,null,null,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(J$3>($B450+$E453),$C453-SUM($F453:I453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(K$3>($B450+$E453),$C453-SUM($F453:J453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(L$3>($B450+$E453),$C453-SUM($F453:K453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(M$3>($B450+$E453),$C453-SUM($F453:L453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>($B450+$E453),$C453-SUM($F453:M453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E453),$C453-SUM($F453:N453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E453),$C453-SUM($F453:O453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E453),$C453-SUM($F453:P453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E453),$C453-SUM($F453:Q453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E453),$C453-SUM($F453:R453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E453),$C453-SUM($F453:S453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E453),$C453-SUM($F453:T453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E453),$C453-SUM($F453:U453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E453),$C453-SUM($F453:V453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E453),$C453-SUM($F453:W453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E453),$C453-SUM($F453:X453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E453),$C453-SUM($F453:Y453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E453),$C453-SUM($F453:Z453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E453),$C453-SUM($F453:AA453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E453),$C453-SUM($F453:AB453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E453),$C453-SUM($F453:AC453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E453),$C453-SUM($F453:AD453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E453),$C453-SUM($F453:AE453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E453),$C453-SUM($F453:AF453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E453),$C453-SUM($F453:AG453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E453),$C453-SUM($F453:AH453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E453),$C453-SUM($F453:AI453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E453),$C453-SUM($F453:AJ453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E453),$C453-SUM($F453:AK453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E453),$C453-SUM($F453:AL453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E453),$C453-SUM($F453:AM453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E453),$C453-SUM($F453:AN453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E453),$C453-SUM($F453:AO453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E453),$C453-SUM($F453:AP453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E453),$C453-SUM($F453:AQ453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E453),$C453-SUM($F453:AR453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E453),$C453-SUM($F453:AS453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E453),$C453-SUM($F453:AT453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E453),$C453-SUM($F453:AU453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E453),$C453-SUM($F453:AV453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E453),$C453-SUM($F453:AW453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E453),$C453-SUM($F453:AX453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E453),$C453-SUM($F453:AY453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E453),$C453-SUM($F453:AZ453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E453),$C453-SUM($F453:BA453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E453),$C453-SUM($F453:BB453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E453),$C453-SUM($F453:BC453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E453),$C453-SUM($F453:BD453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E453),$C453-SUM($F453:BE453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E453),$C453-SUM($F453:BF453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E453),$C453-SUM($F453:BG453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E453),$C453-SUM($F453:BH453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E453),$C453-SUM($F453:BI453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E453),$C453-SUM($F453:BJ453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E453),$C453-SUM($F453:BK453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E453),$C453-SUM($F453:BL453),($C453/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E453),$C453-SUM($F453:BM453),($C453/$B450)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A447)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E454)+OFFSET('I3 CAPEX '!$E$79,$A447,E454)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(K$3>($B450+$E454),$C454-SUM($F454:J454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(L$3>($B450+$E454),$C454-SUM($F454:K454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(M$3>($B450+$E454),$C454-SUM($F454:L454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>($B450+$E454),$C454-SUM($F454:M454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E454),$C454-SUM($F454:N454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E454),$C454-SUM($F454:O454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E454),$C454-SUM($F454:P454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E454),$C454-SUM($F454:Q454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E454),$C454-SUM($F454:R454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E454),$C454-SUM($F454:S454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E454),$C454-SUM($F454:T454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E454),$C454-SUM($F454:U454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E454),$C454-SUM($F454:V454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E454),$C454-SUM($F454:W454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E454),$C454-SUM($F454:X454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E454),$C454-SUM($F454:Y454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E454),$C454-SUM($F454:Z454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E454),$C454-SUM($F454:AA454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E454),$C454-SUM($F454:AB454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E454),$C454-SUM($F454:AC454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E454),$C454-SUM($F454:AD454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E454),$C454-SUM($F454:AE454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E454),$C454-SUM($F454:AF454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E454),$C454-SUM($F454:AG454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E454),$C454-SUM($F454:AH454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E454),$C454-SUM($F454:AI454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E454),$C454-SUM($F454:AJ454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E454),$C454-SUM($F454:AK454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E454),$C454-SUM($F454:AL454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E454),$C454-SUM($F454:AM454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E454),$C454-SUM($F454:AN454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E454),$C454-SUM($F454:AO454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E454),$C454-SUM($F454:AP454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E454),$C454-SUM($F454:AQ454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E454),$C454-SUM($F454:AR454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E454),$C454-SUM($F454:AS454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E454),$C454-SUM($F454:AT454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E454),$C454-SUM($F454:AU454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E454),$C454-SUM($F454:AV454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E454),$C454-SUM($F454:AW454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E454),$C454-SUM($F454:AX454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E454),$C454-SUM($F454:AY454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E454),$C454-SUM($F454:AZ454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E454),$C454-SUM($F454:BA454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E454),$C454-SUM($F454:BB454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E454),$C454-SUM($F454:BC454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E454),$C454-SUM($F454:BD454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E454),$C454-SUM($F454:BE454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E454),$C454-SUM($F454:BF454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E454),$C454-SUM($F454:BG454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E454),$C454-SUM($F454:BH454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E454),$C454-SUM($F454:BI454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E454),$C454-SUM($F454:BJ454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E454),$C454-SUM($F454:BK454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E454),$C454-SUM($F454:BL454),($C454/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E454),$C454-SUM($F454:BM454),($C454/$B450)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E455)+OFFSET('I3 CAPEX '!$E$79,$A447,E455)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(L$3>($B450+$E455),$C455-SUM($F455:K455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(M$3>($B450+$E455),$C455-SUM($F455:L455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>($B450+$E455),$C455-SUM($F455:M455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E455),$C455-SUM($F455:N455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E455),$C455-SUM($F455:O455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E455),$C455-SUM($F455:P455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E455),$C455-SUM($F455:Q455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E455),$C455-SUM($F455:R455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E455),$C455-SUM($F455:S455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E455),$C455-SUM($F455:T455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E455),$C455-SUM($F455:U455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E455),$C455-SUM($F455:V455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E455),$C455-SUM($F455:W455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E455),$C455-SUM($F455:X455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E455),$C455-SUM($F455:Y455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E455),$C455-SUM($F455:Z455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E455),$C455-SUM($F455:AA455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E455),$C455-SUM($F455:AB455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E455),$C455-SUM($F455:AC455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E455),$C455-SUM($F455:AD455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E455),$C455-SUM($F455:AE455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E455),$C455-SUM($F455:AF455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E455),$C455-SUM($F455:AG455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E455),$C455-SUM($F455:AH455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E455),$C455-SUM($F455:AI455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E455),$C455-SUM($F455:AJ455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E455),$C455-SUM($F455:AK455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E455),$C455-SUM($F455:AL455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E455),$C455-SUM($F455:AM455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E455),$C455-SUM($F455:AN455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E455),$C455-SUM($F455:AO455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E455),$C455-SUM($F455:AP455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E455),$C455-SUM($F455:AQ455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E455),$C455-SUM($F455:AR455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E455),$C455-SUM($F455:AS455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E455),$C455-SUM($F455:AT455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E455),$C455-SUM($F455:AU455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E455),$C455-SUM($F455:AV455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E455),$C455-SUM($F455:AW455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E455),$C455-SUM($F455:AX455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E455),$C455-SUM($F455:AY455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E455),$C455-SUM($F455:AZ455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E455),$C455-SUM($F455:BA455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E455),$C455-SUM($F455:BB455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E455),$C455-SUM($F455:BC455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E455),$C455-SUM($F455:BD455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E455),$C455-SUM($F455:BE455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E455),$C455-SUM($F455:BF455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E455),$C455-SUM($F455:BG455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E455),$C455-SUM($F455:BH455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E455),$C455-SUM($F455:BI455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E455),$C455-SUM($F455:BJ455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E455),$C455-SUM($F455:BK455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E455),$C455-SUM($F455:BL455),($C455/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E455),$C455-SUM($F455:BM455),($C455/$B450)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A447,E453)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E456)+OFFSET('I3 CAPEX '!$E$79,$A447,E456)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(M$3>($B450+$E456),$C456-SUM($F456:L456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>($B450+$E456),$C456-SUM($F456:M456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E456),$C456-SUM($F456:N456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E456),$C456-SUM($F456:O456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E456),$C456-SUM($F456:P456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E456),$C456-SUM($F456:Q456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E456),$C456-SUM($F456:R456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E456),$C456-SUM($F456:S456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E456),$C456-SUM($F456:T456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E456),$C456-SUM($F456:U456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E456),$C456-SUM($F456:V456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E456),$C456-SUM($F456:W456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E456),$C456-SUM($F456:X456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E456),$C456-SUM($F456:Y456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E456),$C456-SUM($F456:Z456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E456),$C456-SUM($F456:AA456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E456),$C456-SUM($F456:AB456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E456),$C456-SUM($F456:AC456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E456),$C456-SUM($F456:AD456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E456),$C456-SUM($F456:AE456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E456),$C456-SUM($F456:AF456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E456),$C456-SUM($F456:AG456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E456),$C456-SUM($F456:AH456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E456),$C456-SUM($F456:AI456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E456),$C456-SUM($F456:AJ456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E456),$C456-SUM($F456:AK456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E456),$C456-SUM($F456:AL456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E456),$C456-SUM($F456:AM456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E456),$C456-SUM($F456:AN456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E456),$C456-SUM($F456:AO456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E456),$C456-SUM($F456:AP456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E456),$C456-SUM($F456:AQ456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E456),$C456-SUM($F456:AR456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E456),$C456-SUM($F456:AS456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E456),$C456-SUM($F456:AT456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E456),$C456-SUM($F456:AU456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E456),$C456-SUM($F456:AV456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E456),$C456-SUM($F456:AW456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E456),$C456-SUM($F456:AX456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E456),$C456-SUM($F456:AY456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E456),$C456-SUM($F456:AZ456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E456),$C456-SUM($F456:BA456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E456),$C456-SUM($F456:BB456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E456),$C456-SUM($F456:BC456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E456),$C456-SUM($F456:BD456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E456),$C456-SUM($F456:BE456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E456),$C456-SUM($F456:BF456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E456),$C456-SUM($F456:BG456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E456),$C456-SUM($F456:BH456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E456),$C456-SUM($F456:BI456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E456),$C456-SUM($F456:BJ456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E456),$C456-SUM($F456:BK456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E456),$C456-SUM($F456:BL456),($C456/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E456),$C456-SUM($F456:BM456),($C456/$B450)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E457)+OFFSET('I3 CAPEX '!$E$79,$A447,E457)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(N$3>($B450+$E457),$C457-SUM($F457:M457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E457),$C457-SUM($F457:N457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E457),$C457-SUM($F457:O457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E457),$C457-SUM($F457:P457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E457),$C457-SUM($F457:Q457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E457),$C457-SUM($F457:R457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E457),$C457-SUM($F457:S457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E457),$C457-SUM($F457:T457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E457),$C457-SUM($F457:U457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E457),$C457-SUM($F457:V457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E457),$C457-SUM($F457:W457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E457),$C457-SUM($F457:X457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E457),$C457-SUM($F457:Y457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E457),$C457-SUM($F457:Z457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E457),$C457-SUM($F457:AA457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E457),$C457-SUM($F457:AB457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E457),$C457-SUM($F457:AC457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E457),$C457-SUM($F457:AD457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E457),$C457-SUM($F457:AE457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E457),$C457-SUM($F457:AF457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E457),$C457-SUM($F457:AG457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E457),$C457-SUM($F457:AH457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E457),$C457-SUM($F457:AI457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E457),$C457-SUM($F457:AJ457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E457),$C457-SUM($F457:AK457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E457),$C457-SUM($F457:AL457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E457),$C457-SUM($F457:AM457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E457),$C457-SUM($F457:AN457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E457),$C457-SUM($F457:AO457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E457),$C457-SUM($F457:AP457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E457),$C457-SUM($F457:AQ457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E457),$C457-SUM($F457:AR457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E457),$C457-SUM($F457:AS457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E457),$C457-SUM($F457:AT457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E457),$C457-SUM($F457:AU457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E457),$C457-SUM($F457:AV457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E457),$C457-SUM($F457:AW457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E457),$C457-SUM($F457:AX457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E457),$C457-SUM($F457:AY457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E457),$C457-SUM($F457:AZ457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E457),$C457-SUM($F457:BA457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E457),$C457-SUM($F457:BB457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E457),$C457-SUM($F457:BC457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E457),$C457-SUM($F457:BD457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E457),$C457-SUM($F457:BE457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E457),$C457-SUM($F457:BF457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E457),$C457-SUM($F457:BG457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E457),$C457-SUM($F457:BH457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E457),$C457-SUM($F457:BI457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E457),$C457-SUM($F457:BJ457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E457),$C457-SUM($F457:BK457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E457),$C457-SUM($F457:BL457),($C457/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E457),$C457-SUM($F457:BM457),($C457/$B450)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E458)+OFFSET('I3 CAPEX '!$E$79,$A447,E458)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(O$3>($B450+$E458),$C458-SUM($F458:N458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E458),$C458-SUM($F458:O458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E458),$C458-SUM($F458:P458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E458),$C458-SUM($F458:Q458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E458),$C458-SUM($F458:R458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E458),$C458-SUM($F458:S458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E458),$C458-SUM($F458:T458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E458),$C458-SUM($F458:U458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E458),$C458-SUM($F458:V458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E458),$C458-SUM($F458:W458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E458),$C458-SUM($F458:X458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E458),$C458-SUM($F458:Y458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E458),$C458-SUM($F458:Z458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E458),$C458-SUM($F458:AA458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E458),$C458-SUM($F458:AB458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E458),$C458-SUM($F458:AC458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E458),$C458-SUM($F458:AD458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E458),$C458-SUM($F458:AE458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E458),$C458-SUM($F458:AF458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E458),$C458-SUM($F458:AG458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E458),$C458-SUM($F458:AH458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E458),$C458-SUM($F458:AI458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E458),$C458-SUM($F458:AJ458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E458),$C458-SUM($F458:AK458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E458),$C458-SUM($F458:AL458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E458),$C458-SUM($F458:AM458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E458),$C458-SUM($F458:AN458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E458),$C458-SUM($F458:AO458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E458),$C458-SUM($F458:AP458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E458),$C458-SUM($F458:AQ458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E458),$C458-SUM($F458:AR458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E458),$C458-SUM($F458:AS458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E458),$C458-SUM($F458:AT458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E458),$C458-SUM($F458:AU458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E458),$C458-SUM($F458:AV458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E458),$C458-SUM($F458:AW458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E458),$C458-SUM($F458:AX458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E458),$C458-SUM($F458:AY458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E458),$C458-SUM($F458:AZ458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E458),$C458-SUM($F458:BA458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E458),$C458-SUM($F458:BB458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E458),$C458-SUM($F458:BC458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E458),$C458-SUM($F458:BD458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E458),$C458-SUM($F458:BE458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E458),$C458-SUM($F458:BF458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E458),$C458-SUM($F458:BG458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E458),$C458-SUM($F458:BH458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E458),$C458-SUM($F458:BI458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E458),$C458-SUM($F458:BJ458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E458),$C458-SUM($F458:BK458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E458),$C458-SUM($F458:BL458),($C458/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E458),$C458-SUM($F458:BM458),($C458/$B450)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A447,E459)+OFFSET('I3 CAPEX '!$E$79,$A447,E459)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B450=\"n/a\",\"n/a\",IF(P$3>($B450+$E459),$C459-SUM($F459:O459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Q$3>($B450+$E459),$C459-SUM($F459:P459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(R$3>($B450+$E459),$C459-SUM($F459:Q459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(S$3>($B450+$E459),$C459-SUM($F459:R459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(T$3>($B450+$E459),$C459-SUM($F459:S459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(U$3>($B450+$E459),$C459-SUM($F459:T459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(V$3>($B450+$E459),$C459-SUM($F459:U459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(W$3>($B450+$E459),$C459-SUM($F459:V459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(X$3>($B450+$E459),$C459-SUM($F459:W459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Y$3>($B450+$E459),$C459-SUM($F459:X459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(Z$3>($B450+$E459),$C459-SUM($F459:Y459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AA$3>($B450+$E459),$C459-SUM($F459:Z459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AB$3>($B450+$E459),$C459-SUM($F459:AA459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AC$3>($B450+$E459),$C459-SUM($F459:AB459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AD$3>($B450+$E459),$C459-SUM($F459:AC459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AE$3>($B450+$E459),$C459-SUM($F459:AD459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AF$3>($B450+$E459),$C459-SUM($F459:AE459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AG$3>($B450+$E459),$C459-SUM($F459:AF459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AH$3>($B450+$E459),$C459-SUM($F459:AG459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AI$3>($B450+$E459),$C459-SUM($F459:AH459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AJ$3>($B450+$E459),$C459-SUM($F459:AI459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AK$3>($B450+$E459),$C459-SUM($F459:AJ459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AL$3>($B450+$E459),$C459-SUM($F459:AK459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AM$3>($B450+$E459),$C459-SUM($F459:AL459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AN$3>($B450+$E459),$C459-SUM($F459:AM459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AO$3>($B450+$E459),$C459-SUM($F459:AN459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AP$3>($B450+$E459),$C459-SUM($F459:AO459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AQ$3>($B450+$E459),$C459-SUM($F459:AP459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AR$3>($B450+$E459),$C459-SUM($F459:AQ459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AS$3>($B450+$E459),$C459-SUM($F459:AR459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AT$3>($B450+$E459),$C459-SUM($F459:AS459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AU$3>($B450+$E459),$C459-SUM($F459:AT459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AV$3>($B450+$E459),$C459-SUM($F459:AU459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AW$3>($B450+$E459),$C459-SUM($F459:AV459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AX$3>($B450+$E459),$C459-SUM($F459:AW459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AY$3>($B450+$E459),$C459-SUM($F459:AX459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(AZ$3>($B450+$E459),$C459-SUM($F459:AY459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BA$3>($B450+$E459),$C459-SUM($F459:AZ459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BB$3>($B450+$E459),$C459-SUM($F459:BA459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BC$3>($B450+$E459),$C459-SUM($F459:BB459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BD$3>($B450+$E459),$C459-SUM($F459:BC459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BE$3>($B450+$E459),$C459-SUM($F459:BD459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BF$3>($B450+$E459),$C459-SUM($F459:BE459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BG$3>($B450+$E459),$C459-SUM($F459:BF459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BH$3>($B450+$E459),$C459-SUM($F459:BG459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BI$3>($B450+$E459),$C459-SUM($F459:BH459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BJ$3>($B450+$E459),$C459-SUM($F459:BI459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BK$3>($B450+$E459),$C459-SUM($F459:BJ459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BL$3>($B450+$E459),$C459-SUM($F459:BK459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BM$3>($B450+$E459),$C459-SUM($F459:BL459),($C459/$B450)))","v":0},{"$f":"IF($B450=\"n/a\",\"n/a\",IF(BN$3>($B450+$E459),$C459-SUM($F459:BM459),($C459/$B450)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B447","v":"Communications - Other (post 2018)"},null,null,{"$f":"SUBTOTAL(9,F448:F464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL448:AL464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN448:BN464)","v":0}]
[{"$f":"+A447+1","v":25},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A466))","v":"Synchronous Condensers"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B471=\"n/a\",\"n/a\",IF(F$3>$B471,+$B473,+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(G$3>$B471,+$B473-SUM($F467:F467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(H$3>$B471,+$B473-SUM($F467:G467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(I$3>$B471,+$B473-SUM($F467:H467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(J$3>$B471,+$B473-SUM($F467:I467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(K$3>$B471,+$B473-SUM($F467:J467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(L$3>$B471,+$B473-SUM($F467:K467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(M$3>$B471,+$B473-SUM($F467:L467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(N$3>$B471,+$B473-SUM($F467:M467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(O$3>$B471,+$B473-SUM($F467:N467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(P$3>$B471,+$B473-SUM($F467:O467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(Q$3>$B471,+$B473-SUM($F467:P467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(R$3>$B471,+$B473-SUM($F467:Q467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(S$3>$B471,+$B473-SUM($F467:R467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(T$3>$B471,+$B473-SUM($F467:S467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(U$3>$B471,+$B473-SUM($F467:T467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(V$3>$B471,+$B473-SUM($F467:U467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(W$3>$B471,+$B473-SUM($F467:V467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(X$3>$B471,+$B473-SUM($F467:W467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(Y$3>$B471,+$B473-SUM($F467:X467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(Z$3>$B471,+$B473-SUM($F467:Y467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AA$3>$B471,+$B473-SUM($F467:Z467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AB$3>$B471,+$B473-SUM($F467:AA467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AC$3>$B471,+$B473-SUM($F467:AB467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AD$3>$B471,+$B473-SUM($F467:AC467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AE$3>$B471,+$B473-SUM($F467:AD467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AF$3>$B471,+$B473-SUM($F467:AE467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AG$3>$B471,+$B473-SUM($F467:AF467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AH$3>$B471,+$B473-SUM($F467:AG467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AI$3>$B471,+$B473-SUM($F467:AH467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AJ$3>$B471,+$B473-SUM($F467:AI467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AK$3>$B471,+$B473-SUM($F467:AJ467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AL$3>$B471,+$B473-SUM($F467:AK467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AM$3>$B471,+$B473-SUM($F467:AL467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AN$3>$B471,+$B473-SUM($F467:AM467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AO$3>$B471,+$B473-SUM($F467:AN467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AP$3>$B471,+$B473-SUM($F467:AO467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AQ$3>$B471,+$B473-SUM($F467:AP467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AR$3>$B471,+$B473-SUM($F467:AQ467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AS$3>$B471,+$B473-SUM($F467:AR467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AT$3>$B471,+$B473-SUM($F467:AS467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AU$3>$B471,+$B473-SUM($F467:AT467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AV$3>$B471,+$B473-SUM($F467:AU467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AW$3>$B471,+$B473-SUM($F467:AV467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AX$3>$B471,+$B473-SUM($F467:AW467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AY$3>$B471,+$B473-SUM($F467:AX467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(AZ$3>$B471,+$B473-SUM($F467:AY467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BA$3>$B471,+$B473-SUM($F467:AZ467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BB$3>$B471,+$B473-SUM($F467:BA467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BC$3>$B471,+$B473-SUM($F467:BB467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BD$3>$B471,+$B473-SUM($F467:BC467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BE$3>$B471,+$B473-SUM($F467:BD467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BF$3>$B471,+$B473-SUM($F467:BE467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BG$3>$B471,+$B473-SUM($F467:BF467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BH$3>$B471,+$B473-SUM($F467:BG467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BI$3>$B471,+$B473-SUM($F467:BH467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BJ$3>$B471,+$B473-SUM($F467:BI467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BK$3>$B471,+$B473-SUM($F467:BJ467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BL$3>$B471,+$B473-SUM($F467:BK467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BM$3>$B471,+$B473-SUM($F467:BL467),+$B473/$B471))","v":0},{"$f":"IF($B471=\"n/a\",\"n/a\",IF(BN$3>$B471,+$B473-SUM($F467:BM467),+$B473/$B471))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B469=\"n/a\",\"n/a\",IF(K$3>$B469,+$B475-SUM($F468:J468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(L$3>$B469,+$B475-SUM($F468:K468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(M$3>$B469,+$B475-SUM($F468:L468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>$B469,+$B475-SUM($F468:M468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>$B469,+$B475-SUM($F468:N468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>$B469,+$B475-SUM($F468:O468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>$B469,+$B475-SUM($F468:P468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>$B469,+$B475-SUM($F468:Q468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>$B469,+$B475-SUM($F468:R468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>$B469,+$B475-SUM($F468:S468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>$B469,+$B475-SUM($F468:T468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>$B469,+$B475-SUM($F468:U468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>$B469,+$B475-SUM($F468:V468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>$B469,+$B475-SUM($F468:W468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>$B469,+$B475-SUM($F468:X468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>$B469,+$B475-SUM($F468:Y468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>$B469,+$B475-SUM($F468:Z468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>$B469,+$B475-SUM($F468:AA468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>$B469,+$B475-SUM($F468:AB468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>$B469,+$B475-SUM($F468:AC468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>$B469,+$B475-SUM($F468:AD468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>$B469,+$B475-SUM($F468:AE468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>$B469,+$B475-SUM($F468:AF468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>$B469,+$B475-SUM($F468:AG468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>$B469,+$B475-SUM($F468:AH468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>$B469,+$B475-SUM($F468:AI468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>$B469,+$B475-SUM($F468:AJ468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>$B469,+$B475-SUM($F468:AK468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>$B469,+$B475-SUM($F468:AL468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>$B469,+$B475-SUM($F468:AM468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>$B469,+$B475-SUM($F468:AN468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>$B469,+$B475-SUM($F468:AO468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>$B469,+$B475-SUM($F468:AP468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>$B469,+$B475-SUM($F468:AQ468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>$B469,+$B475-SUM($F468:AR468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>$B469,+$B475-SUM($F468:AS468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>$B469,+$B475-SUM($F468:AT468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>$B469,+$B475-SUM($F468:AU468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>$B469,+$B475-SUM($F468:AV468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>$B469,+$B475-SUM($F468:AW468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>$B469,+$B475-SUM($F468:AX468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>$B469,+$B475-SUM($F468:AY468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>$B469,+$B475-SUM($F468:AZ468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>$B469,+$B475-SUM($F468:BA468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>$B469,+$B475-SUM($F468:BB468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>$B469,+$B475-SUM($F468:BC468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>$B469,+$B475-SUM($F468:BD468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>$B469,+$B475-SUM($F468:BE468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>$B469,+$B475-SUM($F468:BF468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>$B469,+$B475-SUM($F468:BG468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>$B469,+$B475-SUM($F468:BH468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>$B469,+$B475-SUM($F468:BI468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>$B469,+$B475-SUM($F468:BJ468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>$B469,+$B475-SUM($F468:BK468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>$B469,+$B475-SUM($F468:BL468),+$B475/($B469-$E473)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>$B469,+$B475-SUM($F468:BM468),+$B475/($B469-$E473)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A466)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E469)","v":0},null,1,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(G$3>($B469+$E469),$C469-SUM($F469:F469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(H$3>($B469+$E469),$C469-SUM($F469:G469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(I$3>($B469+$E469),$C469-SUM($F469:H469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(J$3>($B469+$E469),$C469-SUM($F469:I469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(K$3>($B469+$E469),$C469-SUM($F469:J469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(L$3>($B469+$E469),$C469-SUM($F469:K469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(M$3>($B469+$E469),$C469-SUM($F469:L469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>($B469+$E469),$C469-SUM($F469:M469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E469),$C469-SUM($F469:N469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E469),$C469-SUM($F469:O469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E469),$C469-SUM($F469:P469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E469),$C469-SUM($F469:Q469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E469),$C469-SUM($F469:R469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E469),$C469-SUM($F469:S469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E469),$C469-SUM($F469:T469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E469),$C469-SUM($F469:U469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E469),$C469-SUM($F469:V469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E469),$C469-SUM($F469:W469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E469),$C469-SUM($F469:X469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E469),$C469-SUM($F469:Y469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E469),$C469-SUM($F469:Z469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E469),$C469-SUM($F469:AA469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E469),$C469-SUM($F469:AB469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E469),$C469-SUM($F469:AC469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E469),$C469-SUM($F469:AD469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E469),$C469-SUM($F469:AE469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E469),$C469-SUM($F469:AF469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E469),$C469-SUM($F469:AG469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E469),$C469-SUM($F469:AH469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E469),$C469-SUM($F469:AI469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E469),$C469-SUM($F469:AJ469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E469),$C469-SUM($F469:AK469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E469),$C469-SUM($F469:AL469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E469),$C469-SUM($F469:AM469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E469),$C469-SUM($F469:AN469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E469),$C469-SUM($F469:AO469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E469),$C469-SUM($F469:AP469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E469),$C469-SUM($F469:AQ469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E469),$C469-SUM($F469:AR469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E469),$C469-SUM($F469:AS469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E469),$C469-SUM($F469:AT469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E469),$C469-SUM($F469:AU469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E469),$C469-SUM($F469:AV469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E469),$C469-SUM($F469:AW469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E469),$C469-SUM($F469:AX469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E469),$C469-SUM($F469:AY469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E469),$C469-SUM($F469:AZ469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E469),$C469-SUM($F469:BA469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E469),$C469-SUM($F469:BB469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E469),$C469-SUM($F469:BC469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E469),$C469-SUM($F469:BD469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E469),$C469-SUM($F469:BE469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E469),$C469-SUM($F469:BF469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E469),$C469-SUM($F469:BG469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E469),$C469-SUM($F469:BH469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E469),$C469-SUM($F469:BI469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E469),$C469-SUM($F469:BJ469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E469),$C469-SUM($F469:BK469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E469),$C469-SUM($F469:BL469),($C469/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E469),$C469-SUM($F469:BM469),($C469/$B469)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E470)","v":0},null,2,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(H$3>($B469+$E470),$C470-SUM($F470:G470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(I$3>($B469+$E470),$C470-SUM($F470:H470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(J$3>($B469+$E470),$C470-SUM($F470:I470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(K$3>($B469+$E470),$C470-SUM($F470:J470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(L$3>($B469+$E470),$C470-SUM($F470:K470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(M$3>($B469+$E470),$C470-SUM($F470:L470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>($B469+$E470),$C470-SUM($F470:M470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E470),$C470-SUM($F470:N470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E470),$C470-SUM($F470:O470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E470),$C470-SUM($F470:P470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E470),$C470-SUM($F470:Q470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E470),$C470-SUM($F470:R470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E470),$C470-SUM($F470:S470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E470),$C470-SUM($F470:T470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E470),$C470-SUM($F470:U470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E470),$C470-SUM($F470:V470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E470),$C470-SUM($F470:W470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E470),$C470-SUM($F470:X470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E470),$C470-SUM($F470:Y470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E470),$C470-SUM($F470:Z470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E470),$C470-SUM($F470:AA470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E470),$C470-SUM($F470:AB470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E470),$C470-SUM($F470:AC470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E470),$C470-SUM($F470:AD470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E470),$C470-SUM($F470:AE470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E470),$C470-SUM($F470:AF470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E470),$C470-SUM($F470:AG470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E470),$C470-SUM($F470:AH470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E470),$C470-SUM($F470:AI470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E470),$C470-SUM($F470:AJ470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E470),$C470-SUM($F470:AK470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E470),$C470-SUM($F470:AL470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E470),$C470-SUM($F470:AM470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E470),$C470-SUM($F470:AN470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E470),$C470-SUM($F470:AO470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E470),$C470-SUM($F470:AP470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E470),$C470-SUM($F470:AQ470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E470),$C470-SUM($F470:AR470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E470),$C470-SUM($F470:AS470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E470),$C470-SUM($F470:AT470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E470),$C470-SUM($F470:AU470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E470),$C470-SUM($F470:AV470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E470),$C470-SUM($F470:AW470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E470),$C470-SUM($F470:AX470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E470),$C470-SUM($F470:AY470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E470),$C470-SUM($F470:AZ470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E470),$C470-SUM($F470:BA470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E470),$C470-SUM($F470:BB470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E470),$C470-SUM($F470:BC470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E470),$C470-SUM($F470:BD470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E470),$C470-SUM($F470:BE470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E470),$C470-SUM($F470:BF470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E470),$C470-SUM($F470:BG470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E470),$C470-SUM($F470:BH470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E470),$C470-SUM($F470:BI470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E470),$C470-SUM($F470:BJ470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E470),$C470-SUM($F470:BK470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E470),$C470-SUM($F470:BL470),($C470/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E470),$C470-SUM($F470:BM470),($C470/$B469)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A466)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E471)","v":0},null,3,null,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(I$3>($B469+$E471),$C471-SUM($F471:H471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(J$3>($B469+$E471),$C471-SUM($F471:I471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(K$3>($B469+$E471),$C471-SUM($F471:J471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(L$3>($B469+$E471),$C471-SUM($F471:K471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(M$3>($B469+$E471),$C471-SUM($F471:L471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>($B469+$E471),$C471-SUM($F471:M471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E471),$C471-SUM($F471:N471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E471),$C471-SUM($F471:O471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E471),$C471-SUM($F471:P471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E471),$C471-SUM($F471:Q471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E471),$C471-SUM($F471:R471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E471),$C471-SUM($F471:S471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E471),$C471-SUM($F471:T471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E471),$C471-SUM($F471:U471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E471),$C471-SUM($F471:V471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E471),$C471-SUM($F471:W471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E471),$C471-SUM($F471:X471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E471),$C471-SUM($F471:Y471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E471),$C471-SUM($F471:Z471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E471),$C471-SUM($F471:AA471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E471),$C471-SUM($F471:AB471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E471),$C471-SUM($F471:AC471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E471),$C471-SUM($F471:AD471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E471),$C471-SUM($F471:AE471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E471),$C471-SUM($F471:AF471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E471),$C471-SUM($F471:AG471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E471),$C471-SUM($F471:AH471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E471),$C471-SUM($F471:AI471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E471),$C471-SUM($F471:AJ471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E471),$C471-SUM($F471:AK471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E471),$C471-SUM($F471:AL471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E471),$C471-SUM($F471:AM471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E471),$C471-SUM($F471:AN471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E471),$C471-SUM($F471:AO471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E471),$C471-SUM($F471:AP471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E471),$C471-SUM($F471:AQ471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E471),$C471-SUM($F471:AR471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E471),$C471-SUM($F471:AS471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E471),$C471-SUM($F471:AT471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E471),$C471-SUM($F471:AU471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E471),$C471-SUM($F471:AV471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E471),$C471-SUM($F471:AW471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E471),$C471-SUM($F471:AX471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E471),$C471-SUM($F471:AY471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E471),$C471-SUM($F471:AZ471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E471),$C471-SUM($F471:BA471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E471),$C471-SUM($F471:BB471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E471),$C471-SUM($F471:BC471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E471),$C471-SUM($F471:BD471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E471),$C471-SUM($F471:BE471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E471),$C471-SUM($F471:BF471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E471),$C471-SUM($F471:BG471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E471),$C471-SUM($F471:BH471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E471),$C471-SUM($F471:BI471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E471),$C471-SUM($F471:BJ471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E471),$C471-SUM($F471:BK471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E471),$C471-SUM($F471:BL471),($C471/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E471),$C471-SUM($F471:BM471),($C471/$B469)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E472)","v":0},null,4,null,null,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(J$3>($B469+$E472),$C472-SUM($F472:I472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(K$3>($B469+$E472),$C472-SUM($F472:J472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(L$3>($B469+$E472),$C472-SUM($F472:K472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(M$3>($B469+$E472),$C472-SUM($F472:L472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>($B469+$E472),$C472-SUM($F472:M472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E472),$C472-SUM($F472:N472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E472),$C472-SUM($F472:O472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E472),$C472-SUM($F472:P472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E472),$C472-SUM($F472:Q472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E472),$C472-SUM($F472:R472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E472),$C472-SUM($F472:S472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E472),$C472-SUM($F472:T472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E472),$C472-SUM($F472:U472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E472),$C472-SUM($F472:V472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E472),$C472-SUM($F472:W472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E472),$C472-SUM($F472:X472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E472),$C472-SUM($F472:Y472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E472),$C472-SUM($F472:Z472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E472),$C472-SUM($F472:AA472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E472),$C472-SUM($F472:AB472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E472),$C472-SUM($F472:AC472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E472),$C472-SUM($F472:AD472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E472),$C472-SUM($F472:AE472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E472),$C472-SUM($F472:AF472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E472),$C472-SUM($F472:AG472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E472),$C472-SUM($F472:AH472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E472),$C472-SUM($F472:AI472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E472),$C472-SUM($F472:AJ472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E472),$C472-SUM($F472:AK472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E472),$C472-SUM($F472:AL472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E472),$C472-SUM($F472:AM472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E472),$C472-SUM($F472:AN472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E472),$C472-SUM($F472:AO472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E472),$C472-SUM($F472:AP472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E472),$C472-SUM($F472:AQ472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E472),$C472-SUM($F472:AR472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E472),$C472-SUM($F472:AS472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E472),$C472-SUM($F472:AT472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E472),$C472-SUM($F472:AU472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E472),$C472-SUM($F472:AV472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E472),$C472-SUM($F472:AW472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E472),$C472-SUM($F472:AX472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E472),$C472-SUM($F472:AY472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E472),$C472-SUM($F472:AZ472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E472),$C472-SUM($F472:BA472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E472),$C472-SUM($F472:BB472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E472),$C472-SUM($F472:BC472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E472),$C472-SUM($F472:BD472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E472),$C472-SUM($F472:BE472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E472),$C472-SUM($F472:BF472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E472),$C472-SUM($F472:BG472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E472),$C472-SUM($F472:BH472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E472),$C472-SUM($F472:BI472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E472),$C472-SUM($F472:BJ472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E472),$C472-SUM($F472:BK472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E472),$C472-SUM($F472:BL472),($C472/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E472),$C472-SUM($F472:BM472),($C472/$B469)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A466)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E473)+OFFSET('I3 CAPEX '!$E$79,$A466,E473)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(K$3>($B469+$E473),$C473-SUM($F473:J473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(L$3>($B469+$E473),$C473-SUM($F473:K473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(M$3>($B469+$E473),$C473-SUM($F473:L473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>($B469+$E473),$C473-SUM($F473:M473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E473),$C473-SUM($F473:N473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E473),$C473-SUM($F473:O473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E473),$C473-SUM($F473:P473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E473),$C473-SUM($F473:Q473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E473),$C473-SUM($F473:R473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E473),$C473-SUM($F473:S473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E473),$C473-SUM($F473:T473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E473),$C473-SUM($F473:U473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E473),$C473-SUM($F473:V473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E473),$C473-SUM($F473:W473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E473),$C473-SUM($F473:X473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E473),$C473-SUM($F473:Y473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E473),$C473-SUM($F473:Z473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E473),$C473-SUM($F473:AA473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E473),$C473-SUM($F473:AB473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E473),$C473-SUM($F473:AC473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E473),$C473-SUM($F473:AD473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E473),$C473-SUM($F473:AE473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E473),$C473-SUM($F473:AF473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E473),$C473-SUM($F473:AG473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E473),$C473-SUM($F473:AH473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E473),$C473-SUM($F473:AI473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E473),$C473-SUM($F473:AJ473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E473),$C473-SUM($F473:AK473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E473),$C473-SUM($F473:AL473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E473),$C473-SUM($F473:AM473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E473),$C473-SUM($F473:AN473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E473),$C473-SUM($F473:AO473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E473),$C473-SUM($F473:AP473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E473),$C473-SUM($F473:AQ473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E473),$C473-SUM($F473:AR473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E473),$C473-SUM($F473:AS473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E473),$C473-SUM($F473:AT473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E473),$C473-SUM($F473:AU473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E473),$C473-SUM($F473:AV473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E473),$C473-SUM($F473:AW473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E473),$C473-SUM($F473:AX473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E473),$C473-SUM($F473:AY473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E473),$C473-SUM($F473:AZ473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E473),$C473-SUM($F473:BA473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E473),$C473-SUM($F473:BB473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E473),$C473-SUM($F473:BC473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E473),$C473-SUM($F473:BD473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E473),$C473-SUM($F473:BE473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E473),$C473-SUM($F473:BF473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E473),$C473-SUM($F473:BG473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E473),$C473-SUM($F473:BH473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E473),$C473-SUM($F473:BI473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E473),$C473-SUM($F473:BJ473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E473),$C473-SUM($F473:BK473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E473),$C473-SUM($F473:BL473),($C473/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E473),$C473-SUM($F473:BM473),($C473/$B469)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E474)+OFFSET('I3 CAPEX '!$E$79,$A466,E474)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(L$3>($B469+$E474),$C474-SUM($F474:K474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(M$3>($B469+$E474),$C474-SUM($F474:L474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>($B469+$E474),$C474-SUM($F474:M474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E474),$C474-SUM($F474:N474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E474),$C474-SUM($F474:O474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E474),$C474-SUM($F474:P474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E474),$C474-SUM($F474:Q474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E474),$C474-SUM($F474:R474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E474),$C474-SUM($F474:S474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E474),$C474-SUM($F474:T474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E474),$C474-SUM($F474:U474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E474),$C474-SUM($F474:V474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E474),$C474-SUM($F474:W474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E474),$C474-SUM($F474:X474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E474),$C474-SUM($F474:Y474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E474),$C474-SUM($F474:Z474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E474),$C474-SUM($F474:AA474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E474),$C474-SUM($F474:AB474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E474),$C474-SUM($F474:AC474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E474),$C474-SUM($F474:AD474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E474),$C474-SUM($F474:AE474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E474),$C474-SUM($F474:AF474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E474),$C474-SUM($F474:AG474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E474),$C474-SUM($F474:AH474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E474),$C474-SUM($F474:AI474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E474),$C474-SUM($F474:AJ474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E474),$C474-SUM($F474:AK474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E474),$C474-SUM($F474:AL474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E474),$C474-SUM($F474:AM474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E474),$C474-SUM($F474:AN474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E474),$C474-SUM($F474:AO474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E474),$C474-SUM($F474:AP474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E474),$C474-SUM($F474:AQ474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E474),$C474-SUM($F474:AR474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E474),$C474-SUM($F474:AS474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E474),$C474-SUM($F474:AT474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E474),$C474-SUM($F474:AU474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E474),$C474-SUM($F474:AV474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E474),$C474-SUM($F474:AW474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E474),$C474-SUM($F474:AX474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E474),$C474-SUM($F474:AY474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E474),$C474-SUM($F474:AZ474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E474),$C474-SUM($F474:BA474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E474),$C474-SUM($F474:BB474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E474),$C474-SUM($F474:BC474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E474),$C474-SUM($F474:BD474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E474),$C474-SUM($F474:BE474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E474),$C474-SUM($F474:BF474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E474),$C474-SUM($F474:BG474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E474),$C474-SUM($F474:BH474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E474),$C474-SUM($F474:BI474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E474),$C474-SUM($F474:BJ474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E474),$C474-SUM($F474:BK474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E474),$C474-SUM($F474:BL474),($C474/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E474),$C474-SUM($F474:BM474),($C474/$B469)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A466,E472)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E475)+OFFSET('I3 CAPEX '!$E$79,$A466,E475)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(M$3>($B469+$E475),$C475-SUM($F475:L475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>($B469+$E475),$C475-SUM($F475:M475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E475),$C475-SUM($F475:N475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E475),$C475-SUM($F475:O475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E475),$C475-SUM($F475:P475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E475),$C475-SUM($F475:Q475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E475),$C475-SUM($F475:R475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E475),$C475-SUM($F475:S475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E475),$C475-SUM($F475:T475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E475),$C475-SUM($F475:U475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E475),$C475-SUM($F475:V475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E475),$C475-SUM($F475:W475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E475),$C475-SUM($F475:X475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E475),$C475-SUM($F475:Y475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E475),$C475-SUM($F475:Z475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E475),$C475-SUM($F475:AA475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E475),$C475-SUM($F475:AB475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E475),$C475-SUM($F475:AC475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E475),$C475-SUM($F475:AD475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E475),$C475-SUM($F475:AE475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E475),$C475-SUM($F475:AF475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E475),$C475-SUM($F475:AG475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E475),$C475-SUM($F475:AH475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E475),$C475-SUM($F475:AI475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E475),$C475-SUM($F475:AJ475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E475),$C475-SUM($F475:AK475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E475),$C475-SUM($F475:AL475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E475),$C475-SUM($F475:AM475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E475),$C475-SUM($F475:AN475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E475),$C475-SUM($F475:AO475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E475),$C475-SUM($F475:AP475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E475),$C475-SUM($F475:AQ475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E475),$C475-SUM($F475:AR475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E475),$C475-SUM($F475:AS475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E475),$C475-SUM($F475:AT475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E475),$C475-SUM($F475:AU475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E475),$C475-SUM($F475:AV475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E475),$C475-SUM($F475:AW475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E475),$C475-SUM($F475:AX475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E475),$C475-SUM($F475:AY475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E475),$C475-SUM($F475:AZ475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E475),$C475-SUM($F475:BA475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E475),$C475-SUM($F475:BB475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E475),$C475-SUM($F475:BC475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E475),$C475-SUM($F475:BD475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E475),$C475-SUM($F475:BE475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E475),$C475-SUM($F475:BF475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E475),$C475-SUM($F475:BG475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E475),$C475-SUM($F475:BH475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E475),$C475-SUM($F475:BI475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E475),$C475-SUM($F475:BJ475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E475),$C475-SUM($F475:BK475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E475),$C475-SUM($F475:BL475),($C475/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E475),$C475-SUM($F475:BM475),($C475/$B469)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E476)+OFFSET('I3 CAPEX '!$E$79,$A466,E476)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(N$3>($B469+$E476),$C476-SUM($F476:M476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E476),$C476-SUM($F476:N476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E476),$C476-SUM($F476:O476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E476),$C476-SUM($F476:P476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E476),$C476-SUM($F476:Q476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E476),$C476-SUM($F476:R476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E476),$C476-SUM($F476:S476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E476),$C476-SUM($F476:T476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E476),$C476-SUM($F476:U476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E476),$C476-SUM($F476:V476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E476),$C476-SUM($F476:W476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E476),$C476-SUM($F476:X476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E476),$C476-SUM($F476:Y476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E476),$C476-SUM($F476:Z476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E476),$C476-SUM($F476:AA476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E476),$C476-SUM($F476:AB476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E476),$C476-SUM($F476:AC476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E476),$C476-SUM($F476:AD476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E476),$C476-SUM($F476:AE476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E476),$C476-SUM($F476:AF476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E476),$C476-SUM($F476:AG476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E476),$C476-SUM($F476:AH476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E476),$C476-SUM($F476:AI476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E476),$C476-SUM($F476:AJ476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E476),$C476-SUM($F476:AK476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E476),$C476-SUM($F476:AL476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E476),$C476-SUM($F476:AM476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E476),$C476-SUM($F476:AN476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E476),$C476-SUM($F476:AO476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E476),$C476-SUM($F476:AP476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E476),$C476-SUM($F476:AQ476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E476),$C476-SUM($F476:AR476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E476),$C476-SUM($F476:AS476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E476),$C476-SUM($F476:AT476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E476),$C476-SUM($F476:AU476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E476),$C476-SUM($F476:AV476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E476),$C476-SUM($F476:AW476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E476),$C476-SUM($F476:AX476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E476),$C476-SUM($F476:AY476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E476),$C476-SUM($F476:AZ476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E476),$C476-SUM($F476:BA476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E476),$C476-SUM($F476:BB476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E476),$C476-SUM($F476:BC476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E476),$C476-SUM($F476:BD476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E476),$C476-SUM($F476:BE476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E476),$C476-SUM($F476:BF476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E476),$C476-SUM($F476:BG476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E476),$C476-SUM($F476:BH476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E476),$C476-SUM($F476:BI476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E476),$C476-SUM($F476:BJ476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E476),$C476-SUM($F476:BK476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E476),$C476-SUM($F476:BL476),($C476/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E476),$C476-SUM($F476:BM476),($C476/$B469)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E477)+OFFSET('I3 CAPEX '!$E$79,$A466,E477)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(O$3>($B469+$E477),$C477-SUM($F477:N477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E477),$C477-SUM($F477:O477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E477),$C477-SUM($F477:P477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E477),$C477-SUM($F477:Q477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E477),$C477-SUM($F477:R477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E477),$C477-SUM($F477:S477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E477),$C477-SUM($F477:T477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E477),$C477-SUM($F477:U477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E477),$C477-SUM($F477:V477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E477),$C477-SUM($F477:W477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E477),$C477-SUM($F477:X477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E477),$C477-SUM($F477:Y477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E477),$C477-SUM($F477:Z477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E477),$C477-SUM($F477:AA477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E477),$C477-SUM($F477:AB477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E477),$C477-SUM($F477:AC477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E477),$C477-SUM($F477:AD477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E477),$C477-SUM($F477:AE477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E477),$C477-SUM($F477:AF477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E477),$C477-SUM($F477:AG477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E477),$C477-SUM($F477:AH477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E477),$C477-SUM($F477:AI477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E477),$C477-SUM($F477:AJ477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E477),$C477-SUM($F477:AK477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E477),$C477-SUM($F477:AL477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E477),$C477-SUM($F477:AM477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E477),$C477-SUM($F477:AN477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E477),$C477-SUM($F477:AO477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E477),$C477-SUM($F477:AP477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E477),$C477-SUM($F477:AQ477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E477),$C477-SUM($F477:AR477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E477),$C477-SUM($F477:AS477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E477),$C477-SUM($F477:AT477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E477),$C477-SUM($F477:AU477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E477),$C477-SUM($F477:AV477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E477),$C477-SUM($F477:AW477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E477),$C477-SUM($F477:AX477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E477),$C477-SUM($F477:AY477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E477),$C477-SUM($F477:AZ477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E477),$C477-SUM($F477:BA477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E477),$C477-SUM($F477:BB477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E477),$C477-SUM($F477:BC477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E477),$C477-SUM($F477:BD477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E477),$C477-SUM($F477:BE477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E477),$C477-SUM($F477:BF477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E477),$C477-SUM($F477:BG477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E477),$C477-SUM($F477:BH477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E477),$C477-SUM($F477:BI477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E477),$C477-SUM($F477:BJ477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E477),$C477-SUM($F477:BK477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E477),$C477-SUM($F477:BL477),($C477/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E477),$C477-SUM($F477:BM477),($C477/$B469)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A466,E478)+OFFSET('I3 CAPEX '!$E$79,$A466,E478)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B469=\"n/a\",\"n/a\",IF(P$3>($B469+$E478),$C478-SUM($F478:O478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Q$3>($B469+$E478),$C478-SUM($F478:P478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(R$3>($B469+$E478),$C478-SUM($F478:Q478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(S$3>($B469+$E478),$C478-SUM($F478:R478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(T$3>($B469+$E478),$C478-SUM($F478:S478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(U$3>($B469+$E478),$C478-SUM($F478:T478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(V$3>($B469+$E478),$C478-SUM($F478:U478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(W$3>($B469+$E478),$C478-SUM($F478:V478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(X$3>($B469+$E478),$C478-SUM($F478:W478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Y$3>($B469+$E478),$C478-SUM($F478:X478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(Z$3>($B469+$E478),$C478-SUM($F478:Y478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AA$3>($B469+$E478),$C478-SUM($F478:Z478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AB$3>($B469+$E478),$C478-SUM($F478:AA478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AC$3>($B469+$E478),$C478-SUM($F478:AB478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AD$3>($B469+$E478),$C478-SUM($F478:AC478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AE$3>($B469+$E478),$C478-SUM($F478:AD478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AF$3>($B469+$E478),$C478-SUM($F478:AE478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AG$3>($B469+$E478),$C478-SUM($F478:AF478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AH$3>($B469+$E478),$C478-SUM($F478:AG478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AI$3>($B469+$E478),$C478-SUM($F478:AH478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AJ$3>($B469+$E478),$C478-SUM($F478:AI478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AK$3>($B469+$E478),$C478-SUM($F478:AJ478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AL$3>($B469+$E478),$C478-SUM($F478:AK478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AM$3>($B469+$E478),$C478-SUM($F478:AL478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AN$3>($B469+$E478),$C478-SUM($F478:AM478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AO$3>($B469+$E478),$C478-SUM($F478:AN478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AP$3>($B469+$E478),$C478-SUM($F478:AO478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AQ$3>($B469+$E478),$C478-SUM($F478:AP478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AR$3>($B469+$E478),$C478-SUM($F478:AQ478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AS$3>($B469+$E478),$C478-SUM($F478:AR478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AT$3>($B469+$E478),$C478-SUM($F478:AS478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AU$3>($B469+$E478),$C478-SUM($F478:AT478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AV$3>($B469+$E478),$C478-SUM($F478:AU478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AW$3>($B469+$E478),$C478-SUM($F478:AV478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AX$3>($B469+$E478),$C478-SUM($F478:AW478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AY$3>($B469+$E478),$C478-SUM($F478:AX478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(AZ$3>($B469+$E478),$C478-SUM($F478:AY478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BA$3>($B469+$E478),$C478-SUM($F478:AZ478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BB$3>($B469+$E478),$C478-SUM($F478:BA478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BC$3>($B469+$E478),$C478-SUM($F478:BB478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BD$3>($B469+$E478),$C478-SUM($F478:BC478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BE$3>($B469+$E478),$C478-SUM($F478:BD478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BF$3>($B469+$E478),$C478-SUM($F478:BE478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BG$3>($B469+$E478),$C478-SUM($F478:BF478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BH$3>($B469+$E478),$C478-SUM($F478:BG478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BI$3>($B469+$E478),$C478-SUM($F478:BH478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BJ$3>($B469+$E478),$C478-SUM($F478:BI478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BK$3>($B469+$E478),$C478-SUM($F478:BJ478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BL$3>($B469+$E478),$C478-SUM($F478:BK478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BM$3>($B469+$E478),$C478-SUM($F478:BL478),($C478/$B469)))","v":0},{"$f":"IF($B469=\"n/a\",\"n/a\",IF(BN$3>($B469+$E478),$C478-SUM($F478:BM478),($C478/$B469)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B466","v":"Synchronous Condensers"},null,null,{"$f":"SUBTOTAL(9,F467:F483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL467:AL483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN467:BN483)","v":0}]
[{"$f":"+A466+1","v":26},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A485))","v":"Asset26 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B490=\"n/a\",\"n/a\",IF(F$3>$B490,+$B492,+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(G$3>$B490,+$B492-SUM($F486:F486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(H$3>$B490,+$B492-SUM($F486:G486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(I$3>$B490,+$B492-SUM($F486:H486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(J$3>$B490,+$B492-SUM($F486:I486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(K$3>$B490,+$B492-SUM($F486:J486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(L$3>$B490,+$B492-SUM($F486:K486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(M$3>$B490,+$B492-SUM($F486:L486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(N$3>$B490,+$B492-SUM($F486:M486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(O$3>$B490,+$B492-SUM($F486:N486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(P$3>$B490,+$B492-SUM($F486:O486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(Q$3>$B490,+$B492-SUM($F486:P486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(R$3>$B490,+$B492-SUM($F486:Q486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(S$3>$B490,+$B492-SUM($F486:R486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(T$3>$B490,+$B492-SUM($F486:S486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(U$3>$B490,+$B492-SUM($F486:T486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(V$3>$B490,+$B492-SUM($F486:U486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(W$3>$B490,+$B492-SUM($F486:V486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(X$3>$B490,+$B492-SUM($F486:W486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(Y$3>$B490,+$B492-SUM($F486:X486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(Z$3>$B490,+$B492-SUM($F486:Y486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AA$3>$B490,+$B492-SUM($F486:Z486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AB$3>$B490,+$B492-SUM($F486:AA486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AC$3>$B490,+$B492-SUM($F486:AB486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AD$3>$B490,+$B492-SUM($F486:AC486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AE$3>$B490,+$B492-SUM($F486:AD486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AF$3>$B490,+$B492-SUM($F486:AE486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AG$3>$B490,+$B492-SUM($F486:AF486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AH$3>$B490,+$B492-SUM($F486:AG486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AI$3>$B490,+$B492-SUM($F486:AH486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AJ$3>$B490,+$B492-SUM($F486:AI486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AK$3>$B490,+$B492-SUM($F486:AJ486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AL$3>$B490,+$B492-SUM($F486:AK486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AM$3>$B490,+$B492-SUM($F486:AL486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AN$3>$B490,+$B492-SUM($F486:AM486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AO$3>$B490,+$B492-SUM($F486:AN486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AP$3>$B490,+$B492-SUM($F486:AO486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AQ$3>$B490,+$B492-SUM($F486:AP486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AR$3>$B490,+$B492-SUM($F486:AQ486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AS$3>$B490,+$B492-SUM($F486:AR486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AT$3>$B490,+$B492-SUM($F486:AS486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AU$3>$B490,+$B492-SUM($F486:AT486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AV$3>$B490,+$B492-SUM($F486:AU486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AW$3>$B490,+$B492-SUM($F486:AV486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AX$3>$B490,+$B492-SUM($F486:AW486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AY$3>$B490,+$B492-SUM($F486:AX486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(AZ$3>$B490,+$B492-SUM($F486:AY486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BA$3>$B490,+$B492-SUM($F486:AZ486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BB$3>$B490,+$B492-SUM($F486:BA486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BC$3>$B490,+$B492-SUM($F486:BB486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BD$3>$B490,+$B492-SUM($F486:BC486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BE$3>$B490,+$B492-SUM($F486:BD486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BF$3>$B490,+$B492-SUM($F486:BE486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BG$3>$B490,+$B492-SUM($F486:BF486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BH$3>$B490,+$B492-SUM($F486:BG486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BI$3>$B490,+$B492-SUM($F486:BH486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BJ$3>$B490,+$B492-SUM($F486:BI486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BK$3>$B490,+$B492-SUM($F486:BJ486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BL$3>$B490,+$B492-SUM($F486:BK486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BM$3>$B490,+$B492-SUM($F486:BL486),+$B492/$B490))","v":0},{"$f":"IF($B490=\"n/a\",\"n/a\",IF(BN$3>$B490,+$B492-SUM($F486:BM486),+$B492/$B490))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B488=\"n/a\",\"n/a\",IF(K$3>$B488,+$B494-SUM($F487:J487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(L$3>$B488,+$B494-SUM($F487:K487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(M$3>$B488,+$B494-SUM($F487:L487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(N$3>$B488,+$B494-SUM($F487:M487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(O$3>$B488,+$B494-SUM($F487:N487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(P$3>$B488,+$B494-SUM($F487:O487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Q$3>$B488,+$B494-SUM($F487:P487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(R$3>$B488,+$B494-SUM($F487:Q487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(S$3>$B488,+$B494-SUM($F487:R487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(T$3>$B488,+$B494-SUM($F487:S487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(U$3>$B488,+$B494-SUM($F487:T487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(V$3>$B488,+$B494-SUM($F487:U487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(W$3>$B488,+$B494-SUM($F487:V487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(X$3>$B488,+$B494-SUM($F487:W487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Y$3>$B488,+$B494-SUM($F487:X487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Z$3>$B488,+$B494-SUM($F487:Y487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AA$3>$B488,+$B494-SUM($F487:Z487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AB$3>$B488,+$B494-SUM($F487:AA487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AC$3>$B488,+$B494-SUM($F487:AB487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AD$3>$B488,+$B494-SUM($F487:AC487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AE$3>$B488,+$B494-SUM($F487:AD487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AF$3>$B488,+$B494-SUM($F487:AE487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AG$3>$B488,+$B494-SUM($F487:AF487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AH$3>$B488,+$B494-SUM($F487:AG487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AI$3>$B488,+$B494-SUM($F487:AH487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AJ$3>$B488,+$B494-SUM($F487:AI487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AK$3>$B488,+$B494-SUM($F487:AJ487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AL$3>$B488,+$B494-SUM($F487:AK487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AM$3>$B488,+$B494-SUM($F487:AL487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AN$3>$B488,+$B494-SUM($F487:AM487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AO$3>$B488,+$B494-SUM($F487:AN487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AP$3>$B488,+$B494-SUM($F487:AO487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AQ$3>$B488,+$B494-SUM($F487:AP487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AR$3>$B488,+$B494-SUM($F487:AQ487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AS$3>$B488,+$B494-SUM($F487:AR487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AT$3>$B488,+$B494-SUM($F487:AS487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AU$3>$B488,+$B494-SUM($F487:AT487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AV$3>$B488,+$B494-SUM($F487:AU487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AW$3>$B488,+$B494-SUM($F487:AV487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AX$3>$B488,+$B494-SUM($F487:AW487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AY$3>$B488,+$B494-SUM($F487:AX487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AZ$3>$B488,+$B494-SUM($F487:AY487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BA$3>$B488,+$B494-SUM($F487:AZ487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BB$3>$B488,+$B494-SUM($F487:BA487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BC$3>$B488,+$B494-SUM($F487:BB487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BD$3>$B488,+$B494-SUM($F487:BC487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BE$3>$B488,+$B494-SUM($F487:BD487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BF$3>$B488,+$B494-SUM($F487:BE487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BG$3>$B488,+$B494-SUM($F487:BF487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BH$3>$B488,+$B494-SUM($F487:BG487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BI$3>$B488,+$B494-SUM($F487:BH487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BJ$3>$B488,+$B494-SUM($F487:BI487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BK$3>$B488,+$B494-SUM($F487:BJ487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BL$3>$B488,+$B494-SUM($F487:BK487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BM$3>$B488,+$B494-SUM($F487:BL487),+$B494/($B488-$E492)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BN$3>$B488,+$B494-SUM($F487:BM487),+$B494/($B488-$E492)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A485)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E488)","v":0},null,1,null,{"$f":"IF($B488=\"n/a\",\"n/a\",IF(G$3>($B488+$E488),$C488-SUM($F488:F488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(H$3>($B488+$E488),$C488-SUM($F488:G488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(I$3>($B488+$E488),$C488-SUM($F488:H488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(J$3>($B488+$E488),$C488-SUM($F488:I488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(K$3>($B488+$E488),$C488-SUM($F488:J488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(L$3>($B488+$E488),$C488-SUM($F488:K488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(M$3>($B488+$E488),$C488-SUM($F488:L488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(N$3>($B488+$E488),$C488-SUM($F488:M488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(O$3>($B488+$E488),$C488-SUM($F488:N488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(P$3>($B488+$E488),$C488-SUM($F488:O488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Q$3>($B488+$E488),$C488-SUM($F488:P488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(R$3>($B488+$E488),$C488-SUM($F488:Q488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(S$3>($B488+$E488),$C488-SUM($F488:R488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(T$3>($B488+$E488),$C488-SUM($F488:S488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(U$3>($B488+$E488),$C488-SUM($F488:T488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(V$3>($B488+$E488),$C488-SUM($F488:U488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(W$3>($B488+$E488),$C488-SUM($F488:V488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(X$3>($B488+$E488),$C488-SUM($F488:W488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Y$3>($B488+$E488),$C488-SUM($F488:X488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Z$3>($B488+$E488),$C488-SUM($F488:Y488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AA$3>($B488+$E488),$C488-SUM($F488:Z488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AB$3>($B488+$E488),$C488-SUM($F488:AA488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AC$3>($B488+$E488),$C488-SUM($F488:AB488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AD$3>($B488+$E488),$C488-SUM($F488:AC488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AE$3>($B488+$E488),$C488-SUM($F488:AD488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AF$3>($B488+$E488),$C488-SUM($F488:AE488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AG$3>($B488+$E488),$C488-SUM($F488:AF488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AH$3>($B488+$E488),$C488-SUM($F488:AG488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AI$3>($B488+$E488),$C488-SUM($F488:AH488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AJ$3>($B488+$E488),$C488-SUM($F488:AI488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AK$3>($B488+$E488),$C488-SUM($F488:AJ488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AL$3>($B488+$E488),$C488-SUM($F488:AK488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AM$3>($B488+$E488),$C488-SUM($F488:AL488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AN$3>($B488+$E488),$C488-SUM($F488:AM488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AO$3>($B488+$E488),$C488-SUM($F488:AN488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AP$3>($B488+$E488),$C488-SUM($F488:AO488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AQ$3>($B488+$E488),$C488-SUM($F488:AP488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AR$3>($B488+$E488),$C488-SUM($F488:AQ488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AS$3>($B488+$E488),$C488-SUM($F488:AR488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AT$3>($B488+$E488),$C488-SUM($F488:AS488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AU$3>($B488+$E488),$C488-SUM($F488:AT488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AV$3>($B488+$E488),$C488-SUM($F488:AU488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AW$3>($B488+$E488),$C488-SUM($F488:AV488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AX$3>($B488+$E488),$C488-SUM($F488:AW488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AY$3>($B488+$E488),$C488-SUM($F488:AX488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AZ$3>($B488+$E488),$C488-SUM($F488:AY488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BA$3>($B488+$E488),$C488-SUM($F488:AZ488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BB$3>($B488+$E488),$C488-SUM($F488:BA488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BC$3>($B488+$E488),$C488-SUM($F488:BB488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BD$3>($B488+$E488),$C488-SUM($F488:BC488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BE$3>($B488+$E488),$C488-SUM($F488:BD488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BF$3>($B488+$E488),$C488-SUM($F488:BE488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BG$3>($B488+$E488),$C488-SUM($F488:BF488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BH$3>($B488+$E488),$C488-SUM($F488:BG488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BI$3>($B488+$E488),$C488-SUM($F488:BH488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BJ$3>($B488+$E488),$C488-SUM($F488:BI488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BK$3>($B488+$E488),$C488-SUM($F488:BJ488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BL$3>($B488+$E488),$C488-SUM($F488:BK488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BM$3>($B488+$E488),$C488-SUM($F488:BL488),($C488/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BN$3>($B488+$E488),$C488-SUM($F488:BM488),($C488/$B488)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E489)","v":0},null,2,null,null,{"$f":"IF($B488=\"n/a\",\"n/a\",IF(H$3>($B488+$E489),$C489-SUM($F489:G489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(I$3>($B488+$E489),$C489-SUM($F489:H489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(J$3>($B488+$E489),$C489-SUM($F489:I489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(K$3>($B488+$E489),$C489-SUM($F489:J489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(L$3>($B488+$E489),$C489-SUM($F489:K489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(M$3>($B488+$E489),$C489-SUM($F489:L489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(N$3>($B488+$E489),$C489-SUM($F489:M489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(O$3>($B488+$E489),$C489-SUM($F489:N489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(P$3>($B488+$E489),$C489-SUM($F489:O489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Q$3>($B488+$E489),$C489-SUM($F489:P489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(R$3>($B488+$E489),$C489-SUM($F489:Q489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(S$3>($B488+$E489),$C489-SUM($F489:R489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(T$3>($B488+$E489),$C489-SUM($F489:S489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(U$3>($B488+$E489),$C489-SUM($F489:T489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(V$3>($B488+$E489),$C489-SUM($F489:U489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(W$3>($B488+$E489),$C489-SUM($F489:V489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(X$3>($B488+$E489),$C489-SUM($F489:W489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Y$3>($B488+$E489),$C489-SUM($F489:X489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Z$3>($B488+$E489),$C489-SUM($F489:Y489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AA$3>($B488+$E489),$C489-SUM($F489:Z489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AB$3>($B488+$E489),$C489-SUM($F489:AA489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AC$3>($B488+$E489),$C489-SUM($F489:AB489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AD$3>($B488+$E489),$C489-SUM($F489:AC489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AE$3>($B488+$E489),$C489-SUM($F489:AD489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AF$3>($B488+$E489),$C489-SUM($F489:AE489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AG$3>($B488+$E489),$C489-SUM($F489:AF489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AH$3>($B488+$E489),$C489-SUM($F489:AG489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AI$3>($B488+$E489),$C489-SUM($F489:AH489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AJ$3>($B488+$E489),$C489-SUM($F489:AI489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AK$3>($B488+$E489),$C489-SUM($F489:AJ489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AL$3>($B488+$E489),$C489-SUM($F489:AK489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AM$3>($B488+$E489),$C489-SUM($F489:AL489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AN$3>($B488+$E489),$C489-SUM($F489:AM489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AO$3>($B488+$E489),$C489-SUM($F489:AN489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AP$3>($B488+$E489),$C489-SUM($F489:AO489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AQ$3>($B488+$E489),$C489-SUM($F489:AP489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AR$3>($B488+$E489),$C489-SUM($F489:AQ489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AS$3>($B488+$E489),$C489-SUM($F489:AR489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AT$3>($B488+$E489),$C489-SUM($F489:AS489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AU$3>($B488+$E489),$C489-SUM($F489:AT489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AV$3>($B488+$E489),$C489-SUM($F489:AU489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AW$3>($B488+$E489),$C489-SUM($F489:AV489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AX$3>($B488+$E489),$C489-SUM($F489:AW489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AY$3>($B488+$E489),$C489-SUM($F489:AX489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AZ$3>($B488+$E489),$C489-SUM($F489:AY489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BA$3>($B488+$E489),$C489-SUM($F489:AZ489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BB$3>($B488+$E489),$C489-SUM($F489:BA489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BC$3>($B488+$E489),$C489-SUM($F489:BB489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BD$3>($B488+$E489),$C489-SUM($F489:BC489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BE$3>($B488+$E489),$C489-SUM($F489:BD489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BF$3>($B488+$E489),$C489-SUM($F489:BE489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BG$3>($B488+$E489),$C489-SUM($F489:BF489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BH$3>($B488+$E489),$C489-SUM($F489:BG489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BI$3>($B488+$E489),$C489-SUM($F489:BH489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BJ$3>($B488+$E489),$C489-SUM($F489:BI489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BK$3>($B488+$E489),$C489-SUM($F489:BJ489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BL$3>($B488+$E489),$C489-SUM($F489:BK489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BM$3>($B488+$E489),$C489-SUM($F489:BL489),($C489/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BN$3>($B488+$E489),$C489-SUM($F489:BM489),($C489/$B488)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A485)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E490)","v":0},null,3,null,null,null,{"$f":"IF($B488=\"n/a\",\"n/a\",IF(I$3>($B488+$E490),$C490-SUM($F490:H490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(J$3>($B488+$E490),$C490-SUM($F490:I490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(K$3>($B488+$E490),$C490-SUM($F490:J490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(L$3>($B488+$E490),$C490-SUM($F490:K490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(M$3>($B488+$E490),$C490-SUM($F490:L490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(N$3>($B488+$E490),$C490-SUM($F490:M490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(O$3>($B488+$E490),$C490-SUM($F490:N490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(P$3>($B488+$E490),$C490-SUM($F490:O490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Q$3>($B488+$E490),$C490-SUM($F490:P490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(R$3>($B488+$E490),$C490-SUM($F490:Q490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(S$3>($B488+$E490),$C490-SUM($F490:R490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(T$3>($B488+$E490),$C490-SUM($F490:S490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(U$3>($B488+$E490),$C490-SUM($F490:T490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(V$3>($B488+$E490),$C490-SUM($F490:U490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(W$3>($B488+$E490),$C490-SUM($F490:V490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(X$3>($B488+$E490),$C490-SUM($F490:W490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Y$3>($B488+$E490),$C490-SUM($F490:X490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Z$3>($B488+$E490),$C490-SUM($F490:Y490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AA$3>($B488+$E490),$C490-SUM($F490:Z490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AB$3>($B488+$E490),$C490-SUM($F490:AA490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AC$3>($B488+$E490),$C490-SUM($F490:AB490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AD$3>($B488+$E490),$C490-SUM($F490:AC490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AE$3>($B488+$E490),$C490-SUM($F490:AD490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AF$3>($B488+$E490),$C490-SUM($F490:AE490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AG$3>($B488+$E490),$C490-SUM($F490:AF490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AH$3>($B488+$E490),$C490-SUM($F490:AG490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AI$3>($B488+$E490),$C490-SUM($F490:AH490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AJ$3>($B488+$E490),$C490-SUM($F490:AI490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AK$3>($B488+$E490),$C490-SUM($F490:AJ490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AL$3>($B488+$E490),$C490-SUM($F490:AK490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AM$3>($B488+$E490),$C490-SUM($F490:AL490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AN$3>($B488+$E490),$C490-SUM($F490:AM490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AO$3>($B488+$E490),$C490-SUM($F490:AN490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AP$3>($B488+$E490),$C490-SUM($F490:AO490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AQ$3>($B488+$E490),$C490-SUM($F490:AP490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AR$3>($B488+$E490),$C490-SUM($F490:AQ490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AS$3>($B488+$E490),$C490-SUM($F490:AR490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AT$3>($B488+$E490),$C490-SUM($F490:AS490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AU$3>($B488+$E490),$C490-SUM($F490:AT490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AV$3>($B488+$E490),$C490-SUM($F490:AU490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AW$3>($B488+$E490),$C490-SUM($F490:AV490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AX$3>($B488+$E490),$C490-SUM($F490:AW490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AY$3>($B488+$E490),$C490-SUM($F490:AX490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AZ$3>($B488+$E490),$C490-SUM($F490:AY490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BA$3>($B488+$E490),$C490-SUM($F490:AZ490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BB$3>($B488+$E490),$C490-SUM($F490:BA490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BC$3>($B488+$E490),$C490-SUM($F490:BB490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BD$3>($B488+$E490),$C490-SUM($F490:BC490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BE$3>($B488+$E490),$C490-SUM($F490:BD490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BF$3>($B488+$E490),$C490-SUM($F490:BE490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BG$3>($B488+$E490),$C490-SUM($F490:BF490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BH$3>($B488+$E490),$C490-SUM($F490:BG490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BI$3>($B488+$E490),$C490-SUM($F490:BH490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BJ$3>($B488+$E490),$C490-SUM($F490:BI490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BK$3>($B488+$E490),$C490-SUM($F490:BJ490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BL$3>($B488+$E490),$C490-SUM($F490:BK490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BM$3>($B488+$E490),$C490-SUM($F490:BL490),($C490/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BN$3>($B488+$E490),$C490-SUM($F490:BM490),($C490/$B488)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E491)","v":0},null,4,null,null,null,null,{"$f":"IF($B488=\"n/a\",\"n/a\",IF(J$3>($B488+$E491),$C491-SUM($F491:I491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(K$3>($B488+$E491),$C491-SUM($F491:J491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(L$3>($B488+$E491),$C491-SUM($F491:K491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(M$3>($B488+$E491),$C491-SUM($F491:L491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(N$3>($B488+$E491),$C491-SUM($F491:M491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(O$3>($B488+$E491),$C491-SUM($F491:N491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(P$3>($B488+$E491),$C491-SUM($F491:O491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Q$3>($B488+$E491),$C491-SUM($F491:P491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(R$3>($B488+$E491),$C491-SUM($F491:Q491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(S$3>($B488+$E491),$C491-SUM($F491:R491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(T$3>($B488+$E491),$C491-SUM($F491:S491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(U$3>($B488+$E491),$C491-SUM($F491:T491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(V$3>($B488+$E491),$C491-SUM($F491:U491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(W$3>($B488+$E491),$C491-SUM($F491:V491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(X$3>($B488+$E491),$C491-SUM($F491:W491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Y$3>($B488+$E491),$C491-SUM($F491:X491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Z$3>($B488+$E491),$C491-SUM($F491:Y491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AA$3>($B488+$E491),$C491-SUM($F491:Z491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AB$3>($B488+$E491),$C491-SUM($F491:AA491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AC$3>($B488+$E491),$C491-SUM($F491:AB491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AD$3>($B488+$E491),$C491-SUM($F491:AC491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AE$3>($B488+$E491),$C491-SUM($F491:AD491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AF$3>($B488+$E491),$C491-SUM($F491:AE491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AG$3>($B488+$E491),$C491-SUM($F491:AF491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AH$3>($B488+$E491),$C491-SUM($F491:AG491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AI$3>($B488+$E491),$C491-SUM($F491:AH491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AJ$3>($B488+$E491),$C491-SUM($F491:AI491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AK$3>($B488+$E491),$C491-SUM($F491:AJ491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AL$3>($B488+$E491),$C491-SUM($F491:AK491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AM$3>($B488+$E491),$C491-SUM($F491:AL491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AN$3>($B488+$E491),$C491-SUM($F491:AM491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AO$3>($B488+$E491),$C491-SUM($F491:AN491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AP$3>($B488+$E491),$C491-SUM($F491:AO491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AQ$3>($B488+$E491),$C491-SUM($F491:AP491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AR$3>($B488+$E491),$C491-SUM($F491:AQ491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AS$3>($B488+$E491),$C491-SUM($F491:AR491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AT$3>($B488+$E491),$C491-SUM($F491:AS491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AU$3>($B488+$E491),$C491-SUM($F491:AT491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AV$3>($B488+$E491),$C491-SUM($F491:AU491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AW$3>($B488+$E491),$C491-SUM($F491:AV491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AX$3>($B488+$E491),$C491-SUM($F491:AW491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AY$3>($B488+$E491),$C491-SUM($F491:AX491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AZ$3>($B488+$E491),$C491-SUM($F491:AY491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BA$3>($B488+$E491),$C491-SUM($F491:AZ491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BB$3>($B488+$E491),$C491-SUM($F491:BA491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BC$3>($B488+$E491),$C491-SUM($F491:BB491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BD$3>($B488+$E491),$C491-SUM($F491:BC491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BE$3>($B488+$E491),$C491-SUM($F491:BD491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BF$3>($B488+$E491),$C491-SUM($F491:BE491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BG$3>($B488+$E491),$C491-SUM($F491:BF491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BH$3>($B488+$E491),$C491-SUM($F491:BG491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BI$3>($B488+$E491),$C491-SUM($F491:BH491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BJ$3>($B488+$E491),$C491-SUM($F491:BI491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BK$3>($B488+$E491),$C491-SUM($F491:BJ491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BL$3>($B488+$E491),$C491-SUM($F491:BK491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BM$3>($B488+$E491),$C491-SUM($F491:BL491),($C491/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BN$3>($B488+$E491),$C491-SUM($F491:BM491),($C491/$B488)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A485)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E492)+OFFSET('I3 CAPEX '!$E$79,$A485,E492)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B488=\"n/a\",\"n/a\",IF(K$3>($B488+$E492),$C492-SUM($F492:J492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(L$3>($B488+$E492),$C492-SUM($F492:K492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(M$3>($B488+$E492),$C492-SUM($F492:L492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(N$3>($B488+$E492),$C492-SUM($F492:M492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(O$3>($B488+$E492),$C492-SUM($F492:N492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(P$3>($B488+$E492),$C492-SUM($F492:O492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Q$3>($B488+$E492),$C492-SUM($F492:P492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(R$3>($B488+$E492),$C492-SUM($F492:Q492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(S$3>($B488+$E492),$C492-SUM($F492:R492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(T$3>($B488+$E492),$C492-SUM($F492:S492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(U$3>($B488+$E492),$C492-SUM($F492:T492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(V$3>($B488+$E492),$C492-SUM($F492:U492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(W$3>($B488+$E492),$C492-SUM($F492:V492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(X$3>($B488+$E492),$C492-SUM($F492:W492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Y$3>($B488+$E492),$C492-SUM($F492:X492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(Z$3>($B488+$E492),$C492-SUM($F492:Y492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AA$3>($B488+$E492),$C492-SUM($F492:Z492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AB$3>($B488+$E492),$C492-SUM($F492:AA492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AC$3>($B488+$E492),$C492-SUM($F492:AB492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AD$3>($B488+$E492),$C492-SUM($F492:AC492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AE$3>($B488+$E492),$C492-SUM($F492:AD492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AF$3>($B488+$E492),$C492-SUM($F492:AE492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AG$3>($B488+$E492),$C492-SUM($F492:AF492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AH$3>($B488+$E492),$C492-SUM($F492:AG492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AI$3>($B488+$E492),$C492-SUM($F492:AH492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AJ$3>($B488+$E492),$C492-SUM($F492:AI492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AK$3>($B488+$E492),$C492-SUM($F492:AJ492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AL$3>($B488+$E492),$C492-SUM($F492:AK492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AM$3>($B488+$E492),$C492-SUM($F492:AL492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AN$3>($B488+$E492),$C492-SUM($F492:AM492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AO$3>($B488+$E492),$C492-SUM($F492:AN492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AP$3>($B488+$E492),$C492-SUM($F492:AO492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AQ$3>($B488+$E492),$C492-SUM($F492:AP492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AR$3>($B488+$E492),$C492-SUM($F492:AQ492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AS$3>($B488+$E492),$C492-SUM($F492:AR492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AT$3>($B488+$E492),$C492-SUM($F492:AS492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AU$3>($B488+$E492),$C492-SUM($F492:AT492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AV$3>($B488+$E492),$C492-SUM($F492:AU492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AW$3>($B488+$E492),$C492-SUM($F492:AV492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AX$3>($B488+$E492),$C492-SUM($F492:AW492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AY$3>($B488+$E492),$C492-SUM($F492:AX492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(AZ$3>($B488+$E492),$C492-SUM($F492:AY492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BA$3>($B488+$E492),$C492-SUM($F492:AZ492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BB$3>($B488+$E492),$C492-SUM($F492:BA492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BC$3>($B488+$E492),$C492-SUM($F492:BB492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BD$3>($B488+$E492),$C492-SUM($F492:BC492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BE$3>($B488+$E492),$C492-SUM($F492:BD492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BF$3>($B488+$E492),$C492-SUM($F492:BE492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BG$3>($B488+$E492),$C492-SUM($F492:BF492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BH$3>($B488+$E492),$C492-SUM($F492:BG492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BI$3>($B488+$E492),$C492-SUM($F492:BH492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BJ$3>($B488+$E492),$C492-SUM($F492:BI492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BK$3>($B488+$E492),$C492-SUM($F492:BJ492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BL$3>($B488+$E492),$C492-SUM($F492:BK492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BM$3>($B488+$E492),$C492-SUM($F492:BL492),($C492/$B488)))","v":0},{"$f":"IF($B488=\"n/a\",\"n/a\",IF(BN$3>($B488+$E492),$C492-SUM($F492:BM492),($C492/$B488)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E493)+OFFSET('I3 CAPEX '!$E$79,$A485,E493)","v":0},null,6]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A485,E491)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E494)+OFFSET('I3 CAPEX '!$E$79,$A485,E494)","v":0},null,7]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E495)+OFFSET('I3 CAPEX '!$E$79,$A485,E495)","v":0},null,8]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E496)+OFFSET('I3 CAPEX '!$E$79,$A485,E496)","v":0},null,9]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A485,E497)+OFFSET('I3 CAPEX '!$E$79,$A485,E497)","v":0},null,10]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B485","v":"Asset26 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F486:F502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL486:AL502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN486:BN502)","v":0}]
[{"$f":"+A485+1","v":27},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A504))","v":"Asset27 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B509=\"n/a\",\"n/a\",IF(F$3>$B509,+$B511,+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(G$3>$B509,+$B511-SUM($F505:F505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(H$3>$B509,+$B511-SUM($F505:G505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(I$3>$B509,+$B511-SUM($F505:H505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(J$3>$B509,+$B511-SUM($F505:I505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(K$3>$B509,+$B511-SUM($F505:J505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(L$3>$B509,+$B511-SUM($F505:K505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(M$3>$B509,+$B511-SUM($F505:L505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(N$3>$B509,+$B511-SUM($F505:M505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(O$3>$B509,+$B511-SUM($F505:N505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(P$3>$B509,+$B511-SUM($F505:O505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(Q$3>$B509,+$B511-SUM($F505:P505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(R$3>$B509,+$B511-SUM($F505:Q505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(S$3>$B509,+$B511-SUM($F505:R505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(T$3>$B509,+$B511-SUM($F505:S505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(U$3>$B509,+$B511-SUM($F505:T505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(V$3>$B509,+$B511-SUM($F505:U505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(W$3>$B509,+$B511-SUM($F505:V505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(X$3>$B509,+$B511-SUM($F505:W505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(Y$3>$B509,+$B511-SUM($F505:X505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(Z$3>$B509,+$B511-SUM($F505:Y505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AA$3>$B509,+$B511-SUM($F505:Z505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AB$3>$B509,+$B511-SUM($F505:AA505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AC$3>$B509,+$B511-SUM($F505:AB505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AD$3>$B509,+$B511-SUM($F505:AC505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AE$3>$B509,+$B511-SUM($F505:AD505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AF$3>$B509,+$B511-SUM($F505:AE505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AG$3>$B509,+$B511-SUM($F505:AF505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AH$3>$B509,+$B511-SUM($F505:AG505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AI$3>$B509,+$B511-SUM($F505:AH505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AJ$3>$B509,+$B511-SUM($F505:AI505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AK$3>$B509,+$B511-SUM($F505:AJ505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AL$3>$B509,+$B511-SUM($F505:AK505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AM$3>$B509,+$B511-SUM($F505:AL505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AN$3>$B509,+$B511-SUM($F505:AM505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AO$3>$B509,+$B511-SUM($F505:AN505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AP$3>$B509,+$B511-SUM($F505:AO505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AQ$3>$B509,+$B511-SUM($F505:AP505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AR$3>$B509,+$B511-SUM($F505:AQ505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AS$3>$B509,+$B511-SUM($F505:AR505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AT$3>$B509,+$B511-SUM($F505:AS505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AU$3>$B509,+$B511-SUM($F505:AT505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AV$3>$B509,+$B511-SUM($F505:AU505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AW$3>$B509,+$B511-SUM($F505:AV505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AX$3>$B509,+$B511-SUM($F505:AW505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AY$3>$B509,+$B511-SUM($F505:AX505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(AZ$3>$B509,+$B511-SUM($F505:AY505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BA$3>$B509,+$B511-SUM($F505:AZ505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BB$3>$B509,+$B511-SUM($F505:BA505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BC$3>$B509,+$B511-SUM($F505:BB505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BD$3>$B509,+$B511-SUM($F505:BC505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BE$3>$B509,+$B511-SUM($F505:BD505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BF$3>$B509,+$B511-SUM($F505:BE505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BG$3>$B509,+$B511-SUM($F505:BF505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BH$3>$B509,+$B511-SUM($F505:BG505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BI$3>$B509,+$B511-SUM($F505:BH505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BJ$3>$B509,+$B511-SUM($F505:BI505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BK$3>$B509,+$B511-SUM($F505:BJ505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BL$3>$B509,+$B511-SUM($F505:BK505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BM$3>$B509,+$B511-SUM($F505:BL505),+$B511/$B509))","v":0},{"$f":"IF($B509=\"n/a\",\"n/a\",IF(BN$3>$B509,+$B511-SUM($F505:BM505),+$B511/$B509))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B507=\"n/a\",\"n/a\",IF(K$3>$B507,+$B513-SUM($F506:J506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(L$3>$B507,+$B513-SUM($F506:K506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(M$3>$B507,+$B513-SUM($F506:L506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>$B507,+$B513-SUM($F506:M506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>$B507,+$B513-SUM($F506:N506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>$B507,+$B513-SUM($F506:O506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>$B507,+$B513-SUM($F506:P506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>$B507,+$B513-SUM($F506:Q506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>$B507,+$B513-SUM($F506:R506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>$B507,+$B513-SUM($F506:S506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>$B507,+$B513-SUM($F506:T506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>$B507,+$B513-SUM($F506:U506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>$B507,+$B513-SUM($F506:V506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>$B507,+$B513-SUM($F506:W506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>$B507,+$B513-SUM($F506:X506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>$B507,+$B513-SUM($F506:Y506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>$B507,+$B513-SUM($F506:Z506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>$B507,+$B513-SUM($F506:AA506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>$B507,+$B513-SUM($F506:AB506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>$B507,+$B513-SUM($F506:AC506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>$B507,+$B513-SUM($F506:AD506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>$B507,+$B513-SUM($F506:AE506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>$B507,+$B513-SUM($F506:AF506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>$B507,+$B513-SUM($F506:AG506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>$B507,+$B513-SUM($F506:AH506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>$B507,+$B513-SUM($F506:AI506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>$B507,+$B513-SUM($F506:AJ506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>$B507,+$B513-SUM($F506:AK506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>$B507,+$B513-SUM($F506:AL506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>$B507,+$B513-SUM($F506:AM506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>$B507,+$B513-SUM($F506:AN506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>$B507,+$B513-SUM($F506:AO506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>$B507,+$B513-SUM($F506:AP506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>$B507,+$B513-SUM($F506:AQ506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>$B507,+$B513-SUM($F506:AR506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>$B507,+$B513-SUM($F506:AS506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>$B507,+$B513-SUM($F506:AT506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>$B507,+$B513-SUM($F506:AU506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>$B507,+$B513-SUM($F506:AV506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>$B507,+$B513-SUM($F506:AW506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>$B507,+$B513-SUM($F506:AX506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>$B507,+$B513-SUM($F506:AY506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>$B507,+$B513-SUM($F506:AZ506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>$B507,+$B513-SUM($F506:BA506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>$B507,+$B513-SUM($F506:BB506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>$B507,+$B513-SUM($F506:BC506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>$B507,+$B513-SUM($F506:BD506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>$B507,+$B513-SUM($F506:BE506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>$B507,+$B513-SUM($F506:BF506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>$B507,+$B513-SUM($F506:BG506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>$B507,+$B513-SUM($F506:BH506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>$B507,+$B513-SUM($F506:BI506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>$B507,+$B513-SUM($F506:BJ506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>$B507,+$B513-SUM($F506:BK506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>$B507,+$B513-SUM($F506:BL506),+$B513/($B507-$E511)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>$B507,+$B513-SUM($F506:BM506),+$B513/($B507-$E511)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A504)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E507)","v":0},null,1,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(G$3>($B507+$E507),$C507-SUM($F507:F507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(H$3>($B507+$E507),$C507-SUM($F507:G507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(I$3>($B507+$E507),$C507-SUM($F507:H507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(J$3>($B507+$E507),$C507-SUM($F507:I507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(K$3>($B507+$E507),$C507-SUM($F507:J507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(L$3>($B507+$E507),$C507-SUM($F507:K507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(M$3>($B507+$E507),$C507-SUM($F507:L507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>($B507+$E507),$C507-SUM($F507:M507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E507),$C507-SUM($F507:N507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E507),$C507-SUM($F507:O507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E507),$C507-SUM($F507:P507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E507),$C507-SUM($F507:Q507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E507),$C507-SUM($F507:R507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E507),$C507-SUM($F507:S507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E507),$C507-SUM($F507:T507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E507),$C507-SUM($F507:U507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E507),$C507-SUM($F507:V507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E507),$C507-SUM($F507:W507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E507),$C507-SUM($F507:X507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E507),$C507-SUM($F507:Y507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E507),$C507-SUM($F507:Z507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E507),$C507-SUM($F507:AA507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E507),$C507-SUM($F507:AB507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E507),$C507-SUM($F507:AC507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E507),$C507-SUM($F507:AD507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E507),$C507-SUM($F507:AE507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E507),$C507-SUM($F507:AF507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E507),$C507-SUM($F507:AG507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E507),$C507-SUM($F507:AH507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E507),$C507-SUM($F507:AI507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E507),$C507-SUM($F507:AJ507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E507),$C507-SUM($F507:AK507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E507),$C507-SUM($F507:AL507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E507),$C507-SUM($F507:AM507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E507),$C507-SUM($F507:AN507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E507),$C507-SUM($F507:AO507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E507),$C507-SUM($F507:AP507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E507),$C507-SUM($F507:AQ507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E507),$C507-SUM($F507:AR507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E507),$C507-SUM($F507:AS507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E507),$C507-SUM($F507:AT507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E507),$C507-SUM($F507:AU507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E507),$C507-SUM($F507:AV507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E507),$C507-SUM($F507:AW507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E507),$C507-SUM($F507:AX507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E507),$C507-SUM($F507:AY507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E507),$C507-SUM($F507:AZ507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E507),$C507-SUM($F507:BA507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E507),$C507-SUM($F507:BB507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E507),$C507-SUM($F507:BC507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E507),$C507-SUM($F507:BD507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E507),$C507-SUM($F507:BE507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E507),$C507-SUM($F507:BF507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E507),$C507-SUM($F507:BG507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E507),$C507-SUM($F507:BH507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E507),$C507-SUM($F507:BI507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E507),$C507-SUM($F507:BJ507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E507),$C507-SUM($F507:BK507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E507),$C507-SUM($F507:BL507),($C507/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E507),$C507-SUM($F507:BM507),($C507/$B507)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E508)","v":0},null,2,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(H$3>($B507+$E508),$C508-SUM($F508:G508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(I$3>($B507+$E508),$C508-SUM($F508:H508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(J$3>($B507+$E508),$C508-SUM($F508:I508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(K$3>($B507+$E508),$C508-SUM($F508:J508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(L$3>($B507+$E508),$C508-SUM($F508:K508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(M$3>($B507+$E508),$C508-SUM($F508:L508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>($B507+$E508),$C508-SUM($F508:M508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E508),$C508-SUM($F508:N508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E508),$C508-SUM($F508:O508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E508),$C508-SUM($F508:P508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E508),$C508-SUM($F508:Q508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E508),$C508-SUM($F508:R508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E508),$C508-SUM($F508:S508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E508),$C508-SUM($F508:T508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E508),$C508-SUM($F508:U508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E508),$C508-SUM($F508:V508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E508),$C508-SUM($F508:W508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E508),$C508-SUM($F508:X508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E508),$C508-SUM($F508:Y508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E508),$C508-SUM($F508:Z508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E508),$C508-SUM($F508:AA508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E508),$C508-SUM($F508:AB508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E508),$C508-SUM($F508:AC508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E508),$C508-SUM($F508:AD508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E508),$C508-SUM($F508:AE508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E508),$C508-SUM($F508:AF508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E508),$C508-SUM($F508:AG508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E508),$C508-SUM($F508:AH508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E508),$C508-SUM($F508:AI508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E508),$C508-SUM($F508:AJ508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E508),$C508-SUM($F508:AK508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E508),$C508-SUM($F508:AL508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E508),$C508-SUM($F508:AM508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E508),$C508-SUM($F508:AN508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E508),$C508-SUM($F508:AO508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E508),$C508-SUM($F508:AP508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E508),$C508-SUM($F508:AQ508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E508),$C508-SUM($F508:AR508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E508),$C508-SUM($F508:AS508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E508),$C508-SUM($F508:AT508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E508),$C508-SUM($F508:AU508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E508),$C508-SUM($F508:AV508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E508),$C508-SUM($F508:AW508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E508),$C508-SUM($F508:AX508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E508),$C508-SUM($F508:AY508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E508),$C508-SUM($F508:AZ508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E508),$C508-SUM($F508:BA508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E508),$C508-SUM($F508:BB508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E508),$C508-SUM($F508:BC508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E508),$C508-SUM($F508:BD508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E508),$C508-SUM($F508:BE508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E508),$C508-SUM($F508:BF508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E508),$C508-SUM($F508:BG508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E508),$C508-SUM($F508:BH508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E508),$C508-SUM($F508:BI508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E508),$C508-SUM($F508:BJ508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E508),$C508-SUM($F508:BK508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E508),$C508-SUM($F508:BL508),($C508/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E508),$C508-SUM($F508:BM508),($C508/$B507)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A504)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E509)","v":0},null,3,null,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(I$3>($B507+$E509),$C509-SUM($F509:H509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(J$3>($B507+$E509),$C509-SUM($F509:I509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(K$3>($B507+$E509),$C509-SUM($F509:J509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(L$3>($B507+$E509),$C509-SUM($F509:K509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(M$3>($B507+$E509),$C509-SUM($F509:L509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>($B507+$E509),$C509-SUM($F509:M509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E509),$C509-SUM($F509:N509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E509),$C509-SUM($F509:O509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E509),$C509-SUM($F509:P509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E509),$C509-SUM($F509:Q509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E509),$C509-SUM($F509:R509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E509),$C509-SUM($F509:S509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E509),$C509-SUM($F509:T509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E509),$C509-SUM($F509:U509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E509),$C509-SUM($F509:V509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E509),$C509-SUM($F509:W509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E509),$C509-SUM($F509:X509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E509),$C509-SUM($F509:Y509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E509),$C509-SUM($F509:Z509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E509),$C509-SUM($F509:AA509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E509),$C509-SUM($F509:AB509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E509),$C509-SUM($F509:AC509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E509),$C509-SUM($F509:AD509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E509),$C509-SUM($F509:AE509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E509),$C509-SUM($F509:AF509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E509),$C509-SUM($F509:AG509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E509),$C509-SUM($F509:AH509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E509),$C509-SUM($F509:AI509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E509),$C509-SUM($F509:AJ509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E509),$C509-SUM($F509:AK509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E509),$C509-SUM($F509:AL509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E509),$C509-SUM($F509:AM509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E509),$C509-SUM($F509:AN509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E509),$C509-SUM($F509:AO509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E509),$C509-SUM($F509:AP509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E509),$C509-SUM($F509:AQ509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E509),$C509-SUM($F509:AR509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E509),$C509-SUM($F509:AS509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E509),$C509-SUM($F509:AT509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E509),$C509-SUM($F509:AU509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E509),$C509-SUM($F509:AV509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E509),$C509-SUM($F509:AW509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E509),$C509-SUM($F509:AX509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E509),$C509-SUM($F509:AY509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E509),$C509-SUM($F509:AZ509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E509),$C509-SUM($F509:BA509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E509),$C509-SUM($F509:BB509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E509),$C509-SUM($F509:BC509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E509),$C509-SUM($F509:BD509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E509),$C509-SUM($F509:BE509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E509),$C509-SUM($F509:BF509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E509),$C509-SUM($F509:BG509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E509),$C509-SUM($F509:BH509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E509),$C509-SUM($F509:BI509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E509),$C509-SUM($F509:BJ509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E509),$C509-SUM($F509:BK509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E509),$C509-SUM($F509:BL509),($C509/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E509),$C509-SUM($F509:BM509),($C509/$B507)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E510)","v":0},null,4,null,null,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(J$3>($B507+$E510),$C510-SUM($F510:I510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(K$3>($B507+$E510),$C510-SUM($F510:J510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(L$3>($B507+$E510),$C510-SUM($F510:K510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(M$3>($B507+$E510),$C510-SUM($F510:L510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>($B507+$E510),$C510-SUM($F510:M510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E510),$C510-SUM($F510:N510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E510),$C510-SUM($F510:O510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E510),$C510-SUM($F510:P510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E510),$C510-SUM($F510:Q510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E510),$C510-SUM($F510:R510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E510),$C510-SUM($F510:S510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E510),$C510-SUM($F510:T510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E510),$C510-SUM($F510:U510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E510),$C510-SUM($F510:V510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E510),$C510-SUM($F510:W510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E510),$C510-SUM($F510:X510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E510),$C510-SUM($F510:Y510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E510),$C510-SUM($F510:Z510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E510),$C510-SUM($F510:AA510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E510),$C510-SUM($F510:AB510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E510),$C510-SUM($F510:AC510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E510),$C510-SUM($F510:AD510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E510),$C510-SUM($F510:AE510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E510),$C510-SUM($F510:AF510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E510),$C510-SUM($F510:AG510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E510),$C510-SUM($F510:AH510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E510),$C510-SUM($F510:AI510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E510),$C510-SUM($F510:AJ510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E510),$C510-SUM($F510:AK510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E510),$C510-SUM($F510:AL510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E510),$C510-SUM($F510:AM510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E510),$C510-SUM($F510:AN510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E510),$C510-SUM($F510:AO510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E510),$C510-SUM($F510:AP510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E510),$C510-SUM($F510:AQ510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E510),$C510-SUM($F510:AR510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E510),$C510-SUM($F510:AS510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E510),$C510-SUM($F510:AT510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E510),$C510-SUM($F510:AU510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E510),$C510-SUM($F510:AV510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E510),$C510-SUM($F510:AW510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E510),$C510-SUM($F510:AX510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E510),$C510-SUM($F510:AY510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E510),$C510-SUM($F510:AZ510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E510),$C510-SUM($F510:BA510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E510),$C510-SUM($F510:BB510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E510),$C510-SUM($F510:BC510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E510),$C510-SUM($F510:BD510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E510),$C510-SUM($F510:BE510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E510),$C510-SUM($F510:BF510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E510),$C510-SUM($F510:BG510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E510),$C510-SUM($F510:BH510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E510),$C510-SUM($F510:BI510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E510),$C510-SUM($F510:BJ510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E510),$C510-SUM($F510:BK510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E510),$C510-SUM($F510:BL510),($C510/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E510),$C510-SUM($F510:BM510),($C510/$B507)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A504)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E511)+OFFSET('I3 CAPEX '!$E$79,$A504,E511)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(K$3>($B507+$E511),$C511-SUM($F511:J511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(L$3>($B507+$E511),$C511-SUM($F511:K511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(M$3>($B507+$E511),$C511-SUM($F511:L511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>($B507+$E511),$C511-SUM($F511:M511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E511),$C511-SUM($F511:N511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E511),$C511-SUM($F511:O511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E511),$C511-SUM($F511:P511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E511),$C511-SUM($F511:Q511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E511),$C511-SUM($F511:R511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E511),$C511-SUM($F511:S511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E511),$C511-SUM($F511:T511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E511),$C511-SUM($F511:U511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E511),$C511-SUM($F511:V511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E511),$C511-SUM($F511:W511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E511),$C511-SUM($F511:X511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E511),$C511-SUM($F511:Y511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E511),$C511-SUM($F511:Z511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E511),$C511-SUM($F511:AA511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E511),$C511-SUM($F511:AB511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E511),$C511-SUM($F511:AC511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E511),$C511-SUM($F511:AD511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E511),$C511-SUM($F511:AE511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E511),$C511-SUM($F511:AF511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E511),$C511-SUM($F511:AG511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E511),$C511-SUM($F511:AH511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E511),$C511-SUM($F511:AI511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E511),$C511-SUM($F511:AJ511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E511),$C511-SUM($F511:AK511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E511),$C511-SUM($F511:AL511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E511),$C511-SUM($F511:AM511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E511),$C511-SUM($F511:AN511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E511),$C511-SUM($F511:AO511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E511),$C511-SUM($F511:AP511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E511),$C511-SUM($F511:AQ511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E511),$C511-SUM($F511:AR511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E511),$C511-SUM($F511:AS511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E511),$C511-SUM($F511:AT511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E511),$C511-SUM($F511:AU511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E511),$C511-SUM($F511:AV511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E511),$C511-SUM($F511:AW511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E511),$C511-SUM($F511:AX511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E511),$C511-SUM($F511:AY511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E511),$C511-SUM($F511:AZ511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E511),$C511-SUM($F511:BA511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E511),$C511-SUM($F511:BB511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E511),$C511-SUM($F511:BC511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E511),$C511-SUM($F511:BD511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E511),$C511-SUM($F511:BE511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E511),$C511-SUM($F511:BF511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E511),$C511-SUM($F511:BG511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E511),$C511-SUM($F511:BH511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E511),$C511-SUM($F511:BI511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E511),$C511-SUM($F511:BJ511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E511),$C511-SUM($F511:BK511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E511),$C511-SUM($F511:BL511),($C511/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E511),$C511-SUM($F511:BM511),($C511/$B507)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E512)+OFFSET('I3 CAPEX '!$E$79,$A504,E512)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(L$3>($B507+$E512),$C512-SUM($F512:K512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(M$3>($B507+$E512),$C512-SUM($F512:L512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>($B507+$E512),$C512-SUM($F512:M512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E512),$C512-SUM($F512:N512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E512),$C512-SUM($F512:O512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E512),$C512-SUM($F512:P512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E512),$C512-SUM($F512:Q512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E512),$C512-SUM($F512:R512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E512),$C512-SUM($F512:S512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E512),$C512-SUM($F512:T512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E512),$C512-SUM($F512:U512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E512),$C512-SUM($F512:V512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E512),$C512-SUM($F512:W512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E512),$C512-SUM($F512:X512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E512),$C512-SUM($F512:Y512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E512),$C512-SUM($F512:Z512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E512),$C512-SUM($F512:AA512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E512),$C512-SUM($F512:AB512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E512),$C512-SUM($F512:AC512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E512),$C512-SUM($F512:AD512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E512),$C512-SUM($F512:AE512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E512),$C512-SUM($F512:AF512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E512),$C512-SUM($F512:AG512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E512),$C512-SUM($F512:AH512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E512),$C512-SUM($F512:AI512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E512),$C512-SUM($F512:AJ512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E512),$C512-SUM($F512:AK512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E512),$C512-SUM($F512:AL512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E512),$C512-SUM($F512:AM512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E512),$C512-SUM($F512:AN512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E512),$C512-SUM($F512:AO512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E512),$C512-SUM($F512:AP512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E512),$C512-SUM($F512:AQ512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E512),$C512-SUM($F512:AR512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E512),$C512-SUM($F512:AS512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E512),$C512-SUM($F512:AT512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E512),$C512-SUM($F512:AU512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E512),$C512-SUM($F512:AV512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E512),$C512-SUM($F512:AW512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E512),$C512-SUM($F512:AX512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E512),$C512-SUM($F512:AY512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E512),$C512-SUM($F512:AZ512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E512),$C512-SUM($F512:BA512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E512),$C512-SUM($F512:BB512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E512),$C512-SUM($F512:BC512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E512),$C512-SUM($F512:BD512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E512),$C512-SUM($F512:BE512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E512),$C512-SUM($F512:BF512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E512),$C512-SUM($F512:BG512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E512),$C512-SUM($F512:BH512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E512),$C512-SUM($F512:BI512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E512),$C512-SUM($F512:BJ512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E512),$C512-SUM($F512:BK512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E512),$C512-SUM($F512:BL512),($C512/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E512),$C512-SUM($F512:BM512),($C512/$B507)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A504,E510)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E513)+OFFSET('I3 CAPEX '!$E$79,$A504,E513)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(M$3>($B507+$E513),$C513-SUM($F513:L513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>($B507+$E513),$C513-SUM($F513:M513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E513),$C513-SUM($F513:N513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E513),$C513-SUM($F513:O513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E513),$C513-SUM($F513:P513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E513),$C513-SUM($F513:Q513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E513),$C513-SUM($F513:R513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E513),$C513-SUM($F513:S513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E513),$C513-SUM($F513:T513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E513),$C513-SUM($F513:U513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E513),$C513-SUM($F513:V513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E513),$C513-SUM($F513:W513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E513),$C513-SUM($F513:X513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E513),$C513-SUM($F513:Y513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E513),$C513-SUM($F513:Z513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E513),$C513-SUM($F513:AA513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E513),$C513-SUM($F513:AB513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E513),$C513-SUM($F513:AC513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E513),$C513-SUM($F513:AD513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E513),$C513-SUM($F513:AE513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E513),$C513-SUM($F513:AF513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E513),$C513-SUM($F513:AG513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E513),$C513-SUM($F513:AH513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E513),$C513-SUM($F513:AI513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E513),$C513-SUM($F513:AJ513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E513),$C513-SUM($F513:AK513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E513),$C513-SUM($F513:AL513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E513),$C513-SUM($F513:AM513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E513),$C513-SUM($F513:AN513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E513),$C513-SUM($F513:AO513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E513),$C513-SUM($F513:AP513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E513),$C513-SUM($F513:AQ513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E513),$C513-SUM($F513:AR513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E513),$C513-SUM($F513:AS513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E513),$C513-SUM($F513:AT513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E513),$C513-SUM($F513:AU513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E513),$C513-SUM($F513:AV513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E513),$C513-SUM($F513:AW513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E513),$C513-SUM($F513:AX513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E513),$C513-SUM($F513:AY513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E513),$C513-SUM($F513:AZ513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E513),$C513-SUM($F513:BA513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E513),$C513-SUM($F513:BB513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E513),$C513-SUM($F513:BC513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E513),$C513-SUM($F513:BD513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E513),$C513-SUM($F513:BE513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E513),$C513-SUM($F513:BF513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E513),$C513-SUM($F513:BG513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E513),$C513-SUM($F513:BH513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E513),$C513-SUM($F513:BI513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E513),$C513-SUM($F513:BJ513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E513),$C513-SUM($F513:BK513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E513),$C513-SUM($F513:BL513),($C513/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E513),$C513-SUM($F513:BM513),($C513/$B507)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E514)+OFFSET('I3 CAPEX '!$E$79,$A504,E514)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(N$3>($B507+$E514),$C514-SUM($F514:M514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E514),$C514-SUM($F514:N514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E514),$C514-SUM($F514:O514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E514),$C514-SUM($F514:P514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E514),$C514-SUM($F514:Q514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E514),$C514-SUM($F514:R514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E514),$C514-SUM($F514:S514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E514),$C514-SUM($F514:T514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E514),$C514-SUM($F514:U514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E514),$C514-SUM($F514:V514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E514),$C514-SUM($F514:W514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E514),$C514-SUM($F514:X514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E514),$C514-SUM($F514:Y514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E514),$C514-SUM($F514:Z514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E514),$C514-SUM($F514:AA514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E514),$C514-SUM($F514:AB514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E514),$C514-SUM($F514:AC514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E514),$C514-SUM($F514:AD514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E514),$C514-SUM($F514:AE514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E514),$C514-SUM($F514:AF514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E514),$C514-SUM($F514:AG514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E514),$C514-SUM($F514:AH514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E514),$C514-SUM($F514:AI514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E514),$C514-SUM($F514:AJ514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E514),$C514-SUM($F514:AK514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E514),$C514-SUM($F514:AL514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E514),$C514-SUM($F514:AM514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E514),$C514-SUM($F514:AN514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E514),$C514-SUM($F514:AO514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E514),$C514-SUM($F514:AP514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E514),$C514-SUM($F514:AQ514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E514),$C514-SUM($F514:AR514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E514),$C514-SUM($F514:AS514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E514),$C514-SUM($F514:AT514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E514),$C514-SUM($F514:AU514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E514),$C514-SUM($F514:AV514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E514),$C514-SUM($F514:AW514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E514),$C514-SUM($F514:AX514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E514),$C514-SUM($F514:AY514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E514),$C514-SUM($F514:AZ514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E514),$C514-SUM($F514:BA514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E514),$C514-SUM($F514:BB514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E514),$C514-SUM($F514:BC514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E514),$C514-SUM($F514:BD514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E514),$C514-SUM($F514:BE514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E514),$C514-SUM($F514:BF514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E514),$C514-SUM($F514:BG514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E514),$C514-SUM($F514:BH514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E514),$C514-SUM($F514:BI514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E514),$C514-SUM($F514:BJ514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E514),$C514-SUM($F514:BK514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E514),$C514-SUM($F514:BL514),($C514/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E514),$C514-SUM($F514:BM514),($C514/$B507)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E515)+OFFSET('I3 CAPEX '!$E$79,$A504,E515)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(O$3>($B507+$E515),$C515-SUM($F515:N515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E515),$C515-SUM($F515:O515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E515),$C515-SUM($F515:P515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E515),$C515-SUM($F515:Q515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E515),$C515-SUM($F515:R515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E515),$C515-SUM($F515:S515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E515),$C515-SUM($F515:T515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E515),$C515-SUM($F515:U515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E515),$C515-SUM($F515:V515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E515),$C515-SUM($F515:W515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E515),$C515-SUM($F515:X515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E515),$C515-SUM($F515:Y515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E515),$C515-SUM($F515:Z515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E515),$C515-SUM($F515:AA515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E515),$C515-SUM($F515:AB515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E515),$C515-SUM($F515:AC515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E515),$C515-SUM($F515:AD515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E515),$C515-SUM($F515:AE515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E515),$C515-SUM($F515:AF515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E515),$C515-SUM($F515:AG515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E515),$C515-SUM($F515:AH515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E515),$C515-SUM($F515:AI515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E515),$C515-SUM($F515:AJ515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E515),$C515-SUM($F515:AK515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E515),$C515-SUM($F515:AL515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E515),$C515-SUM($F515:AM515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E515),$C515-SUM($F515:AN515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E515),$C515-SUM($F515:AO515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E515),$C515-SUM($F515:AP515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E515),$C515-SUM($F515:AQ515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E515),$C515-SUM($F515:AR515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E515),$C515-SUM($F515:AS515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E515),$C515-SUM($F515:AT515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E515),$C515-SUM($F515:AU515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E515),$C515-SUM($F515:AV515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E515),$C515-SUM($F515:AW515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E515),$C515-SUM($F515:AX515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E515),$C515-SUM($F515:AY515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E515),$C515-SUM($F515:AZ515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E515),$C515-SUM($F515:BA515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E515),$C515-SUM($F515:BB515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E515),$C515-SUM($F515:BC515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E515),$C515-SUM($F515:BD515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E515),$C515-SUM($F515:BE515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E515),$C515-SUM($F515:BF515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E515),$C515-SUM($F515:BG515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E515),$C515-SUM($F515:BH515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E515),$C515-SUM($F515:BI515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E515),$C515-SUM($F515:BJ515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E515),$C515-SUM($F515:BK515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E515),$C515-SUM($F515:BL515),($C515/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E515),$C515-SUM($F515:BM515),($C515/$B507)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A504,E516)+OFFSET('I3 CAPEX '!$E$79,$A504,E516)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B507=\"n/a\",\"n/a\",IF(P$3>($B507+$E516),$C516-SUM($F516:O516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Q$3>($B507+$E516),$C516-SUM($F516:P516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(R$3>($B507+$E516),$C516-SUM($F516:Q516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(S$3>($B507+$E516),$C516-SUM($F516:R516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(T$3>($B507+$E516),$C516-SUM($F516:S516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(U$3>($B507+$E516),$C516-SUM($F516:T516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(V$3>($B507+$E516),$C516-SUM($F516:U516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(W$3>($B507+$E516),$C516-SUM($F516:V516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(X$3>($B507+$E516),$C516-SUM($F516:W516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Y$3>($B507+$E516),$C516-SUM($F516:X516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(Z$3>($B507+$E516),$C516-SUM($F516:Y516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AA$3>($B507+$E516),$C516-SUM($F516:Z516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AB$3>($B507+$E516),$C516-SUM($F516:AA516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AC$3>($B507+$E516),$C516-SUM($F516:AB516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AD$3>($B507+$E516),$C516-SUM($F516:AC516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AE$3>($B507+$E516),$C516-SUM($F516:AD516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AF$3>($B507+$E516),$C516-SUM($F516:AE516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AG$3>($B507+$E516),$C516-SUM($F516:AF516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AH$3>($B507+$E516),$C516-SUM($F516:AG516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AI$3>($B507+$E516),$C516-SUM($F516:AH516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AJ$3>($B507+$E516),$C516-SUM($F516:AI516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AK$3>($B507+$E516),$C516-SUM($F516:AJ516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AL$3>($B507+$E516),$C516-SUM($F516:AK516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AM$3>($B507+$E516),$C516-SUM($F516:AL516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AN$3>($B507+$E516),$C516-SUM($F516:AM516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AO$3>($B507+$E516),$C516-SUM($F516:AN516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AP$3>($B507+$E516),$C516-SUM($F516:AO516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AQ$3>($B507+$E516),$C516-SUM($F516:AP516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AR$3>($B507+$E516),$C516-SUM($F516:AQ516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AS$3>($B507+$E516),$C516-SUM($F516:AR516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AT$3>($B507+$E516),$C516-SUM($F516:AS516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AU$3>($B507+$E516),$C516-SUM($F516:AT516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AV$3>($B507+$E516),$C516-SUM($F516:AU516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AW$3>($B507+$E516),$C516-SUM($F516:AV516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AX$3>($B507+$E516),$C516-SUM($F516:AW516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AY$3>($B507+$E516),$C516-SUM($F516:AX516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(AZ$3>($B507+$E516),$C516-SUM($F516:AY516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BA$3>($B507+$E516),$C516-SUM($F516:AZ516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BB$3>($B507+$E516),$C516-SUM($F516:BA516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BC$3>($B507+$E516),$C516-SUM($F516:BB516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BD$3>($B507+$E516),$C516-SUM($F516:BC516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BE$3>($B507+$E516),$C516-SUM($F516:BD516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BF$3>($B507+$E516),$C516-SUM($F516:BE516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BG$3>($B507+$E516),$C516-SUM($F516:BF516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BH$3>($B507+$E516),$C516-SUM($F516:BG516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BI$3>($B507+$E516),$C516-SUM($F516:BH516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BJ$3>($B507+$E516),$C516-SUM($F516:BI516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BK$3>($B507+$E516),$C516-SUM($F516:BJ516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BL$3>($B507+$E516),$C516-SUM($F516:BK516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BM$3>($B507+$E516),$C516-SUM($F516:BL516),($C516/$B507)))","v":0},{"$f":"IF($B507=\"n/a\",\"n/a\",IF(BN$3>($B507+$E516),$C516-SUM($F516:BM516),($C516/$B507)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B504","v":"Asset27 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F505:F521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL505:AL521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN505:BN521)","v":0}]
[{"$f":"+A504+1","v":28},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A523))","v":"Asset28 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B528=\"n/a\",\"n/a\",IF(F$3>$B528,+$B530,+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(G$3>$B528,+$B530-SUM($F524:F524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(H$3>$B528,+$B530-SUM($F524:G524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(I$3>$B528,+$B530-SUM($F524:H524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(J$3>$B528,+$B530-SUM($F524:I524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(K$3>$B528,+$B530-SUM($F524:J524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(L$3>$B528,+$B530-SUM($F524:K524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(M$3>$B528,+$B530-SUM($F524:L524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(N$3>$B528,+$B530-SUM($F524:M524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(O$3>$B528,+$B530-SUM($F524:N524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(P$3>$B528,+$B530-SUM($F524:O524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(Q$3>$B528,+$B530-SUM($F524:P524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(R$3>$B528,+$B530-SUM($F524:Q524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(S$3>$B528,+$B530-SUM($F524:R524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(T$3>$B528,+$B530-SUM($F524:S524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(U$3>$B528,+$B530-SUM($F524:T524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(V$3>$B528,+$B530-SUM($F524:U524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(W$3>$B528,+$B530-SUM($F524:V524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(X$3>$B528,+$B530-SUM($F524:W524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(Y$3>$B528,+$B530-SUM($F524:X524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(Z$3>$B528,+$B530-SUM($F524:Y524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AA$3>$B528,+$B530-SUM($F524:Z524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AB$3>$B528,+$B530-SUM($F524:AA524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AC$3>$B528,+$B530-SUM($F524:AB524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AD$3>$B528,+$B530-SUM($F524:AC524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AE$3>$B528,+$B530-SUM($F524:AD524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AF$3>$B528,+$B530-SUM($F524:AE524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AG$3>$B528,+$B530-SUM($F524:AF524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AH$3>$B528,+$B530-SUM($F524:AG524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AI$3>$B528,+$B530-SUM($F524:AH524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AJ$3>$B528,+$B530-SUM($F524:AI524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AK$3>$B528,+$B530-SUM($F524:AJ524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AL$3>$B528,+$B530-SUM($F524:AK524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AM$3>$B528,+$B530-SUM($F524:AL524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AN$3>$B528,+$B530-SUM($F524:AM524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AO$3>$B528,+$B530-SUM($F524:AN524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AP$3>$B528,+$B530-SUM($F524:AO524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AQ$3>$B528,+$B530-SUM($F524:AP524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AR$3>$B528,+$B530-SUM($F524:AQ524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AS$3>$B528,+$B530-SUM($F524:AR524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AT$3>$B528,+$B530-SUM($F524:AS524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AU$3>$B528,+$B530-SUM($F524:AT524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AV$3>$B528,+$B530-SUM($F524:AU524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AW$3>$B528,+$B530-SUM($F524:AV524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AX$3>$B528,+$B530-SUM($F524:AW524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AY$3>$B528,+$B530-SUM($F524:AX524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(AZ$3>$B528,+$B530-SUM($F524:AY524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BA$3>$B528,+$B530-SUM($F524:AZ524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BB$3>$B528,+$B530-SUM($F524:BA524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BC$3>$B528,+$B530-SUM($F524:BB524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BD$3>$B528,+$B530-SUM($F524:BC524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BE$3>$B528,+$B530-SUM($F524:BD524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BF$3>$B528,+$B530-SUM($F524:BE524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BG$3>$B528,+$B530-SUM($F524:BF524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BH$3>$B528,+$B530-SUM($F524:BG524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BI$3>$B528,+$B530-SUM($F524:BH524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BJ$3>$B528,+$B530-SUM($F524:BI524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BK$3>$B528,+$B530-SUM($F524:BJ524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BL$3>$B528,+$B530-SUM($F524:BK524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BM$3>$B528,+$B530-SUM($F524:BL524),+$B530/$B528))","v":0},{"$f":"IF($B528=\"n/a\",\"n/a\",IF(BN$3>$B528,+$B530-SUM($F524:BM524),+$B530/$B528))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B526=\"n/a\",\"n/a\",IF(K$3>$B526,+$B532-SUM($F525:J525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(L$3>$B526,+$B532-SUM($F525:K525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(M$3>$B526,+$B532-SUM($F525:L525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>$B526,+$B532-SUM($F525:M525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>$B526,+$B532-SUM($F525:N525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>$B526,+$B532-SUM($F525:O525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>$B526,+$B532-SUM($F525:P525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>$B526,+$B532-SUM($F525:Q525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>$B526,+$B532-SUM($F525:R525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>$B526,+$B532-SUM($F525:S525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>$B526,+$B532-SUM($F525:T525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>$B526,+$B532-SUM($F525:U525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>$B526,+$B532-SUM($F525:V525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>$B526,+$B532-SUM($F525:W525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>$B526,+$B532-SUM($F525:X525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Z$3>$B526,+$B532-SUM($F525:Y525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AA$3>$B526,+$B532-SUM($F525:Z525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AB$3>$B526,+$B532-SUM($F525:AA525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AC$3>$B526,+$B532-SUM($F525:AB525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AD$3>$B526,+$B532-SUM($F525:AC525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AE$3>$B526,+$B532-SUM($F525:AD525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AF$3>$B526,+$B532-SUM($F525:AE525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AG$3>$B526,+$B532-SUM($F525:AF525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AH$3>$B526,+$B532-SUM($F525:AG525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AI$3>$B526,+$B532-SUM($F525:AH525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AJ$3>$B526,+$B532-SUM($F525:AI525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AK$3>$B526,+$B532-SUM($F525:AJ525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AL$3>$B526,+$B532-SUM($F525:AK525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AM$3>$B526,+$B532-SUM($F525:AL525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AN$3>$B526,+$B532-SUM($F525:AM525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AO$3>$B526,+$B532-SUM($F525:AN525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AP$3>$B526,+$B532-SUM($F525:AO525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AQ$3>$B526,+$B532-SUM($F525:AP525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AR$3>$B526,+$B532-SUM($F525:AQ525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AS$3>$B526,+$B532-SUM($F525:AR525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AT$3>$B526,+$B532-SUM($F525:AS525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AU$3>$B526,+$B532-SUM($F525:AT525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AV$3>$B526,+$B532-SUM($F525:AU525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AW$3>$B526,+$B532-SUM($F525:AV525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AX$3>$B526,+$B532-SUM($F525:AW525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AY$3>$B526,+$B532-SUM($F525:AX525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AZ$3>$B526,+$B532-SUM($F525:AY525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BA$3>$B526,+$B532-SUM($F525:AZ525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BB$3>$B526,+$B532-SUM($F525:BA525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BC$3>$B526,+$B532-SUM($F525:BB525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BD$3>$B526,+$B532-SUM($F525:BC525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BE$3>$B526,+$B532-SUM($F525:BD525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BF$3>$B526,+$B532-SUM($F525:BE525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BG$3>$B526,+$B532-SUM($F525:BF525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BH$3>$B526,+$B532-SUM($F525:BG525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BI$3>$B526,+$B532-SUM($F525:BH525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BJ$3>$B526,+$B532-SUM($F525:BI525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BK$3>$B526,+$B532-SUM($F525:BJ525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BL$3>$B526,+$B532-SUM($F525:BK525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BM$3>$B526,+$B532-SUM($F525:BL525),+$B532/($B526-$E530)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BN$3>$B526,+$B532-SUM($F525:BM525),+$B532/($B526-$E530)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A523)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E526)","v":0},null,1,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(G$3>($B526+$E526),$C526-SUM($F526:F526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(H$3>($B526+$E526),$C526-SUM($F526:G526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(I$3>($B526+$E526),$C526-SUM($F526:H526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(J$3>($B526+$E526),$C526-SUM($F526:I526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(K$3>($B526+$E526),$C526-SUM($F526:J526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(L$3>($B526+$E526),$C526-SUM($F526:K526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(M$3>($B526+$E526),$C526-SUM($F526:L526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>($B526+$E526),$C526-SUM($F526:M526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E526),$C526-SUM($F526:N526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E526),$C526-SUM($F526:O526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E526),$C526-SUM($F526:P526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E526),$C526-SUM($F526:Q526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E526),$C526-SUM($F526:R526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E526),$C526-SUM($F526:S526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E526),$C526-SUM($F526:T526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E526),$C526-SUM($F526:U526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E526),$C526-SUM($F526:V526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E526),$C526-SUM($F526:W526),($C526/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E526),$C526-SUM($F526:X526),($C526/$B526)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E527)","v":0},null,2,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(H$3>($B526+$E527),$C527-SUM($F527:G527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(I$3>($B526+$E527),$C527-SUM($F527:H527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(J$3>($B526+$E527),$C527-SUM($F527:I527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(K$3>($B526+$E527),$C527-SUM($F527:J527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(L$3>($B526+$E527),$C527-SUM($F527:K527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(M$3>($B526+$E527),$C527-SUM($F527:L527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>($B526+$E527),$C527-SUM($F527:M527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E527),$C527-SUM($F527:N527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E527),$C527-SUM($F527:O527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E527),$C527-SUM($F527:P527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E527),$C527-SUM($F527:Q527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E527),$C527-SUM($F527:R527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E527),$C527-SUM($F527:S527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E527),$C527-SUM($F527:T527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E527),$C527-SUM($F527:U527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E527),$C527-SUM($F527:V527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E527),$C527-SUM($F527:W527),($C527/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E527),$C527-SUM($F527:X527),($C527/$B526)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A523)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E528)","v":0},null,3,null,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(I$3>($B526+$E528),$C528-SUM($F528:H528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(J$3>($B526+$E528),$C528-SUM($F528:I528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(K$3>($B526+$E528),$C528-SUM($F528:J528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(L$3>($B526+$E528),$C528-SUM($F528:K528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(M$3>($B526+$E528),$C528-SUM($F528:L528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>($B526+$E528),$C528-SUM($F528:M528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E528),$C528-SUM($F528:N528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E528),$C528-SUM($F528:O528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E528),$C528-SUM($F528:P528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E528),$C528-SUM($F528:Q528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E528),$C528-SUM($F528:R528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E528),$C528-SUM($F528:S528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E528),$C528-SUM($F528:T528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E528),$C528-SUM($F528:U528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E528),$C528-SUM($F528:V528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E528),$C528-SUM($F528:W528),($C528/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E528),$C528-SUM($F528:X528),($C528/$B526)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E529)","v":0},null,4,null,null,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(J$3>($B526+$E529),$C529-SUM($F529:I529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(K$3>($B526+$E529),$C529-SUM($F529:J529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(L$3>($B526+$E529),$C529-SUM($F529:K529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(M$3>($B526+$E529),$C529-SUM($F529:L529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>($B526+$E529),$C529-SUM($F529:M529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E529),$C529-SUM($F529:N529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E529),$C529-SUM($F529:O529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E529),$C529-SUM($F529:P529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E529),$C529-SUM($F529:Q529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E529),$C529-SUM($F529:R529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E529),$C529-SUM($F529:S529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E529),$C529-SUM($F529:T529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E529),$C529-SUM($F529:U529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E529),$C529-SUM($F529:V529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E529),$C529-SUM($F529:W529),($C529/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E529),$C529-SUM($F529:X529),($C529/$B526)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A523)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E530)+OFFSET('I3 CAPEX '!$E$79,$A523,E530)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(K$3>($B526+$E530),$C530-SUM($F530:J530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(L$3>($B526+$E530),$C530-SUM($F530:K530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(M$3>($B526+$E530),$C530-SUM($F530:L530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>($B526+$E530),$C530-SUM($F530:M530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E530),$C530-SUM($F530:N530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E530),$C530-SUM($F530:O530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E530),$C530-SUM($F530:P530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E530),$C530-SUM($F530:Q530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E530),$C530-SUM($F530:R530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E530),$C530-SUM($F530:S530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E530),$C530-SUM($F530:T530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E530),$C530-SUM($F530:U530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E530),$C530-SUM($F530:V530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E530),$C530-SUM($F530:W530),($C530/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E530),$C530-SUM($F530:X530),($C530/$B526)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E531)+OFFSET('I3 CAPEX '!$E$79,$A523,E531)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(L$3>($B526+$E531),$C531-SUM($F531:K531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(M$3>($B526+$E531),$C531-SUM($F531:L531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>($B526+$E531),$C531-SUM($F531:M531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E531),$C531-SUM($F531:N531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E531),$C531-SUM($F531:O531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E531),$C531-SUM($F531:P531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E531),$C531-SUM($F531:Q531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E531),$C531-SUM($F531:R531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E531),$C531-SUM($F531:S531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E531),$C531-SUM($F531:T531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E531),$C531-SUM($F531:U531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E531),$C531-SUM($F531:V531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E531),$C531-SUM($F531:W531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E531),$C531-SUM($F531:X531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Z$3>($B526+$E531),$C531-SUM($F531:Y531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AA$3>($B526+$E531),$C531-SUM($F531:Z531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AB$3>($B526+$E531),$C531-SUM($F531:AA531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AC$3>($B526+$E531),$C531-SUM($F531:AB531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AD$3>($B526+$E531),$C531-SUM($F531:AC531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AE$3>($B526+$E531),$C531-SUM($F531:AD531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AF$3>($B526+$E531),$C531-SUM($F531:AE531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AG$3>($B526+$E531),$C531-SUM($F531:AF531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AH$3>($B526+$E531),$C531-SUM($F531:AG531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AI$3>($B526+$E531),$C531-SUM($F531:AH531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AJ$3>($B526+$E531),$C531-SUM($F531:AI531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AK$3>($B526+$E531),$C531-SUM($F531:AJ531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AL$3>($B526+$E531),$C531-SUM($F531:AK531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AM$3>($B526+$E531),$C531-SUM($F531:AL531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AN$3>($B526+$E531),$C531-SUM($F531:AM531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AO$3>($B526+$E531),$C531-SUM($F531:AN531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AP$3>($B526+$E531),$C531-SUM($F531:AO531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AQ$3>($B526+$E531),$C531-SUM($F531:AP531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AR$3>($B526+$E531),$C531-SUM($F531:AQ531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AS$3>($B526+$E531),$C531-SUM($F531:AR531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AT$3>($B526+$E531),$C531-SUM($F531:AS531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AU$3>($B526+$E531),$C531-SUM($F531:AT531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AV$3>($B526+$E531),$C531-SUM($F531:AU531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AW$3>($B526+$E531),$C531-SUM($F531:AV531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AX$3>($B526+$E531),$C531-SUM($F531:AW531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AY$3>($B526+$E531),$C531-SUM($F531:AX531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AZ$3>($B526+$E531),$C531-SUM($F531:AY531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BA$3>($B526+$E531),$C531-SUM($F531:AZ531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BB$3>($B526+$E531),$C531-SUM($F531:BA531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BC$3>($B526+$E531),$C531-SUM($F531:BB531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BD$3>($B526+$E531),$C531-SUM($F531:BC531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BE$3>($B526+$E531),$C531-SUM($F531:BD531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BF$3>($B526+$E531),$C531-SUM($F531:BE531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BG$3>($B526+$E531),$C531-SUM($F531:BF531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BH$3>($B526+$E531),$C531-SUM($F531:BG531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BI$3>($B526+$E531),$C531-SUM($F531:BH531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BJ$3>($B526+$E531),$C531-SUM($F531:BI531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BK$3>($B526+$E531),$C531-SUM($F531:BJ531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BL$3>($B526+$E531),$C531-SUM($F531:BK531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BM$3>($B526+$E531),$C531-SUM($F531:BL531),($C531/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BN$3>($B526+$E531),$C531-SUM($F531:BM531),($C531/$B526)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A523,E529)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E532)+OFFSET('I3 CAPEX '!$E$79,$A523,E532)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(M$3>($B526+$E532),$C532-SUM($F532:L532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>($B526+$E532),$C532-SUM($F532:M532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E532),$C532-SUM($F532:N532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E532),$C532-SUM($F532:O532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E532),$C532-SUM($F532:P532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E532),$C532-SUM($F532:Q532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E532),$C532-SUM($F532:R532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E532),$C532-SUM($F532:S532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E532),$C532-SUM($F532:T532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E532),$C532-SUM($F532:U532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E532),$C532-SUM($F532:V532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E532),$C532-SUM($F532:W532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E532),$C532-SUM($F532:X532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Z$3>($B526+$E532),$C532-SUM($F532:Y532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AA$3>($B526+$E532),$C532-SUM($F532:Z532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AB$3>($B526+$E532),$C532-SUM($F532:AA532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AC$3>($B526+$E532),$C532-SUM($F532:AB532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AD$3>($B526+$E532),$C532-SUM($F532:AC532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AE$3>($B526+$E532),$C532-SUM($F532:AD532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AF$3>($B526+$E532),$C532-SUM($F532:AE532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AG$3>($B526+$E532),$C532-SUM($F532:AF532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AH$3>($B526+$E532),$C532-SUM($F532:AG532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AI$3>($B526+$E532),$C532-SUM($F532:AH532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AJ$3>($B526+$E532),$C532-SUM($F532:AI532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AK$3>($B526+$E532),$C532-SUM($F532:AJ532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AL$3>($B526+$E532),$C532-SUM($F532:AK532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AM$3>($B526+$E532),$C532-SUM($F532:AL532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AN$3>($B526+$E532),$C532-SUM($F532:AM532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AO$3>($B526+$E532),$C532-SUM($F532:AN532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AP$3>($B526+$E532),$C532-SUM($F532:AO532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AQ$3>($B526+$E532),$C532-SUM($F532:AP532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AR$3>($B526+$E532),$C532-SUM($F532:AQ532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AS$3>($B526+$E532),$C532-SUM($F532:AR532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AT$3>($B526+$E532),$C532-SUM($F532:AS532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AU$3>($B526+$E532),$C532-SUM($F532:AT532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AV$3>($B526+$E532),$C532-SUM($F532:AU532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AW$3>($B526+$E532),$C532-SUM($F532:AV532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AX$3>($B526+$E532),$C532-SUM($F532:AW532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AY$3>($B526+$E532),$C532-SUM($F532:AX532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AZ$3>($B526+$E532),$C532-SUM($F532:AY532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BA$3>($B526+$E532),$C532-SUM($F532:AZ532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BB$3>($B526+$E532),$C532-SUM($F532:BA532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BC$3>($B526+$E532),$C532-SUM($F532:BB532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BD$3>($B526+$E532),$C532-SUM($F532:BC532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BE$3>($B526+$E532),$C532-SUM($F532:BD532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BF$3>($B526+$E532),$C532-SUM($F532:BE532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BG$3>($B526+$E532),$C532-SUM($F532:BF532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BH$3>($B526+$E532),$C532-SUM($F532:BG532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BI$3>($B526+$E532),$C532-SUM($F532:BH532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BJ$3>($B526+$E532),$C532-SUM($F532:BI532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BK$3>($B526+$E532),$C532-SUM($F532:BJ532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BL$3>($B526+$E532),$C532-SUM($F532:BK532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BM$3>($B526+$E532),$C532-SUM($F532:BL532),($C532/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BN$3>($B526+$E532),$C532-SUM($F532:BM532),($C532/$B526)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E533)+OFFSET('I3 CAPEX '!$E$79,$A523,E533)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(N$3>($B526+$E533),$C533-SUM($F533:M533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E533),$C533-SUM($F533:N533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E533),$C533-SUM($F533:O533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E533),$C533-SUM($F533:P533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E533),$C533-SUM($F533:Q533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E533),$C533-SUM($F533:R533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E533),$C533-SUM($F533:S533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E533),$C533-SUM($F533:T533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E533),$C533-SUM($F533:U533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E533),$C533-SUM($F533:V533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E533),$C533-SUM($F533:W533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E533),$C533-SUM($F533:X533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Z$3>($B526+$E533),$C533-SUM($F533:Y533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AA$3>($B526+$E533),$C533-SUM($F533:Z533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AB$3>($B526+$E533),$C533-SUM($F533:AA533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AC$3>($B526+$E533),$C533-SUM($F533:AB533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AD$3>($B526+$E533),$C533-SUM($F533:AC533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AE$3>($B526+$E533),$C533-SUM($F533:AD533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AF$3>($B526+$E533),$C533-SUM($F533:AE533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AG$3>($B526+$E533),$C533-SUM($F533:AF533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AH$3>($B526+$E533),$C533-SUM($F533:AG533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AI$3>($B526+$E533),$C533-SUM($F533:AH533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AJ$3>($B526+$E533),$C533-SUM($F533:AI533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AK$3>($B526+$E533),$C533-SUM($F533:AJ533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AL$3>($B526+$E533),$C533-SUM($F533:AK533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AM$3>($B526+$E533),$C533-SUM($F533:AL533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AN$3>($B526+$E533),$C533-SUM($F533:AM533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AO$3>($B526+$E533),$C533-SUM($F533:AN533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AP$3>($B526+$E533),$C533-SUM($F533:AO533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AQ$3>($B526+$E533),$C533-SUM($F533:AP533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AR$3>($B526+$E533),$C533-SUM($F533:AQ533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AS$3>($B526+$E533),$C533-SUM($F533:AR533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AT$3>($B526+$E533),$C533-SUM($F533:AS533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AU$3>($B526+$E533),$C533-SUM($F533:AT533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AV$3>($B526+$E533),$C533-SUM($F533:AU533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AW$3>($B526+$E533),$C533-SUM($F533:AV533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AX$3>($B526+$E533),$C533-SUM($F533:AW533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AY$3>($B526+$E533),$C533-SUM($F533:AX533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AZ$3>($B526+$E533),$C533-SUM($F533:AY533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BA$3>($B526+$E533),$C533-SUM($F533:AZ533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BB$3>($B526+$E533),$C533-SUM($F533:BA533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BC$3>($B526+$E533),$C533-SUM($F533:BB533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BD$3>($B526+$E533),$C533-SUM($F533:BC533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BE$3>($B526+$E533),$C533-SUM($F533:BD533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BF$3>($B526+$E533),$C533-SUM($F533:BE533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BG$3>($B526+$E533),$C533-SUM($F533:BF533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BH$3>($B526+$E533),$C533-SUM($F533:BG533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BI$3>($B526+$E533),$C533-SUM($F533:BH533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BJ$3>($B526+$E533),$C533-SUM($F533:BI533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BK$3>($B526+$E533),$C533-SUM($F533:BJ533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BL$3>($B526+$E533),$C533-SUM($F533:BK533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BM$3>($B526+$E533),$C533-SUM($F533:BL533),($C533/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BN$3>($B526+$E533),$C533-SUM($F533:BM533),($C533/$B526)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E534)+OFFSET('I3 CAPEX '!$E$79,$A523,E534)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(O$3>($B526+$E534),$C534-SUM($F534:N534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E534),$C534-SUM($F534:O534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E534),$C534-SUM($F534:P534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E534),$C534-SUM($F534:Q534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E534),$C534-SUM($F534:R534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E534),$C534-SUM($F534:S534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E534),$C534-SUM($F534:T534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E534),$C534-SUM($F534:U534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E534),$C534-SUM($F534:V534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E534),$C534-SUM($F534:W534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E534),$C534-SUM($F534:X534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Z$3>($B526+$E534),$C534-SUM($F534:Y534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AA$3>($B526+$E534),$C534-SUM($F534:Z534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AB$3>($B526+$E534),$C534-SUM($F534:AA534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AC$3>($B526+$E534),$C534-SUM($F534:AB534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AD$3>($B526+$E534),$C534-SUM($F534:AC534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AE$3>($B526+$E534),$C534-SUM($F534:AD534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AF$3>($B526+$E534),$C534-SUM($F534:AE534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AG$3>($B526+$E534),$C534-SUM($F534:AF534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AH$3>($B526+$E534),$C534-SUM($F534:AG534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AI$3>($B526+$E534),$C534-SUM($F534:AH534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AJ$3>($B526+$E534),$C534-SUM($F534:AI534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AK$3>($B526+$E534),$C534-SUM($F534:AJ534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AL$3>($B526+$E534),$C534-SUM($F534:AK534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AM$3>($B526+$E534),$C534-SUM($F534:AL534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AN$3>($B526+$E534),$C534-SUM($F534:AM534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AO$3>($B526+$E534),$C534-SUM($F534:AN534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AP$3>($B526+$E534),$C534-SUM($F534:AO534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AQ$3>($B526+$E534),$C534-SUM($F534:AP534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AR$3>($B526+$E534),$C534-SUM($F534:AQ534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AS$3>($B526+$E534),$C534-SUM($F534:AR534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AT$3>($B526+$E534),$C534-SUM($F534:AS534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AU$3>($B526+$E534),$C534-SUM($F534:AT534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AV$3>($B526+$E534),$C534-SUM($F534:AU534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AW$3>($B526+$E534),$C534-SUM($F534:AV534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AX$3>($B526+$E534),$C534-SUM($F534:AW534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AY$3>($B526+$E534),$C534-SUM($F534:AX534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AZ$3>($B526+$E534),$C534-SUM($F534:AY534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BA$3>($B526+$E534),$C534-SUM($F534:AZ534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BB$3>($B526+$E534),$C534-SUM($F534:BA534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BC$3>($B526+$E534),$C534-SUM($F534:BB534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BD$3>($B526+$E534),$C534-SUM($F534:BC534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BE$3>($B526+$E534),$C534-SUM($F534:BD534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BF$3>($B526+$E534),$C534-SUM($F534:BE534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BG$3>($B526+$E534),$C534-SUM($F534:BF534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BH$3>($B526+$E534),$C534-SUM($F534:BG534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BI$3>($B526+$E534),$C534-SUM($F534:BH534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BJ$3>($B526+$E534),$C534-SUM($F534:BI534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BK$3>($B526+$E534),$C534-SUM($F534:BJ534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BL$3>($B526+$E534),$C534-SUM($F534:BK534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BM$3>($B526+$E534),$C534-SUM($F534:BL534),($C534/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BN$3>($B526+$E534),$C534-SUM($F534:BM534),($C534/$B526)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A523,E535)+OFFSET('I3 CAPEX '!$E$79,$A523,E535)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B526=\"n/a\",\"n/a\",IF(P$3>($B526+$E535),$C535-SUM($F535:O535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Q$3>($B526+$E535),$C535-SUM($F535:P535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(R$3>($B526+$E535),$C535-SUM($F535:Q535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(S$3>($B526+$E535),$C535-SUM($F535:R535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(T$3>($B526+$E535),$C535-SUM($F535:S535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(U$3>($B526+$E535),$C535-SUM($F535:T535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(V$3>($B526+$E535),$C535-SUM($F535:U535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(W$3>($B526+$E535),$C535-SUM($F535:V535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(X$3>($B526+$E535),$C535-SUM($F535:W535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Y$3>($B526+$E535),$C535-SUM($F535:X535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(Z$3>($B526+$E535),$C535-SUM($F535:Y535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AA$3>($B526+$E535),$C535-SUM($F535:Z535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AB$3>($B526+$E535),$C535-SUM($F535:AA535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AC$3>($B526+$E535),$C535-SUM($F535:AB535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AD$3>($B526+$E535),$C535-SUM($F535:AC535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AE$3>($B526+$E535),$C535-SUM($F535:AD535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AF$3>($B526+$E535),$C535-SUM($F535:AE535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AG$3>($B526+$E535),$C535-SUM($F535:AF535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AH$3>($B526+$E535),$C535-SUM($F535:AG535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AI$3>($B526+$E535),$C535-SUM($F535:AH535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AJ$3>($B526+$E535),$C535-SUM($F535:AI535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AK$3>($B526+$E535),$C535-SUM($F535:AJ535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AL$3>($B526+$E535),$C535-SUM($F535:AK535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AM$3>($B526+$E535),$C535-SUM($F535:AL535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AN$3>($B526+$E535),$C535-SUM($F535:AM535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AO$3>($B526+$E535),$C535-SUM($F535:AN535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AP$3>($B526+$E535),$C535-SUM($F535:AO535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AQ$3>($B526+$E535),$C535-SUM($F535:AP535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AR$3>($B526+$E535),$C535-SUM($F535:AQ535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AS$3>($B526+$E535),$C535-SUM($F535:AR535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AT$3>($B526+$E535),$C535-SUM($F535:AS535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AU$3>($B526+$E535),$C535-SUM($F535:AT535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AV$3>($B526+$E535),$C535-SUM($F535:AU535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AW$3>($B526+$E535),$C535-SUM($F535:AV535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AX$3>($B526+$E535),$C535-SUM($F535:AW535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AY$3>($B526+$E535),$C535-SUM($F535:AX535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(AZ$3>($B526+$E535),$C535-SUM($F535:AY535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BA$3>($B526+$E535),$C535-SUM($F535:AZ535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BB$3>($B526+$E535),$C535-SUM($F535:BA535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BC$3>($B526+$E535),$C535-SUM($F535:BB535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BD$3>($B526+$E535),$C535-SUM($F535:BC535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BE$3>($B526+$E535),$C535-SUM($F535:BD535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BF$3>($B526+$E535),$C535-SUM($F535:BE535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BG$3>($B526+$E535),$C535-SUM($F535:BF535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BH$3>($B526+$E535),$C535-SUM($F535:BG535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BI$3>($B526+$E535),$C535-SUM($F535:BH535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BJ$3>($B526+$E535),$C535-SUM($F535:BI535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BK$3>($B526+$E535),$C535-SUM($F535:BJ535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BL$3>($B526+$E535),$C535-SUM($F535:BK535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BM$3>($B526+$E535),$C535-SUM($F535:BL535),($C535/$B526)))","v":0},{"$f":"IF($B526=\"n/a\",\"n/a\",IF(BN$3>($B526+$E535),$C535-SUM($F535:BM535),($C535/$B526)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B523","v":"Asset28 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F524:F540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A523+1","v":29},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A542))","v":"Asset29 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B547=\"n/a\",\"n/a\",IF(F$3>$B547,+$B549,+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(G$3>$B547,+$B549-SUM($F543:F543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(H$3>$B547,+$B549-SUM($F543:G543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(I$3>$B547,+$B549-SUM($F543:H543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(J$3>$B547,+$B549-SUM($F543:I543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(K$3>$B547,+$B549-SUM($F543:J543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(L$3>$B547,+$B549-SUM($F543:K543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(M$3>$B547,+$B549-SUM($F543:L543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(N$3>$B547,+$B549-SUM($F543:M543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(O$3>$B547,+$B549-SUM($F543:N543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(P$3>$B547,+$B549-SUM($F543:O543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(Q$3>$B547,+$B549-SUM($F543:P543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(R$3>$B547,+$B549-SUM($F543:Q543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(S$3>$B547,+$B549-SUM($F543:R543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(T$3>$B547,+$B549-SUM($F543:S543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(U$3>$B547,+$B549-SUM($F543:T543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(V$3>$B547,+$B549-SUM($F543:U543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(W$3>$B547,+$B549-SUM($F543:V543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(X$3>$B547,+$B549-SUM($F543:W543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(Y$3>$B547,+$B549-SUM($F543:X543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(Z$3>$B547,+$B549-SUM($F543:Y543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AA$3>$B547,+$B549-SUM($F543:Z543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AB$3>$B547,+$B549-SUM($F543:AA543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AC$3>$B547,+$B549-SUM($F543:AB543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AD$3>$B547,+$B549-SUM($F543:AC543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AE$3>$B547,+$B549-SUM($F543:AD543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AF$3>$B547,+$B549-SUM($F543:AE543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AG$3>$B547,+$B549-SUM($F543:AF543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AH$3>$B547,+$B549-SUM($F543:AG543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AI$3>$B547,+$B549-SUM($F543:AH543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AJ$3>$B547,+$B549-SUM($F543:AI543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AK$3>$B547,+$B549-SUM($F543:AJ543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AL$3>$B547,+$B549-SUM($F543:AK543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AM$3>$B547,+$B549-SUM($F543:AL543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AN$3>$B547,+$B549-SUM($F543:AM543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AO$3>$B547,+$B549-SUM($F543:AN543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AP$3>$B547,+$B549-SUM($F543:AO543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AQ$3>$B547,+$B549-SUM($F543:AP543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AR$3>$B547,+$B549-SUM($F543:AQ543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AS$3>$B547,+$B549-SUM($F543:AR543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AT$3>$B547,+$B549-SUM($F543:AS543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AU$3>$B547,+$B549-SUM($F543:AT543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AV$3>$B547,+$B549-SUM($F543:AU543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AW$3>$B547,+$B549-SUM($F543:AV543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AX$3>$B547,+$B549-SUM($F543:AW543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AY$3>$B547,+$B549-SUM($F543:AX543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(AZ$3>$B547,+$B549-SUM($F543:AY543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BA$3>$B547,+$B549-SUM($F543:AZ543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BB$3>$B547,+$B549-SUM($F543:BA543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BC$3>$B547,+$B549-SUM($F543:BB543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BD$3>$B547,+$B549-SUM($F543:BC543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BE$3>$B547,+$B549-SUM($F543:BD543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BF$3>$B547,+$B549-SUM($F543:BE543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BG$3>$B547,+$B549-SUM($F543:BF543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BH$3>$B547,+$B549-SUM($F543:BG543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BI$3>$B547,+$B549-SUM($F543:BH543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BJ$3>$B547,+$B549-SUM($F543:BI543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BK$3>$B547,+$B549-SUM($F543:BJ543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BL$3>$B547,+$B549-SUM($F543:BK543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BM$3>$B547,+$B549-SUM($F543:BL543),+$B549/$B547))","v":0},{"$f":"IF($B547=\"n/a\",\"n/a\",IF(BN$3>$B547,+$B549-SUM($F543:BM543),+$B549/$B547))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B545=\"n/a\",\"n/a\",IF(K$3>$B545,+$B551-SUM($F544:J544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(L$3>$B545,+$B551-SUM($F544:K544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(M$3>$B545,+$B551-SUM($F544:L544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>$B545,+$B551-SUM($F544:M544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>$B545,+$B551-SUM($F544:N544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>$B545,+$B551-SUM($F544:O544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>$B545,+$B551-SUM($F544:P544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>$B545,+$B551-SUM($F544:Q544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>$B545,+$B551-SUM($F544:R544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>$B545,+$B551-SUM($F544:S544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>$B545,+$B551-SUM($F544:T544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>$B545,+$B551-SUM($F544:U544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>$B545,+$B551-SUM($F544:V544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>$B545,+$B551-SUM($F544:W544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>$B545,+$B551-SUM($F544:X544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Z$3>$B545,+$B551-SUM($F544:Y544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AA$3>$B545,+$B551-SUM($F544:Z544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AB$3>$B545,+$B551-SUM($F544:AA544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AC$3>$B545,+$B551-SUM($F544:AB544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AD$3>$B545,+$B551-SUM($F544:AC544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AE$3>$B545,+$B551-SUM($F544:AD544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AF$3>$B545,+$B551-SUM($F544:AE544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AG$3>$B545,+$B551-SUM($F544:AF544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AH$3>$B545,+$B551-SUM($F544:AG544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AI$3>$B545,+$B551-SUM($F544:AH544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AJ$3>$B545,+$B551-SUM($F544:AI544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AK$3>$B545,+$B551-SUM($F544:AJ544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AL$3>$B545,+$B551-SUM($F544:AK544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AM$3>$B545,+$B551-SUM($F544:AL544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AN$3>$B545,+$B551-SUM($F544:AM544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AO$3>$B545,+$B551-SUM($F544:AN544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AP$3>$B545,+$B551-SUM($F544:AO544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AQ$3>$B545,+$B551-SUM($F544:AP544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AR$3>$B545,+$B551-SUM($F544:AQ544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AS$3>$B545,+$B551-SUM($F544:AR544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AT$3>$B545,+$B551-SUM($F544:AS544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AU$3>$B545,+$B551-SUM($F544:AT544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AV$3>$B545,+$B551-SUM($F544:AU544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AW$3>$B545,+$B551-SUM($F544:AV544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AX$3>$B545,+$B551-SUM($F544:AW544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AY$3>$B545,+$B551-SUM($F544:AX544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AZ$3>$B545,+$B551-SUM($F544:AY544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BA$3>$B545,+$B551-SUM($F544:AZ544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BB$3>$B545,+$B551-SUM($F544:BA544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BC$3>$B545,+$B551-SUM($F544:BB544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BD$3>$B545,+$B551-SUM($F544:BC544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BE$3>$B545,+$B551-SUM($F544:BD544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BF$3>$B545,+$B551-SUM($F544:BE544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BG$3>$B545,+$B551-SUM($F544:BF544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BH$3>$B545,+$B551-SUM($F544:BG544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BI$3>$B545,+$B551-SUM($F544:BH544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BJ$3>$B545,+$B551-SUM($F544:BI544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BK$3>$B545,+$B551-SUM($F544:BJ544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BL$3>$B545,+$B551-SUM($F544:BK544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BM$3>$B545,+$B551-SUM($F544:BL544),+$B551/($B545-$E549)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BN$3>$B545,+$B551-SUM($F544:BM544),+$B551/($B545-$E549)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A542)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E545)","v":0},null,1,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(G$3>($B545+$E545),$C545-SUM($F545:F545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(H$3>($B545+$E545),$C545-SUM($F545:G545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(I$3>($B545+$E545),$C545-SUM($F545:H545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(J$3>($B545+$E545),$C545-SUM($F545:I545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(K$3>($B545+$E545),$C545-SUM($F545:J545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(L$3>($B545+$E545),$C545-SUM($F545:K545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(M$3>($B545+$E545),$C545-SUM($F545:L545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>($B545+$E545),$C545-SUM($F545:M545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E545),$C545-SUM($F545:N545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E545),$C545-SUM($F545:O545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E545),$C545-SUM($F545:P545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E545),$C545-SUM($F545:Q545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E545),$C545-SUM($F545:R545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E545),$C545-SUM($F545:S545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E545),$C545-SUM($F545:T545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E545),$C545-SUM($F545:U545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E545),$C545-SUM($F545:V545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E545),$C545-SUM($F545:W545),($C545/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E545),$C545-SUM($F545:X545),($C545/$B545)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E546)","v":0},null,2,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(H$3>($B545+$E546),$C546-SUM($F546:G546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(I$3>($B545+$E546),$C546-SUM($F546:H546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(J$3>($B545+$E546),$C546-SUM($F546:I546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(K$3>($B545+$E546),$C546-SUM($F546:J546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(L$3>($B545+$E546),$C546-SUM($F546:K546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(M$3>($B545+$E546),$C546-SUM($F546:L546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>($B545+$E546),$C546-SUM($F546:M546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E546),$C546-SUM($F546:N546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E546),$C546-SUM($F546:O546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E546),$C546-SUM($F546:P546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E546),$C546-SUM($F546:Q546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E546),$C546-SUM($F546:R546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E546),$C546-SUM($F546:S546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E546),$C546-SUM($F546:T546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E546),$C546-SUM($F546:U546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E546),$C546-SUM($F546:V546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E546),$C546-SUM($F546:W546),($C546/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E546),$C546-SUM($F546:X546),($C546/$B545)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A542)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E547)","v":0},null,3,null,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(I$3>($B545+$E547),$C547-SUM($F547:H547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(J$3>($B545+$E547),$C547-SUM($F547:I547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(K$3>($B545+$E547),$C547-SUM($F547:J547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(L$3>($B545+$E547),$C547-SUM($F547:K547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(M$3>($B545+$E547),$C547-SUM($F547:L547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>($B545+$E547),$C547-SUM($F547:M547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E547),$C547-SUM($F547:N547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E547),$C547-SUM($F547:O547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E547),$C547-SUM($F547:P547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E547),$C547-SUM($F547:Q547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E547),$C547-SUM($F547:R547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E547),$C547-SUM($F547:S547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E547),$C547-SUM($F547:T547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E547),$C547-SUM($F547:U547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E547),$C547-SUM($F547:V547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E547),$C547-SUM($F547:W547),($C547/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E547),$C547-SUM($F547:X547),($C547/$B545)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E548)","v":0},null,4,null,null,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(J$3>($B545+$E548),$C548-SUM($F548:I548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(K$3>($B545+$E548),$C548-SUM($F548:J548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(L$3>($B545+$E548),$C548-SUM($F548:K548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(M$3>($B545+$E548),$C548-SUM($F548:L548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>($B545+$E548),$C548-SUM($F548:M548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E548),$C548-SUM($F548:N548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E548),$C548-SUM($F548:O548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E548),$C548-SUM($F548:P548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E548),$C548-SUM($F548:Q548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E548),$C548-SUM($F548:R548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E548),$C548-SUM($F548:S548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E548),$C548-SUM($F548:T548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E548),$C548-SUM($F548:U548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E548),$C548-SUM($F548:V548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E548),$C548-SUM($F548:W548),($C548/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E548),$C548-SUM($F548:X548),($C548/$B545)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A542)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E549)+OFFSET('I3 CAPEX '!$E$79,$A542,E549)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(K$3>($B545+$E549),$C549-SUM($F549:J549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(L$3>($B545+$E549),$C549-SUM($F549:K549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(M$3>($B545+$E549),$C549-SUM($F549:L549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>($B545+$E549),$C549-SUM($F549:M549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E549),$C549-SUM($F549:N549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E549),$C549-SUM($F549:O549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E549),$C549-SUM($F549:P549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E549),$C549-SUM($F549:Q549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E549),$C549-SUM($F549:R549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E549),$C549-SUM($F549:S549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E549),$C549-SUM($F549:T549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E549),$C549-SUM($F549:U549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E549),$C549-SUM($F549:V549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E549),$C549-SUM($F549:W549),($C549/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E549),$C549-SUM($F549:X549),($C549/$B545)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E550)+OFFSET('I3 CAPEX '!$E$79,$A542,E550)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(L$3>($B545+$E550),$C550-SUM($F550:K550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(M$3>($B545+$E550),$C550-SUM($F550:L550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>($B545+$E550),$C550-SUM($F550:M550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E550),$C550-SUM($F550:N550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E550),$C550-SUM($F550:O550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E550),$C550-SUM($F550:P550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E550),$C550-SUM($F550:Q550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E550),$C550-SUM($F550:R550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E550),$C550-SUM($F550:S550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E550),$C550-SUM($F550:T550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E550),$C550-SUM($F550:U550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E550),$C550-SUM($F550:V550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E550),$C550-SUM($F550:W550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E550),$C550-SUM($F550:X550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Z$3>($B545+$E550),$C550-SUM($F550:Y550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AA$3>($B545+$E550),$C550-SUM($F550:Z550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AB$3>($B545+$E550),$C550-SUM($F550:AA550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AC$3>($B545+$E550),$C550-SUM($F550:AB550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AD$3>($B545+$E550),$C550-SUM($F550:AC550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AE$3>($B545+$E550),$C550-SUM($F550:AD550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AF$3>($B545+$E550),$C550-SUM($F550:AE550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AG$3>($B545+$E550),$C550-SUM($F550:AF550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AH$3>($B545+$E550),$C550-SUM($F550:AG550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AI$3>($B545+$E550),$C550-SUM($F550:AH550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AJ$3>($B545+$E550),$C550-SUM($F550:AI550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AK$3>($B545+$E550),$C550-SUM($F550:AJ550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AL$3>($B545+$E550),$C550-SUM($F550:AK550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AM$3>($B545+$E550),$C550-SUM($F550:AL550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AN$3>($B545+$E550),$C550-SUM($F550:AM550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AO$3>($B545+$E550),$C550-SUM($F550:AN550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AP$3>($B545+$E550),$C550-SUM($F550:AO550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AQ$3>($B545+$E550),$C550-SUM($F550:AP550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AR$3>($B545+$E550),$C550-SUM($F550:AQ550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AS$3>($B545+$E550),$C550-SUM($F550:AR550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AT$3>($B545+$E550),$C550-SUM($F550:AS550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AU$3>($B545+$E550),$C550-SUM($F550:AT550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AV$3>($B545+$E550),$C550-SUM($F550:AU550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AW$3>($B545+$E550),$C550-SUM($F550:AV550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AX$3>($B545+$E550),$C550-SUM($F550:AW550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AY$3>($B545+$E550),$C550-SUM($F550:AX550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AZ$3>($B545+$E550),$C550-SUM($F550:AY550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BA$3>($B545+$E550),$C550-SUM($F550:AZ550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BB$3>($B545+$E550),$C550-SUM($F550:BA550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BC$3>($B545+$E550),$C550-SUM($F550:BB550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BD$3>($B545+$E550),$C550-SUM($F550:BC550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BE$3>($B545+$E550),$C550-SUM($F550:BD550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BF$3>($B545+$E550),$C550-SUM($F550:BE550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BG$3>($B545+$E550),$C550-SUM($F550:BF550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BH$3>($B545+$E550),$C550-SUM($F550:BG550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BI$3>($B545+$E550),$C550-SUM($F550:BH550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BJ$3>($B545+$E550),$C550-SUM($F550:BI550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BK$3>($B545+$E550),$C550-SUM($F550:BJ550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BL$3>($B545+$E550),$C550-SUM($F550:BK550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BM$3>($B545+$E550),$C550-SUM($F550:BL550),($C550/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BN$3>($B545+$E550),$C550-SUM($F550:BM550),($C550/$B545)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A542,E548)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E551)+OFFSET('I3 CAPEX '!$E$79,$A542,E551)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(M$3>($B545+$E551),$C551-SUM($F551:L551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>($B545+$E551),$C551-SUM($F551:M551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E551),$C551-SUM($F551:N551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E551),$C551-SUM($F551:O551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E551),$C551-SUM($F551:P551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E551),$C551-SUM($F551:Q551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E551),$C551-SUM($F551:R551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E551),$C551-SUM($F551:S551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E551),$C551-SUM($F551:T551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E551),$C551-SUM($F551:U551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E551),$C551-SUM($F551:V551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E551),$C551-SUM($F551:W551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E551),$C551-SUM($F551:X551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Z$3>($B545+$E551),$C551-SUM($F551:Y551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AA$3>($B545+$E551),$C551-SUM($F551:Z551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AB$3>($B545+$E551),$C551-SUM($F551:AA551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AC$3>($B545+$E551),$C551-SUM($F551:AB551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AD$3>($B545+$E551),$C551-SUM($F551:AC551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AE$3>($B545+$E551),$C551-SUM($F551:AD551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AF$3>($B545+$E551),$C551-SUM($F551:AE551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AG$3>($B545+$E551),$C551-SUM($F551:AF551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AH$3>($B545+$E551),$C551-SUM($F551:AG551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AI$3>($B545+$E551),$C551-SUM($F551:AH551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AJ$3>($B545+$E551),$C551-SUM($F551:AI551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AK$3>($B545+$E551),$C551-SUM($F551:AJ551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AL$3>($B545+$E551),$C551-SUM($F551:AK551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AM$3>($B545+$E551),$C551-SUM($F551:AL551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AN$3>($B545+$E551),$C551-SUM($F551:AM551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AO$3>($B545+$E551),$C551-SUM($F551:AN551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AP$3>($B545+$E551),$C551-SUM($F551:AO551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AQ$3>($B545+$E551),$C551-SUM($F551:AP551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AR$3>($B545+$E551),$C551-SUM($F551:AQ551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AS$3>($B545+$E551),$C551-SUM($F551:AR551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AT$3>($B545+$E551),$C551-SUM($F551:AS551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AU$3>($B545+$E551),$C551-SUM($F551:AT551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AV$3>($B545+$E551),$C551-SUM($F551:AU551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AW$3>($B545+$E551),$C551-SUM($F551:AV551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AX$3>($B545+$E551),$C551-SUM($F551:AW551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AY$3>($B545+$E551),$C551-SUM($F551:AX551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AZ$3>($B545+$E551),$C551-SUM($F551:AY551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BA$3>($B545+$E551),$C551-SUM($F551:AZ551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BB$3>($B545+$E551),$C551-SUM($F551:BA551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BC$3>($B545+$E551),$C551-SUM($F551:BB551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BD$3>($B545+$E551),$C551-SUM($F551:BC551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BE$3>($B545+$E551),$C551-SUM($F551:BD551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BF$3>($B545+$E551),$C551-SUM($F551:BE551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BG$3>($B545+$E551),$C551-SUM($F551:BF551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BH$3>($B545+$E551),$C551-SUM($F551:BG551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BI$3>($B545+$E551),$C551-SUM($F551:BH551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BJ$3>($B545+$E551),$C551-SUM($F551:BI551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BK$3>($B545+$E551),$C551-SUM($F551:BJ551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BL$3>($B545+$E551),$C551-SUM($F551:BK551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BM$3>($B545+$E551),$C551-SUM($F551:BL551),($C551/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BN$3>($B545+$E551),$C551-SUM($F551:BM551),($C551/$B545)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E552)+OFFSET('I3 CAPEX '!$E$79,$A542,E552)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(N$3>($B545+$E552),$C552-SUM($F552:M552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E552),$C552-SUM($F552:N552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E552),$C552-SUM($F552:O552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E552),$C552-SUM($F552:P552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E552),$C552-SUM($F552:Q552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E552),$C552-SUM($F552:R552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E552),$C552-SUM($F552:S552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E552),$C552-SUM($F552:T552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E552),$C552-SUM($F552:U552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E552),$C552-SUM($F552:V552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E552),$C552-SUM($F552:W552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E552),$C552-SUM($F552:X552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Z$3>($B545+$E552),$C552-SUM($F552:Y552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AA$3>($B545+$E552),$C552-SUM($F552:Z552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AB$3>($B545+$E552),$C552-SUM($F552:AA552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AC$3>($B545+$E552),$C552-SUM($F552:AB552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AD$3>($B545+$E552),$C552-SUM($F552:AC552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AE$3>($B545+$E552),$C552-SUM($F552:AD552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AF$3>($B545+$E552),$C552-SUM($F552:AE552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AG$3>($B545+$E552),$C552-SUM($F552:AF552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AH$3>($B545+$E552),$C552-SUM($F552:AG552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AI$3>($B545+$E552),$C552-SUM($F552:AH552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AJ$3>($B545+$E552),$C552-SUM($F552:AI552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AK$3>($B545+$E552),$C552-SUM($F552:AJ552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AL$3>($B545+$E552),$C552-SUM($F552:AK552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AM$3>($B545+$E552),$C552-SUM($F552:AL552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AN$3>($B545+$E552),$C552-SUM($F552:AM552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AO$3>($B545+$E552),$C552-SUM($F552:AN552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AP$3>($B545+$E552),$C552-SUM($F552:AO552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AQ$3>($B545+$E552),$C552-SUM($F552:AP552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AR$3>($B545+$E552),$C552-SUM($F552:AQ552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AS$3>($B545+$E552),$C552-SUM($F552:AR552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AT$3>($B545+$E552),$C552-SUM($F552:AS552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AU$3>($B545+$E552),$C552-SUM($F552:AT552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AV$3>($B545+$E552),$C552-SUM($F552:AU552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AW$3>($B545+$E552),$C552-SUM($F552:AV552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AX$3>($B545+$E552),$C552-SUM($F552:AW552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AY$3>($B545+$E552),$C552-SUM($F552:AX552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AZ$3>($B545+$E552),$C552-SUM($F552:AY552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BA$3>($B545+$E552),$C552-SUM($F552:AZ552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BB$3>($B545+$E552),$C552-SUM($F552:BA552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BC$3>($B545+$E552),$C552-SUM($F552:BB552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BD$3>($B545+$E552),$C552-SUM($F552:BC552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BE$3>($B545+$E552),$C552-SUM($F552:BD552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BF$3>($B545+$E552),$C552-SUM($F552:BE552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BG$3>($B545+$E552),$C552-SUM($F552:BF552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BH$3>($B545+$E552),$C552-SUM($F552:BG552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BI$3>($B545+$E552),$C552-SUM($F552:BH552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BJ$3>($B545+$E552),$C552-SUM($F552:BI552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BK$3>($B545+$E552),$C552-SUM($F552:BJ552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BL$3>($B545+$E552),$C552-SUM($F552:BK552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BM$3>($B545+$E552),$C552-SUM($F552:BL552),($C552/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BN$3>($B545+$E552),$C552-SUM($F552:BM552),($C552/$B545)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E553)+OFFSET('I3 CAPEX '!$E$79,$A542,E553)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(O$3>($B545+$E553),$C553-SUM($F553:N553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E553),$C553-SUM($F553:O553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E553),$C553-SUM($F553:P553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E553),$C553-SUM($F553:Q553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E553),$C553-SUM($F553:R553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E553),$C553-SUM($F553:S553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E553),$C553-SUM($F553:T553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E553),$C553-SUM($F553:U553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E553),$C553-SUM($F553:V553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E553),$C553-SUM($F553:W553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E553),$C553-SUM($F553:X553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Z$3>($B545+$E553),$C553-SUM($F553:Y553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AA$3>($B545+$E553),$C553-SUM($F553:Z553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AB$3>($B545+$E553),$C553-SUM($F553:AA553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AC$3>($B545+$E553),$C553-SUM($F553:AB553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AD$3>($B545+$E553),$C553-SUM($F553:AC553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AE$3>($B545+$E553),$C553-SUM($F553:AD553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AF$3>($B545+$E553),$C553-SUM($F553:AE553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AG$3>($B545+$E553),$C553-SUM($F553:AF553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AH$3>($B545+$E553),$C553-SUM($F553:AG553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AI$3>($B545+$E553),$C553-SUM($F553:AH553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AJ$3>($B545+$E553),$C553-SUM($F553:AI553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AK$3>($B545+$E553),$C553-SUM($F553:AJ553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AL$3>($B545+$E553),$C553-SUM($F553:AK553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AM$3>($B545+$E553),$C553-SUM($F553:AL553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AN$3>($B545+$E553),$C553-SUM($F553:AM553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AO$3>($B545+$E553),$C553-SUM($F553:AN553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AP$3>($B545+$E553),$C553-SUM($F553:AO553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AQ$3>($B545+$E553),$C553-SUM($F553:AP553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AR$3>($B545+$E553),$C553-SUM($F553:AQ553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AS$3>($B545+$E553),$C553-SUM($F553:AR553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AT$3>($B545+$E553),$C553-SUM($F553:AS553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AU$3>($B545+$E553),$C553-SUM($F553:AT553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AV$3>($B545+$E553),$C553-SUM($F553:AU553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AW$3>($B545+$E553),$C553-SUM($F553:AV553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AX$3>($B545+$E553),$C553-SUM($F553:AW553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AY$3>($B545+$E553),$C553-SUM($F553:AX553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AZ$3>($B545+$E553),$C553-SUM($F553:AY553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BA$3>($B545+$E553),$C553-SUM($F553:AZ553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BB$3>($B545+$E553),$C553-SUM($F553:BA553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BC$3>($B545+$E553),$C553-SUM($F553:BB553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BD$3>($B545+$E553),$C553-SUM($F553:BC553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BE$3>($B545+$E553),$C553-SUM($F553:BD553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BF$3>($B545+$E553),$C553-SUM($F553:BE553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BG$3>($B545+$E553),$C553-SUM($F553:BF553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BH$3>($B545+$E553),$C553-SUM($F553:BG553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BI$3>($B545+$E553),$C553-SUM($F553:BH553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BJ$3>($B545+$E553),$C553-SUM($F553:BI553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BK$3>($B545+$E553),$C553-SUM($F553:BJ553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BL$3>($B545+$E553),$C553-SUM($F553:BK553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BM$3>($B545+$E553),$C553-SUM($F553:BL553),($C553/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BN$3>($B545+$E553),$C553-SUM($F553:BM553),($C553/$B545)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A542,E554)+OFFSET('I3 CAPEX '!$E$79,$A542,E554)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B545=\"n/a\",\"n/a\",IF(P$3>($B545+$E554),$C554-SUM($F554:O554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Q$3>($B545+$E554),$C554-SUM($F554:P554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(R$3>($B545+$E554),$C554-SUM($F554:Q554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(S$3>($B545+$E554),$C554-SUM($F554:R554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(T$3>($B545+$E554),$C554-SUM($F554:S554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(U$3>($B545+$E554),$C554-SUM($F554:T554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(V$3>($B545+$E554),$C554-SUM($F554:U554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(W$3>($B545+$E554),$C554-SUM($F554:V554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(X$3>($B545+$E554),$C554-SUM($F554:W554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Y$3>($B545+$E554),$C554-SUM($F554:X554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(Z$3>($B545+$E554),$C554-SUM($F554:Y554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AA$3>($B545+$E554),$C554-SUM($F554:Z554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AB$3>($B545+$E554),$C554-SUM($F554:AA554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AC$3>($B545+$E554),$C554-SUM($F554:AB554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AD$3>($B545+$E554),$C554-SUM($F554:AC554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AE$3>($B545+$E554),$C554-SUM($F554:AD554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AF$3>($B545+$E554),$C554-SUM($F554:AE554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AG$3>($B545+$E554),$C554-SUM($F554:AF554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AH$3>($B545+$E554),$C554-SUM($F554:AG554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AI$3>($B545+$E554),$C554-SUM($F554:AH554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AJ$3>($B545+$E554),$C554-SUM($F554:AI554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AK$3>($B545+$E554),$C554-SUM($F554:AJ554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AL$3>($B545+$E554),$C554-SUM($F554:AK554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AM$3>($B545+$E554),$C554-SUM($F554:AL554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AN$3>($B545+$E554),$C554-SUM($F554:AM554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AO$3>($B545+$E554),$C554-SUM($F554:AN554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AP$3>($B545+$E554),$C554-SUM($F554:AO554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AQ$3>($B545+$E554),$C554-SUM($F554:AP554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AR$3>($B545+$E554),$C554-SUM($F554:AQ554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AS$3>($B545+$E554),$C554-SUM($F554:AR554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AT$3>($B545+$E554),$C554-SUM($F554:AS554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AU$3>($B545+$E554),$C554-SUM($F554:AT554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AV$3>($B545+$E554),$C554-SUM($F554:AU554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AW$3>($B545+$E554),$C554-SUM($F554:AV554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AX$3>($B545+$E554),$C554-SUM($F554:AW554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AY$3>($B545+$E554),$C554-SUM($F554:AX554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(AZ$3>($B545+$E554),$C554-SUM($F554:AY554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BA$3>($B545+$E554),$C554-SUM($F554:AZ554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BB$3>($B545+$E554),$C554-SUM($F554:BA554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BC$3>($B545+$E554),$C554-SUM($F554:BB554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BD$3>($B545+$E554),$C554-SUM($F554:BC554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BE$3>($B545+$E554),$C554-SUM($F554:BD554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BF$3>($B545+$E554),$C554-SUM($F554:BE554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BG$3>($B545+$E554),$C554-SUM($F554:BF554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BH$3>($B545+$E554),$C554-SUM($F554:BG554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BI$3>($B545+$E554),$C554-SUM($F554:BH554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BJ$3>($B545+$E554),$C554-SUM($F554:BI554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BK$3>($B545+$E554),$C554-SUM($F554:BJ554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BL$3>($B545+$E554),$C554-SUM($F554:BK554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BM$3>($B545+$E554),$C554-SUM($F554:BL554),($C554/$B545)))","v":0},{"$f":"IF($B545=\"n/a\",\"n/a\",IF(BN$3>($B545+$E554),$C554-SUM($F554:BM554),($C554/$B545)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B542","v":"Asset29 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F543:F559)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A542+1","v":30},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A561))","v":"Asset30 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B566=\"n/a\",\"n/a\",IF(F$3>$B566,+$B568,+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(G$3>$B566,+$B568-SUM($F562:F562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(H$3>$B566,+$B568-SUM($F562:G562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(I$3>$B566,+$B568-SUM($F562:H562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(J$3>$B566,+$B568-SUM($F562:I562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(K$3>$B566,+$B568-SUM($F562:J562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(L$3>$B566,+$B568-SUM($F562:K562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(M$3>$B566,+$B568-SUM($F562:L562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(N$3>$B566,+$B568-SUM($F562:M562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(O$3>$B566,+$B568-SUM($F562:N562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(P$3>$B566,+$B568-SUM($F562:O562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(Q$3>$B566,+$B568-SUM($F562:P562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(R$3>$B566,+$B568-SUM($F562:Q562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(S$3>$B566,+$B568-SUM($F562:R562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(T$3>$B566,+$B568-SUM($F562:S562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(U$3>$B566,+$B568-SUM($F562:T562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(V$3>$B566,+$B568-SUM($F562:U562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(W$3>$B566,+$B568-SUM($F562:V562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(X$3>$B566,+$B568-SUM($F562:W562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(Y$3>$B566,+$B568-SUM($F562:X562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(Z$3>$B566,+$B568-SUM($F562:Y562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AA$3>$B566,+$B568-SUM($F562:Z562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AB$3>$B566,+$B568-SUM($F562:AA562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AC$3>$B566,+$B568-SUM($F562:AB562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AD$3>$B566,+$B568-SUM($F562:AC562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AE$3>$B566,+$B568-SUM($F562:AD562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AF$3>$B566,+$B568-SUM($F562:AE562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AG$3>$B566,+$B568-SUM($F562:AF562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AH$3>$B566,+$B568-SUM($F562:AG562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AI$3>$B566,+$B568-SUM($F562:AH562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AJ$3>$B566,+$B568-SUM($F562:AI562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AK$3>$B566,+$B568-SUM($F562:AJ562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AL$3>$B566,+$B568-SUM($F562:AK562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AM$3>$B566,+$B568-SUM($F562:AL562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AN$3>$B566,+$B568-SUM($F562:AM562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AO$3>$B566,+$B568-SUM($F562:AN562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AP$3>$B566,+$B568-SUM($F562:AO562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AQ$3>$B566,+$B568-SUM($F562:AP562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AR$3>$B566,+$B568-SUM($F562:AQ562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AS$3>$B566,+$B568-SUM($F562:AR562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AT$3>$B566,+$B568-SUM($F562:AS562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AU$3>$B566,+$B568-SUM($F562:AT562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AV$3>$B566,+$B568-SUM($F562:AU562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AW$3>$B566,+$B568-SUM($F562:AV562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AX$3>$B566,+$B568-SUM($F562:AW562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AY$3>$B566,+$B568-SUM($F562:AX562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(AZ$3>$B566,+$B568-SUM($F562:AY562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BA$3>$B566,+$B568-SUM($F562:AZ562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BB$3>$B566,+$B568-SUM($F562:BA562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BC$3>$B566,+$B568-SUM($F562:BB562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BD$3>$B566,+$B568-SUM($F562:BC562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BE$3>$B566,+$B568-SUM($F562:BD562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BF$3>$B566,+$B568-SUM($F562:BE562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BG$3>$B566,+$B568-SUM($F562:BF562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BH$3>$B566,+$B568-SUM($F562:BG562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BI$3>$B566,+$B568-SUM($F562:BH562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BJ$3>$B566,+$B568-SUM($F562:BI562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BK$3>$B566,+$B568-SUM($F562:BJ562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BL$3>$B566,+$B568-SUM($F562:BK562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BM$3>$B566,+$B568-SUM($F562:BL562),+$B568/$B566))","v":0},{"$f":"IF($B566=\"n/a\",\"n/a\",IF(BN$3>$B566,+$B568-SUM($F562:BM562),+$B568/$B566))","v":0}]
[null,"Std Life","Capex:",null,0,null,null,null,null,"Initial Asset Base Adjustment",{"$f":"IF($B564=\"n/a\",\"n/a\",IF(K$3>$B564,+$B570-SUM($F563:J563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(L$3>$B564,+$B570-SUM($F563:K563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(M$3>$B564,+$B570-SUM($F563:L563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>$B564,+$B570-SUM($F563:M563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>$B564,+$B570-SUM($F563:N563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>$B564,+$B570-SUM($F563:O563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>$B564,+$B570-SUM($F563:P563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>$B564,+$B570-SUM($F563:Q563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>$B564,+$B570-SUM($F563:R563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>$B564,+$B570-SUM($F563:S563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>$B564,+$B570-SUM($F563:T563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>$B564,+$B570-SUM($F563:U563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>$B564,+$B570-SUM($F563:V563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>$B564,+$B570-SUM($F563:W563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>$B564,+$B570-SUM($F563:X563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>$B564,+$B570-SUM($F563:Y563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>$B564,+$B570-SUM($F563:Z563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>$B564,+$B570-SUM($F563:AA563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>$B564,+$B570-SUM($F563:AB563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>$B564,+$B570-SUM($F563:AC563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>$B564,+$B570-SUM($F563:AD563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>$B564,+$B570-SUM($F563:AE563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>$B564,+$B570-SUM($F563:AF563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>$B564,+$B570-SUM($F563:AG563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>$B564,+$B570-SUM($F563:AH563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>$B564,+$B570-SUM($F563:AI563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>$B564,+$B570-SUM($F563:AJ563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>$B564,+$B570-SUM($F563:AK563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>$B564,+$B570-SUM($F563:AL563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>$B564,+$B570-SUM($F563:AM563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>$B564,+$B570-SUM($F563:AN563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>$B564,+$B570-SUM($F563:AO563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>$B564,+$B570-SUM($F563:AP563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>$B564,+$B570-SUM($F563:AQ563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>$B564,+$B570-SUM($F563:AR563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>$B564,+$B570-SUM($F563:AS563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>$B564,+$B570-SUM($F563:AT563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>$B564,+$B570-SUM($F563:AU563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>$B564,+$B570-SUM($F563:AV563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>$B564,+$B570-SUM($F563:AW563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>$B564,+$B570-SUM($F563:AX563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>$B564,+$B570-SUM($F563:AY563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>$B564,+$B570-SUM($F563:AZ563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>$B564,+$B570-SUM($F563:BA563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>$B564,+$B570-SUM($F563:BB563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>$B564,+$B570-SUM($F563:BC563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>$B564,+$B570-SUM($F563:BD563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>$B564,+$B570-SUM($F563:BE563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>$B564,+$B570-SUM($F563:BF563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>$B564,+$B570-SUM($F563:BG563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>$B564,+$B570-SUM($F563:BH563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>$B564,+$B570-SUM($F563:BI563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>$B564,+$B570-SUM($F563:BJ563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>$B564,+$B570-SUM($F563:BK563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>$B564,+$B570-SUM($F563:BL563),+$B570/($B564-$E568)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>$B564,+$B570-SUM($F563:BM563),+$B570/($B564-$E568)))","v":0}]
[null,{"$f":"INDEX('I1 '!$C$7:$C$36,A561)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E564)","v":0},null,1,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(G$3>($B564+$E564),$C564-SUM($F564:F564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(H$3>($B564+$E564),$C564-SUM($F564:G564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(I$3>($B564+$E564),$C564-SUM($F564:H564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(J$3>($B564+$E564),$C564-SUM($F564:I564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(K$3>($B564+$E564),$C564-SUM($F564:J564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(L$3>($B564+$E564),$C564-SUM($F564:K564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(M$3>($B564+$E564),$C564-SUM($F564:L564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>($B564+$E564),$C564-SUM($F564:M564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E564),$C564-SUM($F564:N564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E564),$C564-SUM($F564:O564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E564),$C564-SUM($F564:P564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E564),$C564-SUM($F564:Q564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E564),$C564-SUM($F564:R564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E564),$C564-SUM($F564:S564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E564),$C564-SUM($F564:T564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E564),$C564-SUM($F564:U564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E564),$C564-SUM($F564:V564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E564),$C564-SUM($F564:W564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E564),$C564-SUM($F564:X564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E564),$C564-SUM($F564:Y564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E564),$C564-SUM($F564:Z564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E564),$C564-SUM($F564:AA564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E564),$C564-SUM($F564:AB564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E564),$C564-SUM($F564:AC564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E564),$C564-SUM($F564:AD564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E564),$C564-SUM($F564:AE564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E564),$C564-SUM($F564:AF564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E564),$C564-SUM($F564:AG564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E564),$C564-SUM($F564:AH564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E564),$C564-SUM($F564:AI564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E564),$C564-SUM($F564:AJ564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E564),$C564-SUM($F564:AK564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E564),$C564-SUM($F564:AL564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E564),$C564-SUM($F564:AM564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E564),$C564-SUM($F564:AN564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E564),$C564-SUM($F564:AO564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E564),$C564-SUM($F564:AP564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E564),$C564-SUM($F564:AQ564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E564),$C564-SUM($F564:AR564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E564),$C564-SUM($F564:AS564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E564),$C564-SUM($F564:AT564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E564),$C564-SUM($F564:AU564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E564),$C564-SUM($F564:AV564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E564),$C564-SUM($F564:AW564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E564),$C564-SUM($F564:AX564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E564),$C564-SUM($F564:AY564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E564),$C564-SUM($F564:AZ564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E564),$C564-SUM($F564:BA564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E564),$C564-SUM($F564:BB564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E564),$C564-SUM($F564:BC564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E564),$C564-SUM($F564:BD564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E564),$C564-SUM($F564:BE564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E564),$C564-SUM($F564:BF564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E564),$C564-SUM($F564:BG564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E564),$C564-SUM($F564:BH564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E564),$C564-SUM($F564:BI564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E564),$C564-SUM($F564:BJ564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E564),$C564-SUM($F564:BK564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E564),$C564-SUM($F564:BL564),($C564/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E564),$C564-SUM($F564:BM564),($C564/$B564)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E565)","v":0},null,2,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(H$3>($B564+$E565),$C565-SUM($F565:G565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(I$3>($B564+$E565),$C565-SUM($F565:H565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(J$3>($B564+$E565),$C565-SUM($F565:I565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(K$3>($B564+$E565),$C565-SUM($F565:J565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(L$3>($B564+$E565),$C565-SUM($F565:K565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(M$3>($B564+$E565),$C565-SUM($F565:L565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>($B564+$E565),$C565-SUM($F565:M565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E565),$C565-SUM($F565:N565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E565),$C565-SUM($F565:O565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E565),$C565-SUM($F565:P565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E565),$C565-SUM($F565:Q565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E565),$C565-SUM($F565:R565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E565),$C565-SUM($F565:S565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E565),$C565-SUM($F565:T565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E565),$C565-SUM($F565:U565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E565),$C565-SUM($F565:V565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E565),$C565-SUM($F565:W565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E565),$C565-SUM($F565:X565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E565),$C565-SUM($F565:Y565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E565),$C565-SUM($F565:Z565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E565),$C565-SUM($F565:AA565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E565),$C565-SUM($F565:AB565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E565),$C565-SUM($F565:AC565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E565),$C565-SUM($F565:AD565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E565),$C565-SUM($F565:AE565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E565),$C565-SUM($F565:AF565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E565),$C565-SUM($F565:AG565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E565),$C565-SUM($F565:AH565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E565),$C565-SUM($F565:AI565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E565),$C565-SUM($F565:AJ565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E565),$C565-SUM($F565:AK565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E565),$C565-SUM($F565:AL565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E565),$C565-SUM($F565:AM565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E565),$C565-SUM($F565:AN565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E565),$C565-SUM($F565:AO565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E565),$C565-SUM($F565:AP565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E565),$C565-SUM($F565:AQ565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E565),$C565-SUM($F565:AR565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E565),$C565-SUM($F565:AS565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E565),$C565-SUM($F565:AT565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E565),$C565-SUM($F565:AU565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E565),$C565-SUM($F565:AV565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E565),$C565-SUM($F565:AW565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E565),$C565-SUM($F565:AX565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E565),$C565-SUM($F565:AY565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E565),$C565-SUM($F565:AZ565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E565),$C565-SUM($F565:BA565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E565),$C565-SUM($F565:BB565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E565),$C565-SUM($F565:BC565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E565),$C565-SUM($F565:BD565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E565),$C565-SUM($F565:BE565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E565),$C565-SUM($F565:BF565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E565),$C565-SUM($F565:BG565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E565),$C565-SUM($F565:BH565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E565),$C565-SUM($F565:BI565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E565),$C565-SUM($F565:BJ565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E565),$C565-SUM($F565:BK565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E565),$C565-SUM($F565:BL565),($C565/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E565),$C565-SUM($F565:BM565),($C565/$B564)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$E$9:$E$38,A561)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E566)","v":0},null,3,null,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(I$3>($B564+$E566),$C566-SUM($F566:H566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(J$3>($B564+$E566),$C566-SUM($F566:I566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(K$3>($B564+$E566),$C566-SUM($F566:J566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(L$3>($B564+$E566),$C566-SUM($F566:K566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(M$3>($B564+$E566),$C566-SUM($F566:L566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>($B564+$E566),$C566-SUM($F566:M566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E566),$C566-SUM($F566:N566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E566),$C566-SUM($F566:O566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E566),$C566-SUM($F566:P566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E566),$C566-SUM($F566:Q566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E566),$C566-SUM($F566:R566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E566),$C566-SUM($F566:S566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E566),$C566-SUM($F566:T566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E566),$C566-SUM($F566:U566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E566),$C566-SUM($F566:V566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E566),$C566-SUM($F566:W566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E566),$C566-SUM($F566:X566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E566),$C566-SUM($F566:Y566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E566),$C566-SUM($F566:Z566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E566),$C566-SUM($F566:AA566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E566),$C566-SUM($F566:AB566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E566),$C566-SUM($F566:AC566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E566),$C566-SUM($F566:AD566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E566),$C566-SUM($F566:AE566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E566),$C566-SUM($F566:AF566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E566),$C566-SUM($F566:AG566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E566),$C566-SUM($F566:AH566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E566),$C566-SUM($F566:AI566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E566),$C566-SUM($F566:AJ566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E566),$C566-SUM($F566:AK566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E566),$C566-SUM($F566:AL566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E566),$C566-SUM($F566:AM566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E566),$C566-SUM($F566:AN566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E566),$C566-SUM($F566:AO566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E566),$C566-SUM($F566:AP566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E566),$C566-SUM($F566:AQ566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E566),$C566-SUM($F566:AR566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E566),$C566-SUM($F566:AS566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E566),$C566-SUM($F566:AT566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E566),$C566-SUM($F566:AU566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E566),$C566-SUM($F566:AV566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E566),$C566-SUM($F566:AW566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E566),$C566-SUM($F566:AX566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E566),$C566-SUM($F566:AY566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E566),$C566-SUM($F566:AZ566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E566),$C566-SUM($F566:BA566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E566),$C566-SUM($F566:BB566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E566),$C566-SUM($F566:BC566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E566),$C566-SUM($F566:BD566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E566),$C566-SUM($F566:BE566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E566),$C566-SUM($F566:BF566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E566),$C566-SUM($F566:BG566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E566),$C566-SUM($F566:BH566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E566),$C566-SUM($F566:BI566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E566),$C566-SUM($F566:BJ566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E566),$C566-SUM($F566:BK566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E566),$C566-SUM($F566:BL566),($C566/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E566),$C566-SUM($F566:BM566),($C566/$B564)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E567)","v":0},null,4,null,null,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(J$3>($B564+$E567),$C567-SUM($F567:I567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(K$3>($B564+$E567),$C567-SUM($F567:J567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(L$3>($B564+$E567),$C567-SUM($F567:K567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(M$3>($B564+$E567),$C567-SUM($F567:L567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>($B564+$E567),$C567-SUM($F567:M567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E567),$C567-SUM($F567:N567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E567),$C567-SUM($F567:O567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E567),$C567-SUM($F567:P567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E567),$C567-SUM($F567:Q567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E567),$C567-SUM($F567:R567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E567),$C567-SUM($F567:S567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E567),$C567-SUM($F567:T567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E567),$C567-SUM($F567:U567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E567),$C567-SUM($F567:V567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E567),$C567-SUM($F567:W567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E567),$C567-SUM($F567:X567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E567),$C567-SUM($F567:Y567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E567),$C567-SUM($F567:Z567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E567),$C567-SUM($F567:AA567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E567),$C567-SUM($F567:AB567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E567),$C567-SUM($F567:AC567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E567),$C567-SUM($F567:AD567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E567),$C567-SUM($F567:AE567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E567),$C567-SUM($F567:AF567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E567),$C567-SUM($F567:AG567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E567),$C567-SUM($F567:AH567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E567),$C567-SUM($F567:AI567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E567),$C567-SUM($F567:AJ567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E567),$C567-SUM($F567:AK567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E567),$C567-SUM($F567:AL567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E567),$C567-SUM($F567:AM567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E567),$C567-SUM($F567:AN567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E567),$C567-SUM($F567:AO567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E567),$C567-SUM($F567:AP567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E567),$C567-SUM($F567:AQ567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E567),$C567-SUM($F567:AR567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E567),$C567-SUM($F567:AS567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E567),$C567-SUM($F567:AT567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E567),$C567-SUM($F567:AU567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E567),$C567-SUM($F567:AV567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E567),$C567-SUM($F567:AW567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E567),$C567-SUM($F567:AX567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E567),$C567-SUM($F567:AY567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E567),$C567-SUM($F567:AZ567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E567),$C567-SUM($F567:BA567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E567),$C567-SUM($F567:BB567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E567),$C567-SUM($F567:BC567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E567),$C567-SUM($F567:BD567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E567),$C567-SUM($F567:BE567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E567),$C567-SUM($F567:BF567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E567),$C567-SUM($F567:BG567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E567),$C567-SUM($F567:BH567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E567),$C567-SUM($F567:BI567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E567),$C567-SUM($F567:BJ567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E567),$C567-SUM($F567:BK567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E567),$C567-SUM($F567:BL567),($C567/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E567),$C567-SUM($F567:BM567),($C567/$B564)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$D$9:$D$38,A561)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E568)+OFFSET('I3 CAPEX '!$E$79,$A561,E568)","v":0},null,5,null,null,null,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(K$3>($B564+$E568),$C568-SUM($F568:J568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(L$3>($B564+$E568),$C568-SUM($F568:K568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(M$3>($B564+$E568),$C568-SUM($F568:L568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>($B564+$E568),$C568-SUM($F568:M568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E568),$C568-SUM($F568:N568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E568),$C568-SUM($F568:O568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E568),$C568-SUM($F568:P568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E568),$C568-SUM($F568:Q568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E568),$C568-SUM($F568:R568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E568),$C568-SUM($F568:S568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E568),$C568-SUM($F568:T568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E568),$C568-SUM($F568:U568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E568),$C568-SUM($F568:V568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E568),$C568-SUM($F568:W568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E568),$C568-SUM($F568:X568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E568),$C568-SUM($F568:Y568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E568),$C568-SUM($F568:Z568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E568),$C568-SUM($F568:AA568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E568),$C568-SUM($F568:AB568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E568),$C568-SUM($F568:AC568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E568),$C568-SUM($F568:AD568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E568),$C568-SUM($F568:AE568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E568),$C568-SUM($F568:AF568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E568),$C568-SUM($F568:AG568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E568),$C568-SUM($F568:AH568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E568),$C568-SUM($F568:AI568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E568),$C568-SUM($F568:AJ568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E568),$C568-SUM($F568:AK568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E568),$C568-SUM($F568:AL568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E568),$C568-SUM($F568:AM568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E568),$C568-SUM($F568:AN568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E568),$C568-SUM($F568:AO568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E568),$C568-SUM($F568:AP568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E568),$C568-SUM($F568:AQ568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E568),$C568-SUM($F568:AR568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E568),$C568-SUM($F568:AS568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E568),$C568-SUM($F568:AT568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E568),$C568-SUM($F568:AU568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E568),$C568-SUM($F568:AV568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E568),$C568-SUM($F568:AW568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E568),$C568-SUM($F568:AX568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E568),$C568-SUM($F568:AY568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E568),$C568-SUM($F568:AZ568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E568),$C568-SUM($F568:BA568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E568),$C568-SUM($F568:BB568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E568),$C568-SUM($F568:BC568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E568),$C568-SUM($F568:BD568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E568),$C568-SUM($F568:BE568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E568),$C568-SUM($F568:BF568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E568),$C568-SUM($F568:BG568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E568),$C568-SUM($F568:BH568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E568),$C568-SUM($F568:BI568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E568),$C568-SUM($F568:BJ568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E568),$C568-SUM($F568:BK568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E568),$C568-SUM($F568:BL568),($C568/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E568),$C568-SUM($F568:BM568),($C568/$B564)))","v":0}]
[null,"Op Bal Adjustment",{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E569)+OFFSET('I3 CAPEX '!$E$79,$A561,E569)","v":0},null,6,null,null,null,null,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(L$3>($B564+$E569),$C569-SUM($F569:K569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(M$3>($B564+$E569),$C569-SUM($F569:L569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>($B564+$E569),$C569-SUM($F569:M569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E569),$C569-SUM($F569:N569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E569),$C569-SUM($F569:O569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E569),$C569-SUM($F569:P569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E569),$C569-SUM($F569:Q569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E569),$C569-SUM($F569:R569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E569),$C569-SUM($F569:S569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E569),$C569-SUM($F569:T569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E569),$C569-SUM($F569:U569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E569),$C569-SUM($F569:V569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E569),$C569-SUM($F569:W569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E569),$C569-SUM($F569:X569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E569),$C569-SUM($F569:Y569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E569),$C569-SUM($F569:Z569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E569),$C569-SUM($F569:AA569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E569),$C569-SUM($F569:AB569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E569),$C569-SUM($F569:AC569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E569),$C569-SUM($F569:AD569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E569),$C569-SUM($F569:AE569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E569),$C569-SUM($F569:AF569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E569),$C569-SUM($F569:AG569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E569),$C569-SUM($F569:AH569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E569),$C569-SUM($F569:AI569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E569),$C569-SUM($F569:AJ569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E569),$C569-SUM($F569:AK569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E569),$C569-SUM($F569:AL569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E569),$C569-SUM($F569:AM569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E569),$C569-SUM($F569:AN569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E569),$C569-SUM($F569:AO569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E569),$C569-SUM($F569:AP569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E569),$C569-SUM($F569:AQ569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E569),$C569-SUM($F569:AR569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E569),$C569-SUM($F569:AS569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E569),$C569-SUM($F569:AT569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E569),$C569-SUM($F569:AU569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E569),$C569-SUM($F569:AV569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E569),$C569-SUM($F569:AW569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E569),$C569-SUM($F569:AX569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E569),$C569-SUM($F569:AY569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E569),$C569-SUM($F569:AZ569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E569),$C569-SUM($F569:BA569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E569),$C569-SUM($F569:BB569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E569),$C569-SUM($F569:BC569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E569),$C569-SUM($F569:BD569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E569),$C569-SUM($F569:BE569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E569),$C569-SUM($F569:BF569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E569),$C569-SUM($F569:BG569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E569),$C569-SUM($F569:BH569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E569),$C569-SUM($F569:BI569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E569),$C569-SUM($F569:BJ569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E569),$C569-SUM($F569:BK569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E569),$C569-SUM($F569:BL569),($C569/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E569),$C569-SUM($F569:BM569),($C569/$B564)))","v":0}]
[null,{"$f":"+OFFSET('I3 CAPEX '!$E$79,$A561,E567)","v":0},{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E570)+OFFSET('I3 CAPEX '!$E$79,$A561,E570)","v":0},null,7,null,null,null,null,null,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(M$3>($B564+$E570),$C570-SUM($F570:L570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>($B564+$E570),$C570-SUM($F570:M570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E570),$C570-SUM($F570:N570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E570),$C570-SUM($F570:O570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E570),$C570-SUM($F570:P570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E570),$C570-SUM($F570:Q570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E570),$C570-SUM($F570:R570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E570),$C570-SUM($F570:S570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E570),$C570-SUM($F570:T570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E570),$C570-SUM($F570:U570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E570),$C570-SUM($F570:V570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E570),$C570-SUM($F570:W570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E570),$C570-SUM($F570:X570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E570),$C570-SUM($F570:Y570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E570),$C570-SUM($F570:Z570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E570),$C570-SUM($F570:AA570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E570),$C570-SUM($F570:AB570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E570),$C570-SUM($F570:AC570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E570),$C570-SUM($F570:AD570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E570),$C570-SUM($F570:AE570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E570),$C570-SUM($F570:AF570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E570),$C570-SUM($F570:AG570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E570),$C570-SUM($F570:AH570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E570),$C570-SUM($F570:AI570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E570),$C570-SUM($F570:AJ570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E570),$C570-SUM($F570:AK570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E570),$C570-SUM($F570:AL570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E570),$C570-SUM($F570:AM570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E570),$C570-SUM($F570:AN570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E570),$C570-SUM($F570:AO570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E570),$C570-SUM($F570:AP570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E570),$C570-SUM($F570:AQ570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E570),$C570-SUM($F570:AR570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E570),$C570-SUM($F570:AS570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E570),$C570-SUM($F570:AT570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E570),$C570-SUM($F570:AU570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E570),$C570-SUM($F570:AV570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E570),$C570-SUM($F570:AW570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E570),$C570-SUM($F570:AX570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E570),$C570-SUM($F570:AY570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E570),$C570-SUM($F570:AZ570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E570),$C570-SUM($F570:BA570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E570),$C570-SUM($F570:BB570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E570),$C570-SUM($F570:BC570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E570),$C570-SUM($F570:BD570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E570),$C570-SUM($F570:BE570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E570),$C570-SUM($F570:BF570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E570),$C570-SUM($F570:BG570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E570),$C570-SUM($F570:BH570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E570),$C570-SUM($F570:BI570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E570),$C570-SUM($F570:BJ570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E570),$C570-SUM($F570:BK570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E570),$C570-SUM($F570:BL570),($C570/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E570),$C570-SUM($F570:BM570),($C570/$B564)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E571)+OFFSET('I3 CAPEX '!$E$79,$A561,E571)","v":0},null,8,null,null,null,null,null,null,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(N$3>($B564+$E571),$C571-SUM($F571:M571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E571),$C571-SUM($F571:N571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E571),$C571-SUM($F571:O571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E571),$C571-SUM($F571:P571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E571),$C571-SUM($F571:Q571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E571),$C571-SUM($F571:R571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E571),$C571-SUM($F571:S571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E571),$C571-SUM($F571:T571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E571),$C571-SUM($F571:U571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E571),$C571-SUM($F571:V571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E571),$C571-SUM($F571:W571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E571),$C571-SUM($F571:X571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E571),$C571-SUM($F571:Y571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E571),$C571-SUM($F571:Z571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E571),$C571-SUM($F571:AA571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E571),$C571-SUM($F571:AB571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E571),$C571-SUM($F571:AC571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E571),$C571-SUM($F571:AD571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E571),$C571-SUM($F571:AE571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E571),$C571-SUM($F571:AF571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E571),$C571-SUM($F571:AG571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E571),$C571-SUM($F571:AH571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E571),$C571-SUM($F571:AI571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E571),$C571-SUM($F571:AJ571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E571),$C571-SUM($F571:AK571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E571),$C571-SUM($F571:AL571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E571),$C571-SUM($F571:AM571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E571),$C571-SUM($F571:AN571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E571),$C571-SUM($F571:AO571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E571),$C571-SUM($F571:AP571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E571),$C571-SUM($F571:AQ571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E571),$C571-SUM($F571:AR571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E571),$C571-SUM($F571:AS571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E571),$C571-SUM($F571:AT571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E571),$C571-SUM($F571:AU571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E571),$C571-SUM($F571:AV571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E571),$C571-SUM($F571:AW571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E571),$C571-SUM($F571:AX571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E571),$C571-SUM($F571:AY571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E571),$C571-SUM($F571:AZ571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E571),$C571-SUM($F571:BA571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E571),$C571-SUM($F571:BB571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E571),$C571-SUM($F571:BC571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E571),$C571-SUM($F571:BD571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E571),$C571-SUM($F571:BE571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E571),$C571-SUM($F571:BF571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E571),$C571-SUM($F571:BG571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E571),$C571-SUM($F571:BH571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E571),$C571-SUM($F571:BI571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E571),$C571-SUM($F571:BJ571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E571),$C571-SUM($F571:BK571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E571),$C571-SUM($F571:BL571),($C571/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E571),$C571-SUM($F571:BM571),($C571/$B564)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E572)+OFFSET('I3 CAPEX '!$E$79,$A561,E572)","v":0},null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(O$3>($B564+$E572),$C572-SUM($F572:N572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E572),$C572-SUM($F572:O572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E572),$C572-SUM($F572:P572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E572),$C572-SUM($F572:Q572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E572),$C572-SUM($F572:R572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E572),$C572-SUM($F572:S572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E572),$C572-SUM($F572:T572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E572),$C572-SUM($F572:U572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E572),$C572-SUM($F572:V572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E572),$C572-SUM($F572:W572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E572),$C572-SUM($F572:X572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E572),$C572-SUM($F572:Y572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E572),$C572-SUM($F572:Z572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E572),$C572-SUM($F572:AA572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E572),$C572-SUM($F572:AB572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E572),$C572-SUM($F572:AC572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E572),$C572-SUM($F572:AD572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E572),$C572-SUM($F572:AE572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E572),$C572-SUM($F572:AF572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E572),$C572-SUM($F572:AG572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E572),$C572-SUM($F572:AH572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E572),$C572-SUM($F572:AI572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E572),$C572-SUM($F572:AJ572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E572),$C572-SUM($F572:AK572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E572),$C572-SUM($F572:AL572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E572),$C572-SUM($F572:AM572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E572),$C572-SUM($F572:AN572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E572),$C572-SUM($F572:AO572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E572),$C572-SUM($F572:AP572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E572),$C572-SUM($F572:AQ572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E572),$C572-SUM($F572:AR572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E572),$C572-SUM($F572:AS572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E572),$C572-SUM($F572:AT572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E572),$C572-SUM($F572:AU572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E572),$C572-SUM($F572:AV572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E572),$C572-SUM($F572:AW572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E572),$C572-SUM($F572:AX572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E572),$C572-SUM($F572:AY572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E572),$C572-SUM($F572:AZ572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E572),$C572-SUM($F572:BA572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E572),$C572-SUM($F572:BB572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E572),$C572-SUM($F572:BC572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E572),$C572-SUM($F572:BD572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E572),$C572-SUM($F572:BE572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E572),$C572-SUM($F572:BF572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E572),$C572-SUM($F572:BG572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E572),$C572-SUM($F572:BH572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E572),$C572-SUM($F572:BI572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E572),$C572-SUM($F572:BJ572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E572),$C572-SUM($F572:BK572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E572),$C572-SUM($F572:BL572),($C572/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E572),$C572-SUM($F572:BM572),($C572/$B564)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$E$44,$A561,E573)+OFFSET('I3 CAPEX '!$E$79,$A561,E573)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B564=\"n/a\",\"n/a\",IF(P$3>($B564+$E573),$C573-SUM($F573:O573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Q$3>($B564+$E573),$C573-SUM($F573:P573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(R$3>($B564+$E573),$C573-SUM($F573:Q573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(S$3>($B564+$E573),$C573-SUM($F573:R573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(T$3>($B564+$E573),$C573-SUM($F573:S573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(U$3>($B564+$E573),$C573-SUM($F573:T573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(V$3>($B564+$E573),$C573-SUM($F573:U573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(W$3>($B564+$E573),$C573-SUM($F573:V573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(X$3>($B564+$E573),$C573-SUM($F573:W573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Y$3>($B564+$E573),$C573-SUM($F573:X573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(Z$3>($B564+$E573),$C573-SUM($F573:Y573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AA$3>($B564+$E573),$C573-SUM($F573:Z573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AB$3>($B564+$E573),$C573-SUM($F573:AA573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AC$3>($B564+$E573),$C573-SUM($F573:AB573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AD$3>($B564+$E573),$C573-SUM($F573:AC573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AE$3>($B564+$E573),$C573-SUM($F573:AD573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AF$3>($B564+$E573),$C573-SUM($F573:AE573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AG$3>($B564+$E573),$C573-SUM($F573:AF573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AH$3>($B564+$E573),$C573-SUM($F573:AG573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AI$3>($B564+$E573),$C573-SUM($F573:AH573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AJ$3>($B564+$E573),$C573-SUM($F573:AI573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AK$3>($B564+$E573),$C573-SUM($F573:AJ573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AL$3>($B564+$E573),$C573-SUM($F573:AK573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AM$3>($B564+$E573),$C573-SUM($F573:AL573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AN$3>($B564+$E573),$C573-SUM($F573:AM573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AO$3>($B564+$E573),$C573-SUM($F573:AN573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AP$3>($B564+$E573),$C573-SUM($F573:AO573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AQ$3>($B564+$E573),$C573-SUM($F573:AP573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AR$3>($B564+$E573),$C573-SUM($F573:AQ573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AS$3>($B564+$E573),$C573-SUM($F573:AR573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AT$3>($B564+$E573),$C573-SUM($F573:AS573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AU$3>($B564+$E573),$C573-SUM($F573:AT573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AV$3>($B564+$E573),$C573-SUM($F573:AU573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AW$3>($B564+$E573),$C573-SUM($F573:AV573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AX$3>($B564+$E573),$C573-SUM($F573:AW573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AY$3>($B564+$E573),$C573-SUM($F573:AX573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(AZ$3>($B564+$E573),$C573-SUM($F573:AY573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BA$3>($B564+$E573),$C573-SUM($F573:AZ573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BB$3>($B564+$E573),$C573-SUM($F573:BA573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BC$3>($B564+$E573),$C573-SUM($F573:BB573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BD$3>($B564+$E573),$C573-SUM($F573:BC573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BE$3>($B564+$E573),$C573-SUM($F573:BD573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BF$3>($B564+$E573),$C573-SUM($F573:BE573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BG$3>($B564+$E573),$C573-SUM($F573:BF573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BH$3>($B564+$E573),$C573-SUM($F573:BG573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BI$3>($B564+$E573),$C573-SUM($F573:BH573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BJ$3>($B564+$E573),$C573-SUM($F573:BI573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BK$3>($B564+$E573),$C573-SUM($F573:BJ573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BL$3>($B564+$E573),$C573-SUM($F573:BK573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BM$3>($B564+$E573),$C573-SUM($F573:BL573),($C573/$B564)))","v":0},{"$f":"IF($B564=\"n/a\",\"n/a\",IF(BN$3>($B564+$E573),$C573-SUM($F573:BM573),($C573/$B564)))","v":0}]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B561","v":"Asset30 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F562:F578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL562:AL578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BN562:BN578)","v":0}]
[{"$f":"+A561+1","v":31},"TOTALS"]
[null,null,null,null,"Initial Asset Base",{"$f":"SUMIFS($F$11:$F$578,$E$11:$E$578,E581)","v":76.958557860684138}]
[null,"Std Life","Capex:",null,0]
[null,null,{"$f":"SUMIFS($C$12:$C$578,$E$12:$E$578,E583)","v":223.22025967416315},null,1]
[null,"Rem Life",90.500831574475228,null,2]
[null,null,125.71833310887823,null,3]
[null,"Op Bal",256.65915895013245,null,4]
[null,{"$f":"SUMIFS($B$12:$B$578,$E$12:$E$578,5)","v":1803.176212715837},{"$f":"SUMIFS($C$12:$C$578,$E$12:$E$578,E587)","v":195.05908970528048},null,5]
[null,"Op Bal Adjustment",{"$f":"SUMIFS($C$12:$C$578,$E$12:$E$578,E588)","v":0},null,6]
[null,{"$f":"SUMIFS($B$12:$B$578,$E$12:$E$578,7)","v":-11.08858247615221},0,null,7]
[null,null,0,null,8]
[null,null,0,null,9]
[null,null,0,null,10]
[null,null,null,null,11]
[null,null,null,null,12]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,{"$f":"B580","v":"TOTALS"}]
[]
[]
[]
[null,"Std Life"]
[]
[null,"Rem Life"]
[]
[null,"Op Bal"]
[null,{"$f":"SUMIFS($B$12:$B$578,$E$12:$E$578,5)","v":1803.176212715837}]
[null,"Op Bal Adjustment"]
[null,{"$f":"SUMIFS($B$12:$B$578,$E$12:$E$578,7)","v":-11.08858247615221}]

{"sheet":"W2-TaxDepreciation ","index":8,"n_rows":609,"n_cols":65,"rows_kept":609,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"W2-TaxDepreciation "}]
[null,"Straight Line Tax Depreciation"]
[null,null,null,null,null,1,{"$f":"F3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,"Year",null,null,null,{"$f":"'L1 '!E20","v":"2013-14"},{"$f":"CONCATENATE(LEFT(F4, 4)+1 &\"-\" &IF(F4>\"2007-08\",,\"0\") &RIGHT(F4,2)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73"]
[]
[]
[]
[null,null,"Total Tax depreciation",null,null,{"$f":"SUBTOTAL(9,F11:F607)","v":50.611345705736206},61.459606643572648,67.931921241728787,69.961859945937448,84.735902714456586,94.243758443527483,90.673032448086389,85.250983671066535,78.471233671066528,77.117214440297303,75.638975376954505,70.436871001157243,66.914252086475685,64.852867244453947,61.255257018304263,58.239110254515687,53.34273693742918,48.659783812429183,46.0775750391348,45.593616688232103,45.593616688232103,45.593616688232103,45.593616688232103,45.593616688232103,45.593616688232103,45.593616688232103,39.706685308248858,35.055986330887002,35.055986330887002,35.055986330887002,34.927939917317474,32.960966955205976,{"$f":"SUBTOTAL(9,AL11:AL607)","v":29.008744552648011},17.39874252209141,17.39874252209141,17.39874252209141,17.39874252209141,17.39874252209141,15.819971308210807,13.968189129722191,13.874014897567333,10.711207133606692,9.9066309822258063,8.5376044595029619,3.6574894916270648,1.7489887397516402,1.7489887397515897,1.7489887397515897,1.4751064759570529,1.032874394974864,0.73565176257782783,0.50495789473684416,0.20156842105264605,0,0,0,0,0,0,0]
[null,null,null,null,null,"F14","F15","F16","F17","F18","F19","F20","F21","F22","F23","F24","F25","F26","F27","F28","F29","F30","F31","F32","F33","F34","F35","F36","F37","F38","F39","F40","F41","F42","F43","F44","F45","F46","F47","F48","F49","F50","F51","F52","F53","F54","F55","F56","F57","F58","F59","F60","F61","F62","F63","F64","F65","F66","F67","F68","F69","F70","F71","F72","F73"]
[1,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A10))","v":"Commercial Buildings"},null,"Year","Year #"]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B15=\"n/a\",\"n/a\",IF(F$3>$B15,+$B17,+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(G$3>$B15,+$B17-SUM($F11:F11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(H$3>$B15,+$B17-SUM($F11:G11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(I$3>$B15,+$B17-SUM($F11:H11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(J$3>$B15,+$B17-SUM($F11:I11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(K$3>$B15,+$B17-SUM($F11:J11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(L$3>$B15,+$B17-SUM($F11:K11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(M$3>$B15,+$B17-SUM($F11:L11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(N$3>$B15,+$B17-SUM($F11:M11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(O$3>$B15,+$B17-SUM($F11:N11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(P$3>$B15,+$B17-SUM($F11:O11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(Q$3>$B15,+$B17-SUM($F11:P11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(R$3>$B15,+$B17-SUM($F11:Q11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(S$3>$B15,+$B17-SUM($F11:R11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(T$3>$B15,+$B17-SUM($F11:S11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(U$3>$B15,+$B17-SUM($F11:T11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(V$3>$B15,+$B17-SUM($F11:U11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(W$3>$B15,+$B17-SUM($F11:V11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(X$3>$B15,+$B17-SUM($F11:W11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(Y$3>$B15,+$B17-SUM($F11:X11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(Z$3>$B15,+$B17-SUM($F11:Y11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AA$3>$B15,+$B17-SUM($F11:Z11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AB$3>$B15,+$B17-SUM($F11:AA11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AC$3>$B15,+$B17-SUM($F11:AB11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AD$3>$B15,+$B17-SUM($F11:AC11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AE$3>$B15,+$B17-SUM($F11:AD11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AF$3>$B15,+$B17-SUM($F11:AE11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AG$3>$B15,+$B17-SUM($F11:AF11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AH$3>$B15,+$B17-SUM($F11:AG11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AI$3>$B15,+$B17-SUM($F11:AH11),+$B17/$B15))","v":0.24955314626440742},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AJ$3>$B15,+$B17-SUM($F11:AI11),+$B17/$B15))","v":0.21451309526434326},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AK$3>$B15,+$B17-SUM($F11:AJ11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AL$3>$B15,+$B17-SUM($F11:AK11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AM$3>$B15,+$B17-SUM($F11:AL11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AN$3>$B15,+$B17-SUM($F11:AM11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AO$3>$B15,+$B17-SUM($F11:AN11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AP$3>$B15,+$B17-SUM($F11:AO11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AQ$3>$B15,+$B17-SUM($F11:AP11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AR$3>$B15,+$B17-SUM($F11:AQ11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AS$3>$B15,+$B17-SUM($F11:AR11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AT$3>$B15,+$B17-SUM($F11:AS11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AU$3>$B15,+$B17-SUM($F11:AT11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AV$3>$B15,+$B17-SUM($F11:AU11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AW$3>$B15,+$B17-SUM($F11:AV11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AX$3>$B15,+$B17-SUM($F11:AW11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AY$3>$B15,+$B17-SUM($F11:AX11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(AZ$3>$B15,+$B17-SUM($F11:AY11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BA$3>$B15,+$B17-SUM($F11:AZ11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BB$3>$B15,+$B17-SUM($F11:BA11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BC$3>$B15,+$B17-SUM($F11:BB11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BD$3>$B15,+$B17-SUM($F11:BC11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BE$3>$B15,+$B17-SUM($F11:BD11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BF$3>$B15,+$B17-SUM($F11:BE11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BG$3>$B15,+$B17-SUM($F11:BF11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BH$3>$B15,+$B17-SUM($F11:BG11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BI$3>$B15,+$B17-SUM($F11:BH11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BJ$3>$B15,+$B17-SUM($F11:BI11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BK$3>$B15,+$B17-SUM($F11:BJ11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BL$3>$B15,+$B17-SUM($F11:BK11),+$B17/$B15))","v":0},{"$f":"IF($B15=\"n/a\",\"n/a\",IF(BM$3>$B15,+$B17-SUM($F11:BL11),+$B17/$B15))","v":0}]
[null,"Std Life","Capex ($Nominal):","-",0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A10)","v":40},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A10,E13+1)","v":0.28254321771124113},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(G$3>($B13+$E13),$C13-SUM($F13:F13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(H$3>($B13+$E13),$C13-SUM($F13:G13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(I$3>($B13+$E13),$C13-SUM($F13:H13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(J$3>($B13+$E13),$C13-SUM($F13:I13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E13),$C13-SUM($F13:J13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E13),$C13-SUM($F13:K13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E13),$C13-SUM($F13:L13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E13),$C13-SUM($F13:M13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E13),$C13-SUM($F13:N13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E13),$C13-SUM($F13:O13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E13),$C13-SUM($F13:P13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E13),$C13-SUM($F13:Q13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E13),$C13-SUM($F13:R13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E13),$C13-SUM($F13:S13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E13),$C13-SUM($F13:T13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E13),$C13-SUM($F13:U13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E13),$C13-SUM($F13:V13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E13),$C13-SUM($F13:W13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E13),$C13-SUM($F13:X13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E13),$C13-SUM($F13:Y13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E13),$C13-SUM($F13:Z13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E13),$C13-SUM($F13:AA13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E13),$C13-SUM($F13:AB13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E13),$C13-SUM($F13:AC13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E13),$C13-SUM($F13:AD13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E13),$C13-SUM($F13:AE13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E13),$C13-SUM($F13:AF13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E13),$C13-SUM($F13:AG13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E13),$C13-SUM($F13:AH13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E13),$C13-SUM($F13:AI13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E13),$C13-SUM($F13:AJ13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E13),$C13-SUM($F13:AK13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E13),$C13-SUM($F13:AL13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E13),$C13-SUM($F13:AM13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E13),$C13-SUM($F13:AN13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E13),$C13-SUM($F13:AO13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E13),$C13-SUM($F13:AP13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E13),$C13-SUM($F13:AQ13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E13),$C13-SUM($F13:AR13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E13),$C13-SUM($F13:AS13),($C13/$B13)))","v":7.0635804427810287E-3},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E13),$C13-SUM($F13:AT13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E13),$C13-SUM($F13:AU13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E13),$C13-SUM($F13:AV13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E13),$C13-SUM($F13:AW13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E13),$C13-SUM($F13:AX13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E13),$C13-SUM($F13:AY13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E13),$C13-SUM($F13:AZ13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E13),$C13-SUM($F13:BA13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E13),$C13-SUM($F13:BB13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E13),$C13-SUM($F13:BC13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E13),$C13-SUM($F13:BD13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E13),$C13-SUM($F13:BE13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E13),$C13-SUM($F13:BF13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E13),$C13-SUM($F13:BG13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E13),$C13-SUM($F13:BH13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E13),$C13-SUM($F13:BI13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E13),$C13-SUM($F13:BJ13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E13),$C13-SUM($F13:BK13),($C13/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E13),$C13-SUM($F13:BL13),($C13/$B13)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A10,E14+1)","v":0.44379580549280456},{"$f":"CONCATENATE(LEFT(D13, 4)+1 &\"-\" &IF(D13>\"2007-08\",,\"0\") &RIGHT(D13,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(H$3>($B13+$E14),$C14-SUM($F14:G14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(I$3>($B13+$E14),$C14-SUM($F14:H14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(J$3>($B13+$E14),$C14-SUM($F14:I14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E14),$C14-SUM($F14:J14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E14),$C14-SUM($F14:K14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E14),$C14-SUM($F14:L14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E14),$C14-SUM($F14:M14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E14),$C14-SUM($F14:N14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E14),$C14-SUM($F14:O14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E14),$C14-SUM($F14:P14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E14),$C14-SUM($F14:Q14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E14),$C14-SUM($F14:R14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E14),$C14-SUM($F14:S14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E14),$C14-SUM($F14:T14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E14),$C14-SUM($F14:U14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E14),$C14-SUM($F14:V14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E14),$C14-SUM($F14:W14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E14),$C14-SUM($F14:X14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E14),$C14-SUM($F14:Y14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E14),$C14-SUM($F14:Z14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E14),$C14-SUM($F14:AA14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E14),$C14-SUM($F14:AB14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E14),$C14-SUM($F14:AC14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E14),$C14-SUM($F14:AD14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E14),$C14-SUM($F14:AE14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E14),$C14-SUM($F14:AF14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E14),$C14-SUM($F14:AG14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E14),$C14-SUM($F14:AH14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E14),$C14-SUM($F14:AI14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E14),$C14-SUM($F14:AJ14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E14),$C14-SUM($F14:AK14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E14),$C14-SUM($F14:AL14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E14),$C14-SUM($F14:AM14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E14),$C14-SUM($F14:AN14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E14),$C14-SUM($F14:AO14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E14),$C14-SUM($F14:AP14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E14),$C14-SUM($F14:AQ14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E14),$C14-SUM($F14:AR14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E14),$C14-SUM($F14:AS14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E14),$C14-SUM($F14:AT14),($C14/$B13)))","v":1.1094895137320114E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E14),$C14-SUM($F14:AU14),($C14/$B13)))","v":2.7755575615628914E-16},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E14),$C14-SUM($F14:AV14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E14),$C14-SUM($F14:AW14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E14),$C14-SUM($F14:AX14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E14),$C14-SUM($F14:AY14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E14),$C14-SUM($F14:AZ14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E14),$C14-SUM($F14:BA14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E14),$C14-SUM($F14:BB14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E14),$C14-SUM($F14:BC14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E14),$C14-SUM($F14:BD14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E14),$C14-SUM($F14:BE14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E14),$C14-SUM($F14:BF14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E14),$C14-SUM($F14:BG14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E14),$C14-SUM($F14:BH14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E14),$C14-SUM($F14:BI14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E14),$C14-SUM($F14:BJ14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E14),$C14-SUM($F14:BK14),($C14/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E14),$C14-SUM($F14:BL14),($C14/$B13)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A10)","v":30.859588822963833},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A10,E15+1)","v":0.7341685077555532},{"$f":"CONCATENATE(LEFT(D14, 4)+1 &\"-\" &IF(D14>\"2007-08\",,\"0\") &RIGHT(D14,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(I$3>($B13+$E15),$C15-SUM($F15:H15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(J$3>($B13+$E15),$C15-SUM($F15:I15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E15),$C15-SUM($F15:J15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E15),$C15-SUM($F15:K15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E15),$C15-SUM($F15:L15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E15),$C15-SUM($F15:M15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E15),$C15-SUM($F15:N15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E15),$C15-SUM($F15:O15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E15),$C15-SUM($F15:P15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E15),$C15-SUM($F15:Q15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E15),$C15-SUM($F15:R15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E15),$C15-SUM($F15:S15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E15),$C15-SUM($F15:T15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E15),$C15-SUM($F15:U15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E15),$C15-SUM($F15:V15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E15),$C15-SUM($F15:W15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E15),$C15-SUM($F15:X15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E15),$C15-SUM($F15:Y15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E15),$C15-SUM($F15:Z15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E15),$C15-SUM($F15:AA15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E15),$C15-SUM($F15:AB15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E15),$C15-SUM($F15:AC15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E15),$C15-SUM($F15:AD15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E15),$C15-SUM($F15:AE15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E15),$C15-SUM($F15:AF15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E15),$C15-SUM($F15:AG15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E15),$C15-SUM($F15:AH15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E15),$C15-SUM($F15:AI15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E15),$C15-SUM($F15:AJ15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E15),$C15-SUM($F15:AK15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E15),$C15-SUM($F15:AL15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E15),$C15-SUM($F15:AM15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E15),$C15-SUM($F15:AN15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E15),$C15-SUM($F15:AO15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E15),$C15-SUM($F15:AP15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E15),$C15-SUM($F15:AQ15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E15),$C15-SUM($F15:AR15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E15),$C15-SUM($F15:AS15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E15),$C15-SUM($F15:AT15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E15),$C15-SUM($F15:AU15),($C15/$B13)))","v":1.835421269388883E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E15),$C15-SUM($F15:AV15),($C15/$B13)))","v":4.4408920985006262E-16},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E15),$C15-SUM($F15:AW15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E15),$C15-SUM($F15:AX15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E15),$C15-SUM($F15:AY15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E15),$C15-SUM($F15:AZ15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E15),$C15-SUM($F15:BA15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E15),$C15-SUM($F15:BB15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E15),$C15-SUM($F15:BC15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E15),$C15-SUM($F15:BD15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E15),$C15-SUM($F15:BE15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E15),$C15-SUM($F15:BF15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E15),$C15-SUM($F15:BG15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E15),$C15-SUM($F15:BH15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E15),$C15-SUM($F15:BI15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E15),$C15-SUM($F15:BJ15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E15),$C15-SUM($F15:BK15),($C15/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E15),$C15-SUM($F15:BL15),($C15/$B13)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A10,E16+1)","v":0.96699999999999997},"2016-17",4,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(J$3>($B13+$E16),$C16-SUM($F16:I16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E16),$C16-SUM($F16:J16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E16),$C16-SUM($F16:K16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E16),$C16-SUM($F16:L16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E16),$C16-SUM($F16:M16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E16),$C16-SUM($F16:N16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E16),$C16-SUM($F16:O16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E16),$C16-SUM($F16:P16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E16),$C16-SUM($F16:Q16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E16),$C16-SUM($F16:R16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E16),$C16-SUM($F16:S16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E16),$C16-SUM($F16:T16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E16),$C16-SUM($F16:U16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E16),$C16-SUM($F16:V16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E16),$C16-SUM($F16:W16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E16),$C16-SUM($F16:X16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E16),$C16-SUM($F16:Y16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E16),$C16-SUM($F16:Z16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E16),$C16-SUM($F16:AA16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E16),$C16-SUM($F16:AB16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E16),$C16-SUM($F16:AC16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E16),$C16-SUM($F16:AD16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E16),$C16-SUM($F16:AE16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E16),$C16-SUM($F16:AF16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E16),$C16-SUM($F16:AG16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E16),$C16-SUM($F16:AH16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E16),$C16-SUM($F16:AI16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E16),$C16-SUM($F16:AJ16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E16),$C16-SUM($F16:AK16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E16),$C16-SUM($F16:AL16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E16),$C16-SUM($F16:AM16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E16),$C16-SUM($F16:AN16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E16),$C16-SUM($F16:AO16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E16),$C16-SUM($F16:AP16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E16),$C16-SUM($F16:AQ16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E16),$C16-SUM($F16:AR16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E16),$C16-SUM($F16:AS16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E16),$C16-SUM($F16:AT16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E16),$C16-SUM($F16:AU16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E16),$C16-SUM($F16:AV16),($C16/$B13)))","v":2.4174999999999999E-2},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E16),$C16-SUM($F16:AW16),($C16/$B13)))","v":9.9920072216264089E-16},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E16),$C16-SUM($F16:AX16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E16),$C16-SUM($F16:AY16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E16),$C16-SUM($F16:AZ16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E16),$C16-SUM($F16:BA16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E16),$C16-SUM($F16:BB16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E16),$C16-SUM($F16:BC16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E16),$C16-SUM($F16:BD16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E16),$C16-SUM($F16:BE16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E16),$C16-SUM($F16:BF16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E16),$C16-SUM($F16:BG16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E16),$C16-SUM($F16:BH16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E16),$C16-SUM($F16:BI16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E16),$C16-SUM($F16:BJ16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E16),$C16-SUM($F16:BK16),($C16/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E16),$C16-SUM($F16:BL16),($C16/$B13)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A10)","v":7.7011074831965658},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A10,E17+1)","v":5.1920000000000002},"2017-18",5,null,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(K$3>($B13+$E17),$C17-SUM($F17:J17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E17),$C17-SUM($F17:K17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E17),$C17-SUM($F17:L17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E17),$C17-SUM($F17:M17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E17),$C17-SUM($F17:N17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E17),$C17-SUM($F17:O17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E17),$C17-SUM($F17:P17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E17),$C17-SUM($F17:Q17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E17),$C17-SUM($F17:R17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E17),$C17-SUM($F17:S17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E17),$C17-SUM($F17:T17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E17),$C17-SUM($F17:U17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E17),$C17-SUM($F17:V17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E17),$C17-SUM($F17:W17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E17),$C17-SUM($F17:X17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E17),$C17-SUM($F17:Y17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E17),$C17-SUM($F17:Z17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E17),$C17-SUM($F17:AA17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E17),$C17-SUM($F17:AB17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E17),$C17-SUM($F17:AC17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E17),$C17-SUM($F17:AD17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E17),$C17-SUM($F17:AE17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E17),$C17-SUM($F17:AF17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E17),$C17-SUM($F17:AG17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E17),$C17-SUM($F17:AH17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E17),$C17-SUM($F17:AI17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E17),$C17-SUM($F17:AJ17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E17),$C17-SUM($F17:AK17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E17),$C17-SUM($F17:AL17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E17),$C17-SUM($F17:AM17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E17),$C17-SUM($F17:AN17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E17),$C17-SUM($F17:AO17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E17),$C17-SUM($F17:AP17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E17),$C17-SUM($F17:AQ17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E17),$C17-SUM($F17:AR17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E17),$C17-SUM($F17:AS17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E17),$C17-SUM($F17:AT17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E17),$C17-SUM($F17:AU17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E17),$C17-SUM($F17:AV17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E17),$C17-SUM($F17:AW17),($C17/$B13)))","v":0.1298},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E17),$C17-SUM($F17:AX17),($C17/$B13)))","v":-1.7763568394002505E-15},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E17),$C17-SUM($F17:AY17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E17),$C17-SUM($F17:AZ17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E17),$C17-SUM($F17:BA17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E17),$C17-SUM($F17:BB17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E17),$C17-SUM($F17:BC17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E17),$C17-SUM($F17:BD17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E17),$C17-SUM($F17:BE17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E17),$C17-SUM($F17:BF17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E17),$C17-SUM($F17:BG17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E17),$C17-SUM($F17:BH17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E17),$C17-SUM($F17:BI17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E17),$C17-SUM($F17:BJ17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E17),$C17-SUM($F17:BK17),($C17/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E17),$C17-SUM($F17:BL17),($C17/$B13)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A10,E18+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B13=\"n/a\",\"n/a\",IF(L$3>($B13+$E18),$C18-SUM($F18:K18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(M$3>($B13+$E18),$C18-SUM($F18:L18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(N$3>($B13+$E18),$C18-SUM($F18:M18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(O$3>($B13+$E18),$C18-SUM($F18:N18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(P$3>($B13+$E18),$C18-SUM($F18:O18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Q$3>($B13+$E18),$C18-SUM($F18:P18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(R$3>($B13+$E18),$C18-SUM($F18:Q18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(S$3>($B13+$E18),$C18-SUM($F18:R18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(T$3>($B13+$E18),$C18-SUM($F18:S18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(U$3>($B13+$E18),$C18-SUM($F18:T18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(V$3>($B13+$E18),$C18-SUM($F18:U18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(W$3>($B13+$E18),$C18-SUM($F18:V18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(X$3>($B13+$E18),$C18-SUM($F18:W18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Y$3>($B13+$E18),$C18-SUM($F18:X18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(Z$3>($B13+$E18),$C18-SUM($F18:Y18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AA$3>($B13+$E18),$C18-SUM($F18:Z18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AB$3>($B13+$E18),$C18-SUM($F18:AA18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AC$3>($B13+$E18),$C18-SUM($F18:AB18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AD$3>($B13+$E18),$C18-SUM($F18:AC18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AE$3>($B13+$E18),$C18-SUM($F18:AD18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AF$3>($B13+$E18),$C18-SUM($F18:AE18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AG$3>($B13+$E18),$C18-SUM($F18:AF18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AH$3>($B13+$E18),$C18-SUM($F18:AG18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AI$3>($B13+$E18),$C18-SUM($F18:AH18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AJ$3>($B13+$E18),$C18-SUM($F18:AI18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AK$3>($B13+$E18),$C18-SUM($F18:AJ18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AL$3>($B13+$E18),$C18-SUM($F18:AK18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AM$3>($B13+$E18),$C18-SUM($F18:AL18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AN$3>($B13+$E18),$C18-SUM($F18:AM18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AO$3>($B13+$E18),$C18-SUM($F18:AN18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AP$3>($B13+$E18),$C18-SUM($F18:AO18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AQ$3>($B13+$E18),$C18-SUM($F18:AP18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AR$3>($B13+$E18),$C18-SUM($F18:AQ18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AS$3>($B13+$E18),$C18-SUM($F18:AR18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AT$3>($B13+$E18),$C18-SUM($F18:AS18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AU$3>($B13+$E18),$C18-SUM($F18:AT18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AV$3>($B13+$E18),$C18-SUM($F18:AU18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AW$3>($B13+$E18),$C18-SUM($F18:AV18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AX$3>($B13+$E18),$C18-SUM($F18:AW18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AY$3>($B13+$E18),$C18-SUM($F18:AX18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(AZ$3>($B13+$E18),$C18-SUM($F18:AY18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BA$3>($B13+$E18),$C18-SUM($F18:AZ18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BB$3>($B13+$E18),$C18-SUM($F18:BA18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BC$3>($B13+$E18),$C18-SUM($F18:BB18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BD$3>($B13+$E18),$C18-SUM($F18:BC18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BE$3>($B13+$E18),$C18-SUM($F18:BD18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BF$3>($B13+$E18),$C18-SUM($F18:BE18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BG$3>($B13+$E18),$C18-SUM($F18:BF18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BH$3>($B13+$E18),$C18-SUM($F18:BG18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BI$3>($B13+$E18),$C18-SUM($F18:BH18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BJ$3>($B13+$E18),$C18-SUM($F18:BI18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BK$3>($B13+$E18),$C18-SUM($F18:BJ18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BL$3>($B13+$E18),$C18-SUM($F18:BK18),($C18/$B13)))","v":0},{"$f":"IF($B13=\"n/a\",\"n/a\",IF(BM$3>($B13+$E18),$C18-SUM($F18:BL18),($C18/$B13)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,{"$f":"CONCATENATE(LEFT(D26, 4)+1 &\"-\" &IF(D26>\"2007-08\",,\"0\") &RIGHT(D26,2)+1)","v":"2027-28"},15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B10","v":"Commercial Buildings"},null,null,{"$f":"SUBTOTAL(9,F11:F28)","v":0.24955314626440742},0.25661672670718844,0.26771162184450853,0.28606583453839735,0.31024083453839735,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.40500078353833324,0.19048768827398999,{"$f":"SUBTOTAL(9,AL11:AL28)","v":0.19048768827398999},0.19048768827398999,0.19048768827398999,0.19048768827398999,0.19048768827398999,0.19048768827398999,0.19048768827398999,0.19048768827398999,0.19048768827398999,0.18342410783120894,0.17232921269388912,0.15397500000000044,0.129800000000001,-1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A10+1","v":2},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A30))","v":"Communications - Civil"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B35=\"n/a\",\"n/a\",IF(F$3>$B35,+$B37,+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(G$3>$B35,+$B37-SUM($F31:F31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(H$3>$B35,+$B37-SUM($F31:G31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(I$3>$B35,+$B37-SUM($F31:H31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(J$3>$B35,+$B37-SUM($F31:I31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(K$3>$B35,+$B37-SUM($F31:J31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(L$3>$B35,+$B37-SUM($F31:K31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(M$3>$B35,+$B37-SUM($F31:L31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(N$3>$B35,+$B37-SUM($F31:M31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(O$3>$B35,+$B37-SUM($F31:N31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(P$3>$B35,+$B37-SUM($F31:O31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(Q$3>$B35,+$B37-SUM($F31:P31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(R$3>$B35,+$B37-SUM($F31:Q31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(S$3>$B35,+$B37-SUM($F31:R31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(T$3>$B35,+$B37-SUM($F31:S31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(U$3>$B35,+$B37-SUM($F31:T31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(V$3>$B35,+$B37-SUM($F31:U31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(W$3>$B35,+$B37-SUM($F31:V31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(X$3>$B35,+$B37-SUM($F31:W31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(Y$3>$B35,+$B37-SUM($F31:X31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(Z$3>$B35,+$B37-SUM($F31:Y31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AA$3>$B35,+$B37-SUM($F31:Z31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AB$3>$B35,+$B37-SUM($F31:AA31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AC$3>$B35,+$B37-SUM($F31:AB31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AD$3>$B35,+$B37-SUM($F31:AC31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AE$3>$B35,+$B37-SUM($F31:AD31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AF$3>$B35,+$B37-SUM($F31:AE31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AG$3>$B35,+$B37-SUM($F31:AF31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AH$3>$B35,+$B37-SUM($F31:AG31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AI$3>$B35,+$B37-SUM($F31:AH31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AJ$3>$B35,+$B37-SUM($F31:AI31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AK$3>$B35,+$B37-SUM($F31:AJ31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AL$3>$B35,+$B37-SUM($F31:AK31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AM$3>$B35,+$B37-SUM($F31:AL31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AN$3>$B35,+$B37-SUM($F31:AM31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AO$3>$B35,+$B37-SUM($F31:AN31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AP$3>$B35,+$B37-SUM($F31:AO31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AQ$3>$B35,+$B37-SUM($F31:AP31),+$B37/$B35))","v":0.14170876600929819},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AR$3>$B35,+$B37-SUM($F31:AQ31),+$B37/$B35))","v":7.7619727117310688E-3},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AS$3>$B35,+$B37-SUM($F31:AR31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AT$3>$B35,+$B37-SUM($F31:AS31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AU$3>$B35,+$B37-SUM($F31:AT31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AV$3>$B35,+$B37-SUM($F31:AU31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AW$3>$B35,+$B37-SUM($F31:AV31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AX$3>$B35,+$B37-SUM($F31:AW31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AY$3>$B35,+$B37-SUM($F31:AX31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(AZ$3>$B35,+$B37-SUM($F31:AY31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BA$3>$B35,+$B37-SUM($F31:AZ31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BB$3>$B35,+$B37-SUM($F31:BA31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BC$3>$B35,+$B37-SUM($F31:BB31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BD$3>$B35,+$B37-SUM($F31:BC31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BE$3>$B35,+$B37-SUM($F31:BD31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BF$3>$B35,+$B37-SUM($F31:BE31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BG$3>$B35,+$B37-SUM($F31:BF31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BH$3>$B35,+$B37-SUM($F31:BG31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BI$3>$B35,+$B37-SUM($F31:BH31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BJ$3>$B35,+$B37-SUM($F31:BI31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BK$3>$B35,+$B37-SUM($F31:BJ31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BL$3>$B35,+$B37-SUM($F31:BK31),+$B37/$B35))","v":0},{"$f":"IF($B35=\"n/a\",\"n/a\",IF(BM$3>$B35,+$B37-SUM($F31:BL31),+$B37/$B35))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A30)","v":12.5},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A30,E33+1)","v":0.38168201715420536},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B33=\"n/a\",\"n/a\",IF(G$3>($B33+$E33),$C33-SUM($F33:F33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(H$3>($B33+$E33),$C33-SUM($F33:G33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(I$3>($B33+$E33),$C33-SUM($F33:H33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(J$3>($B33+$E33),$C33-SUM($F33:I33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(K$3>($B33+$E33),$C33-SUM($F33:J33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(L$3>($B33+$E33),$C33-SUM($F33:K33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(M$3>($B33+$E33),$C33-SUM($F33:L33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(N$3>($B33+$E33),$C33-SUM($F33:M33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(O$3>($B33+$E33),$C33-SUM($F33:N33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(P$3>($B33+$E33),$C33-SUM($F33:O33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Q$3>($B33+$E33),$C33-SUM($F33:P33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(R$3>($B33+$E33),$C33-SUM($F33:Q33),($C33/$B33)))","v":3.0534561372336427E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(S$3>($B33+$E33),$C33-SUM($F33:R33),($C33/$B33)))","v":1.5267280686168117E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(T$3>($B33+$E33),$C33-SUM($F33:S33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(U$3>($B33+$E33),$C33-SUM($F33:T33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(V$3>($B33+$E33),$C33-SUM($F33:U33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(W$3>($B33+$E33),$C33-SUM($F33:V33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(X$3>($B33+$E33),$C33-SUM($F33:W33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Y$3>($B33+$E33),$C33-SUM($F33:X33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Z$3>($B33+$E33),$C33-SUM($F33:Y33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AA$3>($B33+$E33),$C33-SUM($F33:Z33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AB$3>($B33+$E33),$C33-SUM($F33:AA33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AC$3>($B33+$E33),$C33-SUM($F33:AB33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AD$3>($B33+$E33),$C33-SUM($F33:AC33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AE$3>($B33+$E33),$C33-SUM($F33:AD33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AF$3>($B33+$E33),$C33-SUM($F33:AE33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AG$3>($B33+$E33),$C33-SUM($F33:AF33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AH$3>($B33+$E33),$C33-SUM($F33:AG33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AI$3>($B33+$E33),$C33-SUM($F33:AH33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AJ$3>($B33+$E33),$C33-SUM($F33:AI33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AK$3>($B33+$E33),$C33-SUM($F33:AJ33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AL$3>($B33+$E33),$C33-SUM($F33:AK33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AM$3>($B33+$E33),$C33-SUM($F33:AL33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AN$3>($B33+$E33),$C33-SUM($F33:AM33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AO$3>($B33+$E33),$C33-SUM($F33:AN33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AP$3>($B33+$E33),$C33-SUM($F33:AO33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AQ$3>($B33+$E33),$C33-SUM($F33:AP33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AR$3>($B33+$E33),$C33-SUM($F33:AQ33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AS$3>($B33+$E33),$C33-SUM($F33:AR33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AT$3>($B33+$E33),$C33-SUM($F33:AS33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AU$3>($B33+$E33),$C33-SUM($F33:AT33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AV$3>($B33+$E33),$C33-SUM($F33:AU33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AW$3>($B33+$E33),$C33-SUM($F33:AV33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AX$3>($B33+$E33),$C33-SUM($F33:AW33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AY$3>($B33+$E33),$C33-SUM($F33:AX33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AZ$3>($B33+$E33),$C33-SUM($F33:AY33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BA$3>($B33+$E33),$C33-SUM($F33:AZ33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BB$3>($B33+$E33),$C33-SUM($F33:BA33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BC$3>($B33+$E33),$C33-SUM($F33:BB33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BD$3>($B33+$E33),$C33-SUM($F33:BC33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BE$3>($B33+$E33),$C33-SUM($F33:BD33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BF$3>($B33+$E33),$C33-SUM($F33:BE33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BG$3>($B33+$E33),$C33-SUM($F33:BF33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BH$3>($B33+$E33),$C33-SUM($F33:BG33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BI$3>($B33+$E33),$C33-SUM($F33:BH33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BJ$3>($B33+$E33),$C33-SUM($F33:BI33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BK$3>($B33+$E33),$C33-SUM($F33:BJ33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BL$3>($B33+$E33),$C33-SUM($F33:BK33),($C33/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BM$3>($B33+$E33),$C33-SUM($F33:BL33),($C33/$B33)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A30,E34+1)","v":1.8168254059077416},{"$f":"CONCATENATE(LEFT(D33, 4)+1 &\"-\" &IF(D33>\"2007-08\",,\"0\") &RIGHT(D33,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B33=\"n/a\",\"n/a\",IF(H$3>($B33+$E34),$C34-SUM($F34:G34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(I$3>($B33+$E34),$C34-SUM($F34:H34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(J$3>($B33+$E34),$C34-SUM($F34:I34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(K$3>($B33+$E34),$C34-SUM($F34:J34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(L$3>($B33+$E34),$C34-SUM($F34:K34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(M$3>($B33+$E34),$C34-SUM($F34:L34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(N$3>($B33+$E34),$C34-SUM($F34:M34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(O$3>($B33+$E34),$C34-SUM($F34:N34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(P$3>($B33+$E34),$C34-SUM($F34:O34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Q$3>($B33+$E34),$C34-SUM($F34:P34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(R$3>($B33+$E34),$C34-SUM($F34:Q34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(S$3>($B33+$E34),$C34-SUM($F34:R34),($C34/$B33)))","v":0.14534603247261932},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(T$3>($B33+$E34),$C34-SUM($F34:S34),($C34/$B33)))","v":7.2673016236310062E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(U$3>($B33+$E34),$C34-SUM($F34:T34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(V$3>($B33+$E34),$C34-SUM($F34:U34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(W$3>($B33+$E34),$C34-SUM($F34:V34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(X$3>($B33+$E34),$C34-SUM($F34:W34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Y$3>($B33+$E34),$C34-SUM($F34:X34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Z$3>($B33+$E34),$C34-SUM($F34:Y34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AA$3>($B33+$E34),$C34-SUM($F34:Z34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AB$3>($B33+$E34),$C34-SUM($F34:AA34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AC$3>($B33+$E34),$C34-SUM($F34:AB34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AD$3>($B33+$E34),$C34-SUM($F34:AC34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AE$3>($B33+$E34),$C34-SUM($F34:AD34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AF$3>($B33+$E34),$C34-SUM($F34:AE34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AG$3>($B33+$E34),$C34-SUM($F34:AF34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AH$3>($B33+$E34),$C34-SUM($F34:AG34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AI$3>($B33+$E34),$C34-SUM($F34:AH34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AJ$3>($B33+$E34),$C34-SUM($F34:AI34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AK$3>($B33+$E34),$C34-SUM($F34:AJ34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AL$3>($B33+$E34),$C34-SUM($F34:AK34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AM$3>($B33+$E34),$C34-SUM($F34:AL34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AN$3>($B33+$E34),$C34-SUM($F34:AM34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AO$3>($B33+$E34),$C34-SUM($F34:AN34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AP$3>($B33+$E34),$C34-SUM($F34:AO34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AQ$3>($B33+$E34),$C34-SUM($F34:AP34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AR$3>($B33+$E34),$C34-SUM($F34:AQ34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AS$3>($B33+$E34),$C34-SUM($F34:AR34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AT$3>($B33+$E34),$C34-SUM($F34:AS34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AU$3>($B33+$E34),$C34-SUM($F34:AT34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AV$3>($B33+$E34),$C34-SUM($F34:AU34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AW$3>($B33+$E34),$C34-SUM($F34:AV34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AX$3>($B33+$E34),$C34-SUM($F34:AW34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AY$3>($B33+$E34),$C34-SUM($F34:AX34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AZ$3>($B33+$E34),$C34-SUM($F34:AY34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BA$3>($B33+$E34),$C34-SUM($F34:AZ34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BB$3>($B33+$E34),$C34-SUM($F34:BA34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BC$3>($B33+$E34),$C34-SUM($F34:BB34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BD$3>($B33+$E34),$C34-SUM($F34:BC34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BE$3>($B33+$E34),$C34-SUM($F34:BD34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BF$3>($B33+$E34),$C34-SUM($F34:BE34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BG$3>($B33+$E34),$C34-SUM($F34:BF34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BH$3>($B33+$E34),$C34-SUM($F34:BG34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BI$3>($B33+$E34),$C34-SUM($F34:BH34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BJ$3>($B33+$E34),$C34-SUM($F34:BI34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BK$3>($B33+$E34),$C34-SUM($F34:BJ34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BL$3>($B33+$E34),$C34-SUM($F34:BK34),($C34/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BM$3>($B33+$E34),$C34-SUM($F34:BL34),($C34/$B33)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A30)","v":38.054774118287234},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A30,E35+1)","v":5.8970739883750785},{"$f":"CONCATENATE(LEFT(D34, 4)+1 &\"-\" &IF(D34>\"2007-08\",,\"0\") &RIGHT(D34,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B33=\"n/a\",\"n/a\",IF(I$3>($B33+$E35),$C35-SUM($F35:H35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(J$3>($B33+$E35),$C35-SUM($F35:I35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(K$3>($B33+$E35),$C35-SUM($F35:J35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(L$3>($B33+$E35),$C35-SUM($F35:K35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(M$3>($B33+$E35),$C35-SUM($F35:L35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(N$3>($B33+$E35),$C35-SUM($F35:M35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(O$3>($B33+$E35),$C35-SUM($F35:N35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(P$3>($B33+$E35),$C35-SUM($F35:O35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Q$3>($B33+$E35),$C35-SUM($F35:P35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(R$3>($B33+$E35),$C35-SUM($F35:Q35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(S$3>($B33+$E35),$C35-SUM($F35:R35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(T$3>($B33+$E35),$C35-SUM($F35:S35),($C35/$B33)))","v":0.47176591907000626},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(U$3>($B33+$E35),$C35-SUM($F35:T35),($C35/$B33)))","v":0.2358829595350036},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(V$3>($B33+$E35),$C35-SUM($F35:U35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(W$3>($B33+$E35),$C35-SUM($F35:V35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(X$3>($B33+$E35),$C35-SUM($F35:W35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Y$3>($B33+$E35),$C35-SUM($F35:X35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Z$3>($B33+$E35),$C35-SUM($F35:Y35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AA$3>($B33+$E35),$C35-SUM($F35:Z35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AB$3>($B33+$E35),$C35-SUM($F35:AA35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AC$3>($B33+$E35),$C35-SUM($F35:AB35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AD$3>($B33+$E35),$C35-SUM($F35:AC35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AE$3>($B33+$E35),$C35-SUM($F35:AD35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AF$3>($B33+$E35),$C35-SUM($F35:AE35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AG$3>($B33+$E35),$C35-SUM($F35:AF35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AH$3>($B33+$E35),$C35-SUM($F35:AG35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AI$3>($B33+$E35),$C35-SUM($F35:AH35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AJ$3>($B33+$E35),$C35-SUM($F35:AI35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AK$3>($B33+$E35),$C35-SUM($F35:AJ35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AL$3>($B33+$E35),$C35-SUM($F35:AK35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AM$3>($B33+$E35),$C35-SUM($F35:AL35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AN$3>($B33+$E35),$C35-SUM($F35:AM35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AO$3>($B33+$E35),$C35-SUM($F35:AN35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AP$3>($B33+$E35),$C35-SUM($F35:AO35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AQ$3>($B33+$E35),$C35-SUM($F35:AP35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AR$3>($B33+$E35),$C35-SUM($F35:AQ35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AS$3>($B33+$E35),$C35-SUM($F35:AR35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AT$3>($B33+$E35),$C35-SUM($F35:AS35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AU$3>($B33+$E35),$C35-SUM($F35:AT35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AV$3>($B33+$E35),$C35-SUM($F35:AU35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AW$3>($B33+$E35),$C35-SUM($F35:AV35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AX$3>($B33+$E35),$C35-SUM($F35:AW35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AY$3>($B33+$E35),$C35-SUM($F35:AX35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AZ$3>($B33+$E35),$C35-SUM($F35:AY35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BA$3>($B33+$E35),$C35-SUM($F35:AZ35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BB$3>($B33+$E35),$C35-SUM($F35:BA35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BC$3>($B33+$E35),$C35-SUM($F35:BB35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BD$3>($B33+$E35),$C35-SUM($F35:BC35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BE$3>($B33+$E35),$C35-SUM($F35:BD35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BF$3>($B33+$E35),$C35-SUM($F35:BE35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BG$3>($B33+$E35),$C35-SUM($F35:BF35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BH$3>($B33+$E35),$C35-SUM($F35:BG35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BI$3>($B33+$E35),$C35-SUM($F35:BH35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BJ$3>($B33+$E35),$C35-SUM($F35:BI35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BK$3>($B33+$E35),$C35-SUM($F35:BJ35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BL$3>($B33+$E35),$C35-SUM($F35:BK35),($C35/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BM$3>($B33+$E35),$C35-SUM($F35:BL35),($C35/$B33)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A30,E36+1)","v":5.8019999999999996},"2016-17",4,null,null,null,null,{"$f":"IF($B33=\"n/a\",\"n/a\",IF(J$3>($B33+$E36),$C36-SUM($F36:I36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(K$3>($B33+$E36),$C36-SUM($F36:J36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(L$3>($B33+$E36),$C36-SUM($F36:K36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(M$3>($B33+$E36),$C36-SUM($F36:L36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(N$3>($B33+$E36),$C36-SUM($F36:M36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(O$3>($B33+$E36),$C36-SUM($F36:N36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(P$3>($B33+$E36),$C36-SUM($F36:O36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Q$3>($B33+$E36),$C36-SUM($F36:P36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(R$3>($B33+$E36),$C36-SUM($F36:Q36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(S$3>($B33+$E36),$C36-SUM($F36:R36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(T$3>($B33+$E36),$C36-SUM($F36:S36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(U$3>($B33+$E36),$C36-SUM($F36:T36),($C36/$B33)))","v":0.46415999999999996},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(V$3>($B33+$E36),$C36-SUM($F36:U36),($C36/$B33)))","v":0.23208000000000073},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(W$3>($B33+$E36),$C36-SUM($F36:V36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(X$3>($B33+$E36),$C36-SUM($F36:W36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Y$3>($B33+$E36),$C36-SUM($F36:X36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Z$3>($B33+$E36),$C36-SUM($F36:Y36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AA$3>($B33+$E36),$C36-SUM($F36:Z36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AB$3>($B33+$E36),$C36-SUM($F36:AA36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AC$3>($B33+$E36),$C36-SUM($F36:AB36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AD$3>($B33+$E36),$C36-SUM($F36:AC36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AE$3>($B33+$E36),$C36-SUM($F36:AD36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AF$3>($B33+$E36),$C36-SUM($F36:AE36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AG$3>($B33+$E36),$C36-SUM($F36:AF36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AH$3>($B33+$E36),$C36-SUM($F36:AG36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AI$3>($B33+$E36),$C36-SUM($F36:AH36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AJ$3>($B33+$E36),$C36-SUM($F36:AI36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AK$3>($B33+$E36),$C36-SUM($F36:AJ36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AL$3>($B33+$E36),$C36-SUM($F36:AK36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AM$3>($B33+$E36),$C36-SUM($F36:AL36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AN$3>($B33+$E36),$C36-SUM($F36:AM36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AO$3>($B33+$E36),$C36-SUM($F36:AN36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AP$3>($B33+$E36),$C36-SUM($F36:AO36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AQ$3>($B33+$E36),$C36-SUM($F36:AP36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AR$3>($B33+$E36),$C36-SUM($F36:AQ36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AS$3>($B33+$E36),$C36-SUM($F36:AR36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AT$3>($B33+$E36),$C36-SUM($F36:AS36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AU$3>($B33+$E36),$C36-SUM($F36:AT36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AV$3>($B33+$E36),$C36-SUM($F36:AU36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AW$3>($B33+$E36),$C36-SUM($F36:AV36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AX$3>($B33+$E36),$C36-SUM($F36:AW36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AY$3>($B33+$E36),$C36-SUM($F36:AX36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AZ$3>($B33+$E36),$C36-SUM($F36:AY36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BA$3>($B33+$E36),$C36-SUM($F36:AZ36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BB$3>($B33+$E36),$C36-SUM($F36:BA36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BC$3>($B33+$E36),$C36-SUM($F36:BB36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BD$3>($B33+$E36),$C36-SUM($F36:BC36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BE$3>($B33+$E36),$C36-SUM($F36:BD36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BF$3>($B33+$E36),$C36-SUM($F36:BE36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BG$3>($B33+$E36),$C36-SUM($F36:BF36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BH$3>($B33+$E36),$C36-SUM($F36:BG36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BI$3>($B33+$E36),$C36-SUM($F36:BH36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BJ$3>($B33+$E36),$C36-SUM($F36:BI36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BK$3>($B33+$E36),$C36-SUM($F36:BJ36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BL$3>($B33+$E36),$C36-SUM($F36:BK36),($C36/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BM$3>($B33+$E36),$C36-SUM($F36:BL36),($C36/$B33)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A30)","v":5.392695081065062},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A30,E37+1)","v":1.7629999999999999},"2017-18",5,null,null,null,null,null,{"$f":"IF($B33=\"n/a\",\"n/a\",IF(K$3>($B33+$E37),$C37-SUM($F37:J37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(L$3>($B33+$E37),$C37-SUM($F37:K37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(M$3>($B33+$E37),$C37-SUM($F37:L37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(N$3>($B33+$E37),$C37-SUM($F37:M37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(O$3>($B33+$E37),$C37-SUM($F37:N37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(P$3>($B33+$E37),$C37-SUM($F37:O37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Q$3>($B33+$E37),$C37-SUM($F37:P37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(R$3>($B33+$E37),$C37-SUM($F37:Q37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(S$3>($B33+$E37),$C37-SUM($F37:R37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(T$3>($B33+$E37),$C37-SUM($F37:S37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(U$3>($B33+$E37),$C37-SUM($F37:T37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(V$3>($B33+$E37),$C37-SUM($F37:U37),($C37/$B33)))","v":0.14104},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(W$3>($B33+$E37),$C37-SUM($F37:V37),($C37/$B33)))","v":7.0519999999999472E-2},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(X$3>($B33+$E37),$C37-SUM($F37:W37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Y$3>($B33+$E37),$C37-SUM($F37:X37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Z$3>($B33+$E37),$C37-SUM($F37:Y37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AA$3>($B33+$E37),$C37-SUM($F37:Z37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AB$3>($B33+$E37),$C37-SUM($F37:AA37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AC$3>($B33+$E37),$C37-SUM($F37:AB37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AD$3>($B33+$E37),$C37-SUM($F37:AC37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AE$3>($B33+$E37),$C37-SUM($F37:AD37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AF$3>($B33+$E37),$C37-SUM($F37:AE37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AG$3>($B33+$E37),$C37-SUM($F37:AF37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AH$3>($B33+$E37),$C37-SUM($F37:AG37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AI$3>($B33+$E37),$C37-SUM($F37:AH37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AJ$3>($B33+$E37),$C37-SUM($F37:AI37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AK$3>($B33+$E37),$C37-SUM($F37:AJ37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AL$3>($B33+$E37),$C37-SUM($F37:AK37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AM$3>($B33+$E37),$C37-SUM($F37:AL37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AN$3>($B33+$E37),$C37-SUM($F37:AM37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AO$3>($B33+$E37),$C37-SUM($F37:AN37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AP$3>($B33+$E37),$C37-SUM($F37:AO37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AQ$3>($B33+$E37),$C37-SUM($F37:AP37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AR$3>($B33+$E37),$C37-SUM($F37:AQ37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AS$3>($B33+$E37),$C37-SUM($F37:AR37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AT$3>($B33+$E37),$C37-SUM($F37:AS37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AU$3>($B33+$E37),$C37-SUM($F37:AT37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AV$3>($B33+$E37),$C37-SUM($F37:AU37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AW$3>($B33+$E37),$C37-SUM($F37:AV37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AX$3>($B33+$E37),$C37-SUM($F37:AW37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AY$3>($B33+$E37),$C37-SUM($F37:AX37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AZ$3>($B33+$E37),$C37-SUM($F37:AY37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BA$3>($B33+$E37),$C37-SUM($F37:AZ37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BB$3>($B33+$E37),$C37-SUM($F37:BA37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BC$3>($B33+$E37),$C37-SUM($F37:BB37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BD$3>($B33+$E37),$C37-SUM($F37:BC37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BE$3>($B33+$E37),$C37-SUM($F37:BD37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BF$3>($B33+$E37),$C37-SUM($F37:BE37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BG$3>($B33+$E37),$C37-SUM($F37:BF37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BH$3>($B33+$E37),$C37-SUM($F37:BG37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BI$3>($B33+$E37),$C37-SUM($F37:BH37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BJ$3>($B33+$E37),$C37-SUM($F37:BI37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BK$3>($B33+$E37),$C37-SUM($F37:BJ37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BL$3>($B33+$E37),$C37-SUM($F37:BK37),($C37/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BM$3>($B33+$E37),$C37-SUM($F37:BL37),($C37/$B33)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A30,E38+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B33=\"n/a\",\"n/a\",IF(L$3>($B33+$E38),$C38-SUM($F38:K38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(M$3>($B33+$E38),$C38-SUM($F38:L38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(N$3>($B33+$E38),$C38-SUM($F38:M38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(O$3>($B33+$E38),$C38-SUM($F38:N38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(P$3>($B33+$E38),$C38-SUM($F38:O38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Q$3>($B33+$E38),$C38-SUM($F38:P38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(R$3>($B33+$E38),$C38-SUM($F38:Q38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(S$3>($B33+$E38),$C38-SUM($F38:R38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(T$3>($B33+$E38),$C38-SUM($F38:S38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(U$3>($B33+$E38),$C38-SUM($F38:T38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(V$3>($B33+$E38),$C38-SUM($F38:U38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(W$3>($B33+$E38),$C38-SUM($F38:V38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(X$3>($B33+$E38),$C38-SUM($F38:W38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Y$3>($B33+$E38),$C38-SUM($F38:X38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(Z$3>($B33+$E38),$C38-SUM($F38:Y38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AA$3>($B33+$E38),$C38-SUM($F38:Z38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AB$3>($B33+$E38),$C38-SUM($F38:AA38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AC$3>($B33+$E38),$C38-SUM($F38:AB38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AD$3>($B33+$E38),$C38-SUM($F38:AC38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AE$3>($B33+$E38),$C38-SUM($F38:AD38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AF$3>($B33+$E38),$C38-SUM($F38:AE38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AG$3>($B33+$E38),$C38-SUM($F38:AF38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AH$3>($B33+$E38),$C38-SUM($F38:AG38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AI$3>($B33+$E38),$C38-SUM($F38:AH38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AJ$3>($B33+$E38),$C38-SUM($F38:AI38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AK$3>($B33+$E38),$C38-SUM($F38:AJ38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AL$3>($B33+$E38),$C38-SUM($F38:AK38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AM$3>($B33+$E38),$C38-SUM($F38:AL38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AN$3>($B33+$E38),$C38-SUM($F38:AM38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AO$3>($B33+$E38),$C38-SUM($F38:AN38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AP$3>($B33+$E38),$C38-SUM($F38:AO38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AQ$3>($B33+$E38),$C38-SUM($F38:AP38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AR$3>($B33+$E38),$C38-SUM($F38:AQ38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AS$3>($B33+$E38),$C38-SUM($F38:AR38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AT$3>($B33+$E38),$C38-SUM($F38:AS38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AU$3>($B33+$E38),$C38-SUM($F38:AT38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AV$3>($B33+$E38),$C38-SUM($F38:AU38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AW$3>($B33+$E38),$C38-SUM($F38:AV38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AX$3>($B33+$E38),$C38-SUM($F38:AW38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AY$3>($B33+$E38),$C38-SUM($F38:AX38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(AZ$3>($B33+$E38),$C38-SUM($F38:AY38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BA$3>($B33+$E38),$C38-SUM($F38:AZ38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BB$3>($B33+$E38),$C38-SUM($F38:BA38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BC$3>($B33+$E38),$C38-SUM($F38:BB38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BD$3>($B33+$E38),$C38-SUM($F38:BC38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BE$3>($B33+$E38),$C38-SUM($F38:BD38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BF$3>($B33+$E38),$C38-SUM($F38:BE38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BG$3>($B33+$E38),$C38-SUM($F38:BF38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BH$3>($B33+$E38),$C38-SUM($F38:BG38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BI$3>($B33+$E38),$C38-SUM($F38:BH38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BJ$3>($B33+$E38),$C38-SUM($F38:BI38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BK$3>($B33+$E38),$C38-SUM($F38:BJ38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BL$3>($B33+$E38),$C38-SUM($F38:BK38),($C38/$B33)))","v":0},{"$f":"IF($B33=\"n/a\",\"n/a\",IF(BM$3>($B33+$E38),$C38-SUM($F38:BL38),($C38/$B33)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B30","v":"Communications - Civil"},null,null,{"$f":"SUBTOTAL(9,F31:F48)","v":0.14170876600929819},0.17224332738163461,0.31758935985425396,0.78935527892426016,1.2535152789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3792879982380919,1.2913477013156145,0.98279172554430172,0.51482876600929894,0.21222876600929766,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,{"$f":"SUBTOTAL(9,AL31:AL48)","v":0.14170876600929819},0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,7.7619727117310688E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A30+1","v":3},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A50))","v":"Communications - Other"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B55=\"n/a\",\"n/a\",IF(F$3>$B55,+$B57,+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(G$3>$B55,+$B57-SUM($F51:F51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(H$3>$B55,+$B57-SUM($F51:G51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(I$3>$B55,+$B57-SUM($F51:H51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(J$3>$B55,+$B57-SUM($F51:I51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(K$3>$B55,+$B57-SUM($F51:J51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(L$3>$B55,+$B57-SUM($F51:K51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(M$3>$B55,+$B57-SUM($F51:L51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(N$3>$B55,+$B57-SUM($F51:M51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(O$3>$B55,+$B57-SUM($F51:N51),+$B57/$B55))","v":4.924298239317574},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(P$3>$B55,+$B57-SUM($F51:O51),+$B57/$B55))","v":3.4460591759747814},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(Q$3>$B55,+$B57-SUM($F51:P51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(R$3>$B55,+$B57-SUM($F51:Q51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(S$3>$B55,+$B57-SUM($F51:R51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(T$3>$B55,+$B57-SUM($F51:S51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(U$3>$B55,+$B57-SUM($F51:T51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(V$3>$B55,+$B57-SUM($F51:U51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(W$3>$B55,+$B57-SUM($F51:V51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(X$3>$B55,+$B57-SUM($F51:W51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(Y$3>$B55,+$B57-SUM($F51:X51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(Z$3>$B55,+$B57-SUM($F51:Y51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AA$3>$B55,+$B57-SUM($F51:Z51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AB$3>$B55,+$B57-SUM($F51:AA51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AC$3>$B55,+$B57-SUM($F51:AB51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AD$3>$B55,+$B57-SUM($F51:AC51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AE$3>$B55,+$B57-SUM($F51:AD51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AF$3>$B55,+$B57-SUM($F51:AE51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AG$3>$B55,+$B57-SUM($F51:AF51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AH$3>$B55,+$B57-SUM($F51:AG51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AI$3>$B55,+$B57-SUM($F51:AH51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AJ$3>$B55,+$B57-SUM($F51:AI51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AK$3>$B55,+$B57-SUM($F51:AJ51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AL$3>$B55,+$B57-SUM($F51:AK51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AM$3>$B55,+$B57-SUM($F51:AL51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AN$3>$B55,+$B57-SUM($F51:AM51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AO$3>$B55,+$B57-SUM($F51:AN51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AP$3>$B55,+$B57-SUM($F51:AO51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AQ$3>$B55,+$B57-SUM($F51:AP51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AR$3>$B55,+$B57-SUM($F51:AQ51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AS$3>$B55,+$B57-SUM($F51:AR51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AT$3>$B55,+$B57-SUM($F51:AS51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AU$3>$B55,+$B57-SUM($F51:AT51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AV$3>$B55,+$B57-SUM($F51:AU51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AW$3>$B55,+$B57-SUM($F51:AV51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AX$3>$B55,+$B57-SUM($F51:AW51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AY$3>$B55,+$B57-SUM($F51:AX51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(AZ$3>$B55,+$B57-SUM($F51:AY51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BA$3>$B55,+$B57-SUM($F51:AZ51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BB$3>$B55,+$B57-SUM($F51:BA51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BC$3>$B55,+$B57-SUM($F51:BB51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BD$3>$B55,+$B57-SUM($F51:BC51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BE$3>$B55,+$B57-SUM($F51:BD51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BF$3>$B55,+$B57-SUM($F51:BE51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BG$3>$B55,+$B57-SUM($F51:BF51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BH$3>$B55,+$B57-SUM($F51:BG51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BI$3>$B55,+$B57-SUM($F51:BH51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BJ$3>$B55,+$B57-SUM($F51:BI51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BK$3>$B55,+$B57-SUM($F51:BJ51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BL$3>$B55,+$B57-SUM($F51:BK51),+$B57/$B55))","v":0},{"$f":"IF($B55=\"n/a\",\"n/a\",IF(BM$3>$B55,+$B57-SUM($F51:BL51),+$B57/$B55))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A50)","v":12.5},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A50,E53+1)","v":13.233453304121022},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B53=\"n/a\",\"n/a\",IF(G$3>($B53+$E53),$C53-SUM($F53:F53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(H$3>($B53+$E53),$C53-SUM($F53:G53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(I$3>($B53+$E53),$C53-SUM($F53:H53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(J$3>($B53+$E53),$C53-SUM($F53:I53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(K$3>($B53+$E53),$C53-SUM($F53:J53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(L$3>($B53+$E53),$C53-SUM($F53:K53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(M$3>($B53+$E53),$C53-SUM($F53:L53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(N$3>($B53+$E53),$C53-SUM($F53:M53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(O$3>($B53+$E53),$C53-SUM($F53:N53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(P$3>($B53+$E53),$C53-SUM($F53:O53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Q$3>($B53+$E53),$C53-SUM($F53:P53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(R$3>($B53+$E53),$C53-SUM($F53:Q53),($C53/$B53)))","v":1.0586762643296819},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(S$3>($B53+$E53),$C53-SUM($F53:R53),($C53/$B53)))","v":0.52933813216484005},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(T$3>($B53+$E53),$C53-SUM($F53:S53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(U$3>($B53+$E53),$C53-SUM($F53:T53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(V$3>($B53+$E53),$C53-SUM($F53:U53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(W$3>($B53+$E53),$C53-SUM($F53:V53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(X$3>($B53+$E53),$C53-SUM($F53:W53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Y$3>($B53+$E53),$C53-SUM($F53:X53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Z$3>($B53+$E53),$C53-SUM($F53:Y53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AA$3>($B53+$E53),$C53-SUM($F53:Z53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AB$3>($B53+$E53),$C53-SUM($F53:AA53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AC$3>($B53+$E53),$C53-SUM($F53:AB53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AD$3>($B53+$E53),$C53-SUM($F53:AC53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AE$3>($B53+$E53),$C53-SUM($F53:AD53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AF$3>($B53+$E53),$C53-SUM($F53:AE53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AG$3>($B53+$E53),$C53-SUM($F53:AF53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AH$3>($B53+$E53),$C53-SUM($F53:AG53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AI$3>($B53+$E53),$C53-SUM($F53:AH53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AJ$3>($B53+$E53),$C53-SUM($F53:AI53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AK$3>($B53+$E53),$C53-SUM($F53:AJ53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AL$3>($B53+$E53),$C53-SUM($F53:AK53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AM$3>($B53+$E53),$C53-SUM($F53:AL53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AN$3>($B53+$E53),$C53-SUM($F53:AM53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AO$3>($B53+$E53),$C53-SUM($F53:AN53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AP$3>($B53+$E53),$C53-SUM($F53:AO53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AQ$3>($B53+$E53),$C53-SUM($F53:AP53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AR$3>($B53+$E53),$C53-SUM($F53:AQ53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AS$3>($B53+$E53),$C53-SUM($F53:AR53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AT$3>($B53+$E53),$C53-SUM($F53:AS53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AU$3>($B53+$E53),$C53-SUM($F53:AT53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AV$3>($B53+$E53),$C53-SUM($F53:AU53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AW$3>($B53+$E53),$C53-SUM($F53:AV53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AX$3>($B53+$E53),$C53-SUM($F53:AW53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AY$3>($B53+$E53),$C53-SUM($F53:AX53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AZ$3>($B53+$E53),$C53-SUM($F53:AY53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BA$3>($B53+$E53),$C53-SUM($F53:AZ53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BB$3>($B53+$E53),$C53-SUM($F53:BA53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BC$3>($B53+$E53),$C53-SUM($F53:BB53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BD$3>($B53+$E53),$C53-SUM($F53:BC53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BE$3>($B53+$E53),$C53-SUM($F53:BD53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BF$3>($B53+$E53),$C53-SUM($F53:BE53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BG$3>($B53+$E53),$C53-SUM($F53:BF53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BH$3>($B53+$E53),$C53-SUM($F53:BG53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BI$3>($B53+$E53),$C53-SUM($F53:BH53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BJ$3>($B53+$E53),$C53-SUM($F53:BI53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BK$3>($B53+$E53),$C53-SUM($F53:BJ53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BL$3>($B53+$E53),$C53-SUM($F53:BK53),($C53/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BM$3>($B53+$E53),$C53-SUM($F53:BL53),($C53/$B53)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A50,E54+1)","v":10.480847866594541},{"$f":"CONCATENATE(LEFT(D53, 4)+1 &\"-\" &IF(D53>\"2007-08\",,\"0\") &RIGHT(D53,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B53=\"n/a\",\"n/a\",IF(H$3>($B53+$E54),$C54-SUM($F54:G54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(I$3>($B53+$E54),$C54-SUM($F54:H54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(J$3>($B53+$E54),$C54-SUM($F54:I54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(K$3>($B53+$E54),$C54-SUM($F54:J54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(L$3>($B53+$E54),$C54-SUM($F54:K54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(M$3>($B53+$E54),$C54-SUM($F54:L54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(N$3>($B53+$E54),$C54-SUM($F54:M54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(O$3>($B53+$E54),$C54-SUM($F54:N54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(P$3>($B53+$E54),$C54-SUM($F54:O54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Q$3>($B53+$E54),$C54-SUM($F54:P54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(R$3>($B53+$E54),$C54-SUM($F54:Q54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(S$3>($B53+$E54),$C54-SUM($F54:R54),($C54/$B53)))","v":0.83846782932756325},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(T$3>($B53+$E54),$C54-SUM($F54:S54),($C54/$B53)))","v":0.41923391466378135},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(U$3>($B53+$E54),$C54-SUM($F54:T54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(V$3>($B53+$E54),$C54-SUM($F54:U54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(W$3>($B53+$E54),$C54-SUM($F54:V54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(X$3>($B53+$E54),$C54-SUM($F54:W54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Y$3>($B53+$E54),$C54-SUM($F54:X54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Z$3>($B53+$E54),$C54-SUM($F54:Y54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AA$3>($B53+$E54),$C54-SUM($F54:Z54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AB$3>($B53+$E54),$C54-SUM($F54:AA54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AC$3>($B53+$E54),$C54-SUM($F54:AB54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AD$3>($B53+$E54),$C54-SUM($F54:AC54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AE$3>($B53+$E54),$C54-SUM($F54:AD54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AF$3>($B53+$E54),$C54-SUM($F54:AE54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AG$3>($B53+$E54),$C54-SUM($F54:AF54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AH$3>($B53+$E54),$C54-SUM($F54:AG54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AI$3>($B53+$E54),$C54-SUM($F54:AH54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AJ$3>($B53+$E54),$C54-SUM($F54:AI54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AK$3>($B53+$E54),$C54-SUM($F54:AJ54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AL$3>($B53+$E54),$C54-SUM($F54:AK54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AM$3>($B53+$E54),$C54-SUM($F54:AL54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AN$3>($B53+$E54),$C54-SUM($F54:AM54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AO$3>($B53+$E54),$C54-SUM($F54:AN54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AP$3>($B53+$E54),$C54-SUM($F54:AO54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AQ$3>($B53+$E54),$C54-SUM($F54:AP54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AR$3>($B53+$E54),$C54-SUM($F54:AQ54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AS$3>($B53+$E54),$C54-SUM($F54:AR54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AT$3>($B53+$E54),$C54-SUM($F54:AS54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AU$3>($B53+$E54),$C54-SUM($F54:AT54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AV$3>($B53+$E54),$C54-SUM($F54:AU54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AW$3>($B53+$E54),$C54-SUM($F54:AV54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AX$3>($B53+$E54),$C54-SUM($F54:AW54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AY$3>($B53+$E54),$C54-SUM($F54:AX54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AZ$3>($B53+$E54),$C54-SUM($F54:AY54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BA$3>($B53+$E54),$C54-SUM($F54:AZ54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BB$3>($B53+$E54),$C54-SUM($F54:BA54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BC$3>($B53+$E54),$C54-SUM($F54:BB54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BD$3>($B53+$E54),$C54-SUM($F54:BC54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BE$3>($B53+$E54),$C54-SUM($F54:BD54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BF$3>($B53+$E54),$C54-SUM($F54:BE54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BG$3>($B53+$E54),$C54-SUM($F54:BF54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BH$3>($B53+$E54),$C54-SUM($F54:BG54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BI$3>($B53+$E54),$C54-SUM($F54:BH54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BJ$3>($B53+$E54),$C54-SUM($F54:BI54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BK$3>($B53+$E54),$C54-SUM($F54:BJ54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BL$3>($B53+$E54),$C54-SUM($F54:BK54),($C54/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BM$3>($B53+$E54),$C54-SUM($F54:BL54),($C54/$B53)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A50)","v":10.699807162056118},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A50,E55+1)","v":9.4777523793171596},{"$f":"CONCATENATE(LEFT(D54, 4)+1 &\"-\" &IF(D54>\"2007-08\",,\"0\") &RIGHT(D54,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B53=\"n/a\",\"n/a\",IF(I$3>($B53+$E55),$C55-SUM($F55:H55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(J$3>($B53+$E55),$C55-SUM($F55:I55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(K$3>($B53+$E55),$C55-SUM($F55:J55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(L$3>($B53+$E55),$C55-SUM($F55:K55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(M$3>($B53+$E55),$C55-SUM($F55:L55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(N$3>($B53+$E55),$C55-SUM($F55:M55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(O$3>($B53+$E55),$C55-SUM($F55:N55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(P$3>($B53+$E55),$C55-SUM($F55:O55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Q$3>($B53+$E55),$C55-SUM($F55:P55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(R$3>($B53+$E55),$C55-SUM($F55:Q55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(S$3>($B53+$E55),$C55-SUM($F55:R55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(T$3>($B53+$E55),$C55-SUM($F55:S55),($C55/$B53)))","v":0.7582201903453728},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(U$3>($B53+$E55),$C55-SUM($F55:T55),($C55/$B53)))","v":0.37911009517268646},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(V$3>($B53+$E55),$C55-SUM($F55:U55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(W$3>($B53+$E55),$C55-SUM($F55:V55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(X$3>($B53+$E55),$C55-SUM($F55:W55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Y$3>($B53+$E55),$C55-SUM($F55:X55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Z$3>($B53+$E55),$C55-SUM($F55:Y55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AA$3>($B53+$E55),$C55-SUM($F55:Z55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AB$3>($B53+$E55),$C55-SUM($F55:AA55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AC$3>($B53+$E55),$C55-SUM($F55:AB55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AD$3>($B53+$E55),$C55-SUM($F55:AC55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AE$3>($B53+$E55),$C55-SUM($F55:AD55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AF$3>($B53+$E55),$C55-SUM($F55:AE55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AG$3>($B53+$E55),$C55-SUM($F55:AF55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AH$3>($B53+$E55),$C55-SUM($F55:AG55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AI$3>($B53+$E55),$C55-SUM($F55:AH55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AJ$3>($B53+$E55),$C55-SUM($F55:AI55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AK$3>($B53+$E55),$C55-SUM($F55:AJ55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AL$3>($B53+$E55),$C55-SUM($F55:AK55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AM$3>($B53+$E55),$C55-SUM($F55:AL55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AN$3>($B53+$E55),$C55-SUM($F55:AM55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AO$3>($B53+$E55),$C55-SUM($F55:AN55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AP$3>($B53+$E55),$C55-SUM($F55:AO55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AQ$3>($B53+$E55),$C55-SUM($F55:AP55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AR$3>($B53+$E55),$C55-SUM($F55:AQ55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AS$3>($B53+$E55),$C55-SUM($F55:AR55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AT$3>($B53+$E55),$C55-SUM($F55:AS55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AU$3>($B53+$E55),$C55-SUM($F55:AT55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AV$3>($B53+$E55),$C55-SUM($F55:AU55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AW$3>($B53+$E55),$C55-SUM($F55:AV55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AX$3>($B53+$E55),$C55-SUM($F55:AW55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AY$3>($B53+$E55),$C55-SUM($F55:AX55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AZ$3>($B53+$E55),$C55-SUM($F55:AY55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BA$3>($B53+$E55),$C55-SUM($F55:AZ55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BB$3>($B53+$E55),$C55-SUM($F55:BA55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BC$3>($B53+$E55),$C55-SUM($F55:BB55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BD$3>($B53+$E55),$C55-SUM($F55:BC55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BE$3>($B53+$E55),$C55-SUM($F55:BD55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BF$3>($B53+$E55),$C55-SUM($F55:BE55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BG$3>($B53+$E55),$C55-SUM($F55:BF55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BH$3>($B53+$E55),$C55-SUM($F55:BG55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BI$3>($B53+$E55),$C55-SUM($F55:BH55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BJ$3>($B53+$E55),$C55-SUM($F55:BI55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BK$3>($B53+$E55),$C55-SUM($F55:BJ55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BL$3>($B53+$E55),$C55-SUM($F55:BK55),($C55/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BM$3>($B53+$E55),$C55-SUM($F55:BL55),($C55/$B53)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A50,E56+1)","v":18.594000000000001},"2016-17",4,null,null,null,null,{"$f":"IF($B53=\"n/a\",\"n/a\",IF(J$3>($B53+$E56),$C56-SUM($F56:I56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(K$3>($B53+$E56),$C56-SUM($F56:J56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(L$3>($B53+$E56),$C56-SUM($F56:K56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(M$3>($B53+$E56),$C56-SUM($F56:L56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(N$3>($B53+$E56),$C56-SUM($F56:M56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(O$3>($B53+$E56),$C56-SUM($F56:N56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(P$3>($B53+$E56),$C56-SUM($F56:O56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Q$3>($B53+$E56),$C56-SUM($F56:P56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(R$3>($B53+$E56),$C56-SUM($F56:Q56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(S$3>($B53+$E56),$C56-SUM($F56:R56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(T$3>($B53+$E56),$C56-SUM($F56:S56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(U$3>($B53+$E56),$C56-SUM($F56:T56),($C56/$B53)))","v":1.4875200000000002},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(V$3>($B53+$E56),$C56-SUM($F56:U56),($C56/$B53)))","v":0.7437599999999982},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(W$3>($B53+$E56),$C56-SUM($F56:V56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(X$3>($B53+$E56),$C56-SUM($F56:W56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Y$3>($B53+$E56),$C56-SUM($F56:X56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Z$3>($B53+$E56),$C56-SUM($F56:Y56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AA$3>($B53+$E56),$C56-SUM($F56:Z56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AB$3>($B53+$E56),$C56-SUM($F56:AA56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AC$3>($B53+$E56),$C56-SUM($F56:AB56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AD$3>($B53+$E56),$C56-SUM($F56:AC56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AE$3>($B53+$E56),$C56-SUM($F56:AD56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AF$3>($B53+$E56),$C56-SUM($F56:AE56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AG$3>($B53+$E56),$C56-SUM($F56:AF56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AH$3>($B53+$E56),$C56-SUM($F56:AG56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AI$3>($B53+$E56),$C56-SUM($F56:AH56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AJ$3>($B53+$E56),$C56-SUM($F56:AI56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AK$3>($B53+$E56),$C56-SUM($F56:AJ56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AL$3>($B53+$E56),$C56-SUM($F56:AK56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AM$3>($B53+$E56),$C56-SUM($F56:AL56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AN$3>($B53+$E56),$C56-SUM($F56:AM56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AO$3>($B53+$E56),$C56-SUM($F56:AN56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AP$3>($B53+$E56),$C56-SUM($F56:AO56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AQ$3>($B53+$E56),$C56-SUM($F56:AP56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AR$3>($B53+$E56),$C56-SUM($F56:AQ56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AS$3>($B53+$E56),$C56-SUM($F56:AR56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AT$3>($B53+$E56),$C56-SUM($F56:AS56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AU$3>($B53+$E56),$C56-SUM($F56:AT56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AV$3>($B53+$E56),$C56-SUM($F56:AU56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AW$3>($B53+$E56),$C56-SUM($F56:AV56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AX$3>($B53+$E56),$C56-SUM($F56:AW56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AY$3>($B53+$E56),$C56-SUM($F56:AX56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AZ$3>($B53+$E56),$C56-SUM($F56:AY56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BA$3>($B53+$E56),$C56-SUM($F56:AZ56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BB$3>($B53+$E56),$C56-SUM($F56:BA56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BC$3>($B53+$E56),$C56-SUM($F56:BB56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BD$3>($B53+$E56),$C56-SUM($F56:BC56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BE$3>($B53+$E56),$C56-SUM($F56:BD56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BF$3>($B53+$E56),$C56-SUM($F56:BE56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BG$3>($B53+$E56),$C56-SUM($F56:BF56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BH$3>($B53+$E56),$C56-SUM($F56:BG56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BI$3>($B53+$E56),$C56-SUM($F56:BH56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BJ$3>($B53+$E56),$C56-SUM($F56:BI56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BK$3>($B53+$E56),$C56-SUM($F56:BJ56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BL$3>($B53+$E56),$C56-SUM($F56:BK56),($C56/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BM$3>($B53+$E56),$C56-SUM($F56:BL56),($C56/$B53)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A50)","v":52.689041569150511},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A50,E57+1)","v":8.7460000000000004},"2017-18",5,null,null,null,null,null,{"$f":"IF($B53=\"n/a\",\"n/a\",IF(K$3>($B53+$E57),$C57-SUM($F57:J57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(L$3>($B53+$E57),$C57-SUM($F57:K57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(M$3>($B53+$E57),$C57-SUM($F57:L57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(N$3>($B53+$E57),$C57-SUM($F57:M57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(O$3>($B53+$E57),$C57-SUM($F57:N57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(P$3>($B53+$E57),$C57-SUM($F57:O57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Q$3>($B53+$E57),$C57-SUM($F57:P57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(R$3>($B53+$E57),$C57-SUM($F57:Q57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(S$3>($B53+$E57),$C57-SUM($F57:R57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(T$3>($B53+$E57),$C57-SUM($F57:S57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(U$3>($B53+$E57),$C57-SUM($F57:T57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(V$3>($B53+$E57),$C57-SUM($F57:U57),($C57/$B53)))","v":0.69968000000000008},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(W$3>($B53+$E57),$C57-SUM($F57:V57),($C57/$B53)))","v":0.34984000000000037},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(X$3>($B53+$E57),$C57-SUM($F57:W57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Y$3>($B53+$E57),$C57-SUM($F57:X57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Z$3>($B53+$E57),$C57-SUM($F57:Y57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AA$3>($B53+$E57),$C57-SUM($F57:Z57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AB$3>($B53+$E57),$C57-SUM($F57:AA57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AC$3>($B53+$E57),$C57-SUM($F57:AB57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AD$3>($B53+$E57),$C57-SUM($F57:AC57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AE$3>($B53+$E57),$C57-SUM($F57:AD57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AF$3>($B53+$E57),$C57-SUM($F57:AE57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AG$3>($B53+$E57),$C57-SUM($F57:AF57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AH$3>($B53+$E57),$C57-SUM($F57:AG57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AI$3>($B53+$E57),$C57-SUM($F57:AH57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AJ$3>($B53+$E57),$C57-SUM($F57:AI57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AK$3>($B53+$E57),$C57-SUM($F57:AJ57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AL$3>($B53+$E57),$C57-SUM($F57:AK57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AM$3>($B53+$E57),$C57-SUM($F57:AL57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AN$3>($B53+$E57),$C57-SUM($F57:AM57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AO$3>($B53+$E57),$C57-SUM($F57:AN57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AP$3>($B53+$E57),$C57-SUM($F57:AO57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AQ$3>($B53+$E57),$C57-SUM($F57:AP57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AR$3>($B53+$E57),$C57-SUM($F57:AQ57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AS$3>($B53+$E57),$C57-SUM($F57:AR57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AT$3>($B53+$E57),$C57-SUM($F57:AS57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AU$3>($B53+$E57),$C57-SUM($F57:AT57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AV$3>($B53+$E57),$C57-SUM($F57:AU57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AW$3>($B53+$E57),$C57-SUM($F57:AV57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AX$3>($B53+$E57),$C57-SUM($F57:AW57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AY$3>($B53+$E57),$C57-SUM($F57:AX57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AZ$3>($B53+$E57),$C57-SUM($F57:AY57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BA$3>($B53+$E57),$C57-SUM($F57:AZ57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BB$3>($B53+$E57),$C57-SUM($F57:BA57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BC$3>($B53+$E57),$C57-SUM($F57:BB57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BD$3>($B53+$E57),$C57-SUM($F57:BC57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BE$3>($B53+$E57),$C57-SUM($F57:BD57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BF$3>($B53+$E57),$C57-SUM($F57:BE57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BG$3>($B53+$E57),$C57-SUM($F57:BF57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BH$3>($B53+$E57),$C57-SUM($F57:BG57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BI$3>($B53+$E57),$C57-SUM($F57:BH57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BJ$3>($B53+$E57),$C57-SUM($F57:BI57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BK$3>($B53+$E57),$C57-SUM($F57:BJ57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BL$3>($B53+$E57),$C57-SUM($F57:BK57),($C57/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BM$3>($B53+$E57),$C57-SUM($F57:BL57),($C57/$B53)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A50,E58+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B53=\"n/a\",\"n/a\",IF(L$3>($B53+$E58),$C58-SUM($F58:K58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(M$3>($B53+$E58),$C58-SUM($F58:L58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(N$3>($B53+$E58),$C58-SUM($F58:M58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(O$3>($B53+$E58),$C58-SUM($F58:N58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(P$3>($B53+$E58),$C58-SUM($F58:O58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Q$3>($B53+$E58),$C58-SUM($F58:P58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(R$3>($B53+$E58),$C58-SUM($F58:Q58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(S$3>($B53+$E58),$C58-SUM($F58:R58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(T$3>($B53+$E58),$C58-SUM($F58:S58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(U$3>($B53+$E58),$C58-SUM($F58:T58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(V$3>($B53+$E58),$C58-SUM($F58:U58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(W$3>($B53+$E58),$C58-SUM($F58:V58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(X$3>($B53+$E58),$C58-SUM($F58:W58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Y$3>($B53+$E58),$C58-SUM($F58:X58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(Z$3>($B53+$E58),$C58-SUM($F58:Y58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AA$3>($B53+$E58),$C58-SUM($F58:Z58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AB$3>($B53+$E58),$C58-SUM($F58:AA58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AC$3>($B53+$E58),$C58-SUM($F58:AB58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AD$3>($B53+$E58),$C58-SUM($F58:AC58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AE$3>($B53+$E58),$C58-SUM($F58:AD58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AF$3>($B53+$E58),$C58-SUM($F58:AE58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AG$3>($B53+$E58),$C58-SUM($F58:AF58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AH$3>($B53+$E58),$C58-SUM($F58:AG58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AI$3>($B53+$E58),$C58-SUM($F58:AH58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AJ$3>($B53+$E58),$C58-SUM($F58:AI58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AK$3>($B53+$E58),$C58-SUM($F58:AJ58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AL$3>($B53+$E58),$C58-SUM($F58:AK58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AM$3>($B53+$E58),$C58-SUM($F58:AL58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AN$3>($B53+$E58),$C58-SUM($F58:AM58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AO$3>($B53+$E58),$C58-SUM($F58:AN58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AP$3>($B53+$E58),$C58-SUM($F58:AO58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AQ$3>($B53+$E58),$C58-SUM($F58:AP58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AR$3>($B53+$E58),$C58-SUM($F58:AQ58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AS$3>($B53+$E58),$C58-SUM($F58:AR58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AT$3>($B53+$E58),$C58-SUM($F58:AS58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AU$3>($B53+$E58),$C58-SUM($F58:AT58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AV$3>($B53+$E58),$C58-SUM($F58:AU58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AW$3>($B53+$E58),$C58-SUM($F58:AV58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AX$3>($B53+$E58),$C58-SUM($F58:AW58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AY$3>($B53+$E58),$C58-SUM($F58:AX58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(AZ$3>($B53+$E58),$C58-SUM($F58:AY58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BA$3>($B53+$E58),$C58-SUM($F58:AZ58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BB$3>($B53+$E58),$C58-SUM($F58:BA58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BC$3>($B53+$E58),$C58-SUM($F58:BB58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BD$3>($B53+$E58),$C58-SUM($F58:BC58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BE$3>($B53+$E58),$C58-SUM($F58:BD58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BF$3>($B53+$E58),$C58-SUM($F58:BE58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BG$3>($B53+$E58),$C58-SUM($F58:BF58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BH$3>($B53+$E58),$C58-SUM($F58:BG58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BI$3>($B53+$E58),$C58-SUM($F58:BH58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BJ$3>($B53+$E58),$C58-SUM($F58:BI58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BK$3>($B53+$E58),$C58-SUM($F58:BJ58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BL$3>($B53+$E58),$C58-SUM($F58:BK58),($C58/$B53)))","v":0},{"$f":"IF($B53=\"n/a\",\"n/a\",IF(BM$3>($B53+$E58),$C58-SUM($F58:BL58),($C58/$B53)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B50","v":"Communications - Other"},null,null,{"$f":"SUBTOTAL(9,F51:F68)","v":4.924298239317574},5.9829745036472559,6.8214423329748195,7.5796625233201924,9.0671825233201933,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194,8.2886234599773996,4.8425642840026182,4.8425642840026182,4.3132261518377764,3.3646541050091541,2.5663100951726867,1.4434399999999983,0.34984000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL51:AL68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A50+1","v":4},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A70))","v":"Computers, software, and office machines"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B75=\"n/a\",\"n/a\",IF(F$3>$B75,+$B77,+$B77/$B75))","v":7.5274367094872794},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(G$3>$B75,+$B77-SUM($F71:F71),+$B77/$B75))","v":7.5274367094872794},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(H$3>$B75,+$B77-SUM($F71:G71),+$B77/$B75))","v":6.3703940799329324},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(I$3>$B75,+$B77-SUM($F71:H71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(J$3>$B75,+$B77-SUM($F71:I71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(K$3>$B75,+$B77-SUM($F71:J71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(L$3>$B75,+$B77-SUM($F71:K71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(M$3>$B75,+$B77-SUM($F71:L71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(N$3>$B75,+$B77-SUM($F71:M71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(O$3>$B75,+$B77-SUM($F71:N71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(P$3>$B75,+$B77-SUM($F71:O71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(Q$3>$B75,+$B77-SUM($F71:P71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(R$3>$B75,+$B77-SUM($F71:Q71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(S$3>$B75,+$B77-SUM($F71:R71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(T$3>$B75,+$B77-SUM($F71:S71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(U$3>$B75,+$B77-SUM($F71:T71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(V$3>$B75,+$B77-SUM($F71:U71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(W$3>$B75,+$B77-SUM($F71:V71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(X$3>$B75,+$B77-SUM($F71:W71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(Y$3>$B75,+$B77-SUM($F71:X71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(Z$3>$B75,+$B77-SUM($F71:Y71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AA$3>$B75,+$B77-SUM($F71:Z71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AB$3>$B75,+$B77-SUM($F71:AA71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AC$3>$B75,+$B77-SUM($F71:AB71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AD$3>$B75,+$B77-SUM($F71:AC71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AE$3>$B75,+$B77-SUM($F71:AD71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AF$3>$B75,+$B77-SUM($F71:AE71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AG$3>$B75,+$B77-SUM($F71:AF71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AH$3>$B75,+$B77-SUM($F71:AG71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AI$3>$B75,+$B77-SUM($F71:AH71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AJ$3>$B75,+$B77-SUM($F71:AI71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AK$3>$B75,+$B77-SUM($F71:AJ71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AL$3>$B75,+$B77-SUM($F71:AK71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AM$3>$B75,+$B77-SUM($F71:AL71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AN$3>$B75,+$B77-SUM($F71:AM71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AO$3>$B75,+$B77-SUM($F71:AN71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AP$3>$B75,+$B77-SUM($F71:AO71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AQ$3>$B75,+$B77-SUM($F71:AP71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AR$3>$B75,+$B77-SUM($F71:AQ71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AS$3>$B75,+$B77-SUM($F71:AR71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AT$3>$B75,+$B77-SUM($F71:AS71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AU$3>$B75,+$B77-SUM($F71:AT71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AV$3>$B75,+$B77-SUM($F71:AU71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AW$3>$B75,+$B77-SUM($F71:AV71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AX$3>$B75,+$B77-SUM($F71:AW71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AY$3>$B75,+$B77-SUM($F71:AX71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(AZ$3>$B75,+$B77-SUM($F71:AY71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BA$3>$B75,+$B77-SUM($F71:AZ71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BB$3>$B75,+$B77-SUM($F71:BA71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BC$3>$B75,+$B77-SUM($F71:BB71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BD$3>$B75,+$B77-SUM($F71:BC71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BE$3>$B75,+$B77-SUM($F71:BD71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BF$3>$B75,+$B77-SUM($F71:BE71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BG$3>$B75,+$B77-SUM($F71:BF71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BH$3>$B75,+$B77-SUM($F71:BG71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BI$3>$B75,+$B77-SUM($F71:BH71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BJ$3>$B75,+$B77-SUM($F71:BI71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BK$3>$B75,+$B77-SUM($F71:BJ71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BL$3>$B75,+$B77-SUM($F71:BK71),+$B77/$B75))","v":0},{"$f":"IF($B75=\"n/a\",\"n/a\",IF(BM$3>$B75,+$B77-SUM($F71:BL71),+$B77/$B75))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A70)","v":3.25},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A70,E73+1)","v":8.758728988391713},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B73=\"n/a\",\"n/a\",IF(G$3>($B73+$E73),$C73-SUM($F73:F73),($C73/$B73)))","v":2.694993534889758},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(H$3>($B73+$E73),$C73-SUM($F73:G73),($C73/$B73)))","v":2.694993534889758},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(I$3>($B73+$E73),$C73-SUM($F73:H73),($C73/$B73)))","v":2.694993534889758},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(J$3>($B73+$E73),$C73-SUM($F73:I73),($C73/$B73)))","v":0.6737483837224385},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(K$3>($B73+$E73),$C73-SUM($F73:J73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(L$3>($B73+$E73),$C73-SUM($F73:K73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(M$3>($B73+$E73),$C73-SUM($F73:L73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(N$3>($B73+$E73),$C73-SUM($F73:M73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(O$3>($B73+$E73),$C73-SUM($F73:N73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(P$3>($B73+$E73),$C73-SUM($F73:O73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Q$3>($B73+$E73),$C73-SUM($F73:P73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(R$3>($B73+$E73),$C73-SUM($F73:Q73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(S$3>($B73+$E73),$C73-SUM($F73:R73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(T$3>($B73+$E73),$C73-SUM($F73:S73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(U$3>($B73+$E73),$C73-SUM($F73:T73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(V$3>($B73+$E73),$C73-SUM($F73:U73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(W$3>($B73+$E73),$C73-SUM($F73:V73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(X$3>($B73+$E73),$C73-SUM($F73:W73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Y$3>($B73+$E73),$C73-SUM($F73:X73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Z$3>($B73+$E73),$C73-SUM($F73:Y73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AA$3>($B73+$E73),$C73-SUM($F73:Z73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AB$3>($B73+$E73),$C73-SUM($F73:AA73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AC$3>($B73+$E73),$C73-SUM($F73:AB73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AD$3>($B73+$E73),$C73-SUM($F73:AC73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AE$3>($B73+$E73),$C73-SUM($F73:AD73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AF$3>($B73+$E73),$C73-SUM($F73:AE73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AG$3>($B73+$E73),$C73-SUM($F73:AF73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AH$3>($B73+$E73),$C73-SUM($F73:AG73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AI$3>($B73+$E73),$C73-SUM($F73:AH73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AJ$3>($B73+$E73),$C73-SUM($F73:AI73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AK$3>($B73+$E73),$C73-SUM($F73:AJ73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AL$3>($B73+$E73),$C73-SUM($F73:AK73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AM$3>($B73+$E73),$C73-SUM($F73:AL73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AN$3>($B73+$E73),$C73-SUM($F73:AM73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AO$3>($B73+$E73),$C73-SUM($F73:AN73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AP$3>($B73+$E73),$C73-SUM($F73:AO73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AQ$3>($B73+$E73),$C73-SUM($F73:AP73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AR$3>($B73+$E73),$C73-SUM($F73:AQ73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AS$3>($B73+$E73),$C73-SUM($F73:AR73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AT$3>($B73+$E73),$C73-SUM($F73:AS73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AU$3>($B73+$E73),$C73-SUM($F73:AT73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AV$3>($B73+$E73),$C73-SUM($F73:AU73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AW$3>($B73+$E73),$C73-SUM($F73:AV73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AX$3>($B73+$E73),$C73-SUM($F73:AW73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AY$3>($B73+$E73),$C73-SUM($F73:AX73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AZ$3>($B73+$E73),$C73-SUM($F73:AY73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BA$3>($B73+$E73),$C73-SUM($F73:AZ73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BB$3>($B73+$E73),$C73-SUM($F73:BA73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BC$3>($B73+$E73),$C73-SUM($F73:BB73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BD$3>($B73+$E73),$C73-SUM($F73:BC73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BE$3>($B73+$E73),$C73-SUM($F73:BD73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BF$3>($B73+$E73),$C73-SUM($F73:BE73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BG$3>($B73+$E73),$C73-SUM($F73:BF73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BH$3>($B73+$E73),$C73-SUM($F73:BG73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BI$3>($B73+$E73),$C73-SUM($F73:BH73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BJ$3>($B73+$E73),$C73-SUM($F73:BI73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BK$3>($B73+$E73),$C73-SUM($F73:BJ73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BL$3>($B73+$E73),$C73-SUM($F73:BK73),($C73/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BM$3>($B73+$E73),$C73-SUM($F73:BL73),($C73/$B73)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A70,E74+1)","v":12.850914202778636},{"$f":"CONCATENATE(LEFT(D73, 4)+1 &\"-\" &IF(D73>\"2007-08\",,\"0\") &RIGHT(D73,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B73=\"n/a\",\"n/a\",IF(H$3>($B73+$E74),$C74-SUM($F74:G74),($C74/$B73)))","v":3.954127447008811},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(I$3>($B73+$E74),$C74-SUM($F74:H74),($C74/$B73)))","v":3.954127447008811},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(J$3>($B73+$E74),$C74-SUM($F74:I74),($C74/$B73)))","v":3.954127447008811},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(K$3>($B73+$E74),$C74-SUM($F74:J74),($C74/$B73)))","v":0.98853186175220387},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(L$3>($B73+$E74),$C74-SUM($F74:K74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(M$3>($B73+$E74),$C74-SUM($F74:L74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(N$3>($B73+$E74),$C74-SUM($F74:M74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(O$3>($B73+$E74),$C74-SUM($F74:N74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(P$3>($B73+$E74),$C74-SUM($F74:O74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Q$3>($B73+$E74),$C74-SUM($F74:P74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(R$3>($B73+$E74),$C74-SUM($F74:Q74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(S$3>($B73+$E74),$C74-SUM($F74:R74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(T$3>($B73+$E74),$C74-SUM($F74:S74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(U$3>($B73+$E74),$C74-SUM($F74:T74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(V$3>($B73+$E74),$C74-SUM($F74:U74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(W$3>($B73+$E74),$C74-SUM($F74:V74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(X$3>($B73+$E74),$C74-SUM($F74:W74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Y$3>($B73+$E74),$C74-SUM($F74:X74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Z$3>($B73+$E74),$C74-SUM($F74:Y74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AA$3>($B73+$E74),$C74-SUM($F74:Z74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AB$3>($B73+$E74),$C74-SUM($F74:AA74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AC$3>($B73+$E74),$C74-SUM($F74:AB74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AD$3>($B73+$E74),$C74-SUM($F74:AC74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AE$3>($B73+$E74),$C74-SUM($F74:AD74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AF$3>($B73+$E74),$C74-SUM($F74:AE74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AG$3>($B73+$E74),$C74-SUM($F74:AF74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AH$3>($B73+$E74),$C74-SUM($F74:AG74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AI$3>($B73+$E74),$C74-SUM($F74:AH74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AJ$3>($B73+$E74),$C74-SUM($F74:AI74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AK$3>($B73+$E74),$C74-SUM($F74:AJ74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AL$3>($B73+$E74),$C74-SUM($F74:AK74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AM$3>($B73+$E74),$C74-SUM($F74:AL74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AN$3>($B73+$E74),$C74-SUM($F74:AM74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AO$3>($B73+$E74),$C74-SUM($F74:AN74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AP$3>($B73+$E74),$C74-SUM($F74:AO74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AQ$3>($B73+$E74),$C74-SUM($F74:AP74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AR$3>($B73+$E74),$C74-SUM($F74:AQ74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AS$3>($B73+$E74),$C74-SUM($F74:AR74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AT$3>($B73+$E74),$C74-SUM($F74:AS74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AU$3>($B73+$E74),$C74-SUM($F74:AT74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AV$3>($B73+$E74),$C74-SUM($F74:AU74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AW$3>($B73+$E74),$C74-SUM($F74:AV74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AX$3>($B73+$E74),$C74-SUM($F74:AW74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AY$3>($B73+$E74),$C74-SUM($F74:AX74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AZ$3>($B73+$E74),$C74-SUM($F74:AY74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BA$3>($B73+$E74),$C74-SUM($F74:AZ74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BB$3>($B73+$E74),$C74-SUM($F74:BA74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BC$3>($B73+$E74),$C74-SUM($F74:BB74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BD$3>($B73+$E74),$C74-SUM($F74:BC74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BE$3>($B73+$E74),$C74-SUM($F74:BD74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BF$3>($B73+$E74),$C74-SUM($F74:BE74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BG$3>($B73+$E74),$C74-SUM($F74:BF74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BH$3>($B73+$E74),$C74-SUM($F74:BG74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BI$3>($B73+$E74),$C74-SUM($F74:BH74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BJ$3>($B73+$E74),$C74-SUM($F74:BI74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BK$3>($B73+$E74),$C74-SUM($F74:BJ74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BL$3>($B73+$E74),$C74-SUM($F74:BK74),($C74/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BM$3>($B73+$E74),$C74-SUM($F74:BL74),($C74/$B73)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A70)","v":2.8462899557699295},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A70,E75+1)","v":11.062634101258118},{"$f":"CONCATENATE(LEFT(D74, 4)+1 &\"-\" &IF(D74>\"2007-08\",,\"0\") &RIGHT(D74,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B73=\"n/a\",\"n/a\",IF(I$3>($B73+$E75),$C75-SUM($F75:H75),($C75/$B73)))","v":3.4038874157717283},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(J$3>($B73+$E75),$C75-SUM($F75:I75),($C75/$B73)))","v":3.4038874157717283},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(K$3>($B73+$E75),$C75-SUM($F75:J75),($C75/$B73)))","v":3.4038874157717283},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(L$3>($B73+$E75),$C75-SUM($F75:K75),($C75/$B73)))","v":0.85097185394293184},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(M$3>($B73+$E75),$C75-SUM($F75:L75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(N$3>($B73+$E75),$C75-SUM($F75:M75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(O$3>($B73+$E75),$C75-SUM($F75:N75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(P$3>($B73+$E75),$C75-SUM($F75:O75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Q$3>($B73+$E75),$C75-SUM($F75:P75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(R$3>($B73+$E75),$C75-SUM($F75:Q75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(S$3>($B73+$E75),$C75-SUM($F75:R75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(T$3>($B73+$E75),$C75-SUM($F75:S75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(U$3>($B73+$E75),$C75-SUM($F75:T75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(V$3>($B73+$E75),$C75-SUM($F75:U75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(W$3>($B73+$E75),$C75-SUM($F75:V75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(X$3>($B73+$E75),$C75-SUM($F75:W75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Y$3>($B73+$E75),$C75-SUM($F75:X75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Z$3>($B73+$E75),$C75-SUM($F75:Y75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AA$3>($B73+$E75),$C75-SUM($F75:Z75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AB$3>($B73+$E75),$C75-SUM($F75:AA75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AC$3>($B73+$E75),$C75-SUM($F75:AB75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AD$3>($B73+$E75),$C75-SUM($F75:AC75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AE$3>($B73+$E75),$C75-SUM($F75:AD75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AF$3>($B73+$E75),$C75-SUM($F75:AE75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AG$3>($B73+$E75),$C75-SUM($F75:AF75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AH$3>($B73+$E75),$C75-SUM($F75:AG75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AI$3>($B73+$E75),$C75-SUM($F75:AH75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AJ$3>($B73+$E75),$C75-SUM($F75:AI75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AK$3>($B73+$E75),$C75-SUM($F75:AJ75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AL$3>($B73+$E75),$C75-SUM($F75:AK75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AM$3>($B73+$E75),$C75-SUM($F75:AL75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AN$3>($B73+$E75),$C75-SUM($F75:AM75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AO$3>($B73+$E75),$C75-SUM($F75:AN75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AP$3>($B73+$E75),$C75-SUM($F75:AO75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AQ$3>($B73+$E75),$C75-SUM($F75:AP75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AR$3>($B73+$E75),$C75-SUM($F75:AQ75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AS$3>($B73+$E75),$C75-SUM($F75:AR75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AT$3>($B73+$E75),$C75-SUM($F75:AS75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AU$3>($B73+$E75),$C75-SUM($F75:AT75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AV$3>($B73+$E75),$C75-SUM($F75:AU75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AW$3>($B73+$E75),$C75-SUM($F75:AV75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AX$3>($B73+$E75),$C75-SUM($F75:AW75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AY$3>($B73+$E75),$C75-SUM($F75:AX75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AZ$3>($B73+$E75),$C75-SUM($F75:AY75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BA$3>($B73+$E75),$C75-SUM($F75:AZ75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BB$3>($B73+$E75),$C75-SUM($F75:BA75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BC$3>($B73+$E75),$C75-SUM($F75:BB75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BD$3>($B73+$E75),$C75-SUM($F75:BC75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BE$3>($B73+$E75),$C75-SUM($F75:BD75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BF$3>($B73+$E75),$C75-SUM($F75:BE75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BG$3>($B73+$E75),$C75-SUM($F75:BF75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BH$3>($B73+$E75),$C75-SUM($F75:BG75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BI$3>($B73+$E75),$C75-SUM($F75:BH75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BJ$3>($B73+$E75),$C75-SUM($F75:BI75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BK$3>($B73+$E75),$C75-SUM($F75:BJ75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BL$3>($B73+$E75),$C75-SUM($F75:BK75),($C75/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BM$3>($B73+$E75),$C75-SUM($F75:BL75),($C75/$B73)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A70,E76+1)","v":19.808},"2016-17",4,null,null,null,null,{"$f":"IF($B73=\"n/a\",\"n/a\",IF(J$3>($B73+$E76),$C76-SUM($F76:I76),($C76/$B73)))","v":6.0947692307692307},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(K$3>($B73+$E76),$C76-SUM($F76:J76),($C76/$B73)))","v":6.0947692307692307},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(L$3>($B73+$E76),$C76-SUM($F76:K76),($C76/$B73)))","v":6.0947692307692307},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(M$3>($B73+$E76),$C76-SUM($F76:L76),($C76/$B73)))","v":1.5236923076923077},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(N$3>($B73+$E76),$C76-SUM($F76:M76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(O$3>($B73+$E76),$C76-SUM($F76:N76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(P$3>($B73+$E76),$C76-SUM($F76:O76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Q$3>($B73+$E76),$C76-SUM($F76:P76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(R$3>($B73+$E76),$C76-SUM($F76:Q76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(S$3>($B73+$E76),$C76-SUM($F76:R76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(T$3>($B73+$E76),$C76-SUM($F76:S76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(U$3>($B73+$E76),$C76-SUM($F76:T76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(V$3>($B73+$E76),$C76-SUM($F76:U76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(W$3>($B73+$E76),$C76-SUM($F76:V76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(X$3>($B73+$E76),$C76-SUM($F76:W76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Y$3>($B73+$E76),$C76-SUM($F76:X76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Z$3>($B73+$E76),$C76-SUM($F76:Y76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AA$3>($B73+$E76),$C76-SUM($F76:Z76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AB$3>($B73+$E76),$C76-SUM($F76:AA76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AC$3>($B73+$E76),$C76-SUM($F76:AB76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AD$3>($B73+$E76),$C76-SUM($F76:AC76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AE$3>($B73+$E76),$C76-SUM($F76:AD76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AF$3>($B73+$E76),$C76-SUM($F76:AE76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AG$3>($B73+$E76),$C76-SUM($F76:AF76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AH$3>($B73+$E76),$C76-SUM($F76:AG76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AI$3>($B73+$E76),$C76-SUM($F76:AH76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AJ$3>($B73+$E76),$C76-SUM($F76:AI76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AK$3>($B73+$E76),$C76-SUM($F76:AJ76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AL$3>($B73+$E76),$C76-SUM($F76:AK76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AM$3>($B73+$E76),$C76-SUM($F76:AL76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AN$3>($B73+$E76),$C76-SUM($F76:AM76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AO$3>($B73+$E76),$C76-SUM($F76:AN76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AP$3>($B73+$E76),$C76-SUM($F76:AO76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AQ$3>($B73+$E76),$C76-SUM($F76:AP76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AR$3>($B73+$E76),$C76-SUM($F76:AQ76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AS$3>($B73+$E76),$C76-SUM($F76:AR76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AT$3>($B73+$E76),$C76-SUM($F76:AS76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AU$3>($B73+$E76),$C76-SUM($F76:AT76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AV$3>($B73+$E76),$C76-SUM($F76:AU76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AW$3>($B73+$E76),$C76-SUM($F76:AV76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AX$3>($B73+$E76),$C76-SUM($F76:AW76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AY$3>($B73+$E76),$C76-SUM($F76:AX76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AZ$3>($B73+$E76),$C76-SUM($F76:AY76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BA$3>($B73+$E76),$C76-SUM($F76:AZ76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BB$3>($B73+$E76),$C76-SUM($F76:BA76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BC$3>($B73+$E76),$C76-SUM($F76:BB76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BD$3>($B73+$E76),$C76-SUM($F76:BC76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BE$3>($B73+$E76),$C76-SUM($F76:BD76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BF$3>($B73+$E76),$C76-SUM($F76:BE76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BG$3>($B73+$E76),$C76-SUM($F76:BF76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BH$3>($B73+$E76),$C76-SUM($F76:BG76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BI$3>($B73+$E76),$C76-SUM($F76:BH76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BJ$3>($B73+$E76),$C76-SUM($F76:BI76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BK$3>($B73+$E76),$C76-SUM($F76:BJ76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BL$3>($B73+$E76),$C76-SUM($F76:BK76),($C76/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BM$3>($B73+$E76),$C76-SUM($F76:BL76),($C76/$B73)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A70)","v":21.425267498907491},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A70,E77+1)","v":17.599},"2017-18",5,null,null,null,null,null,{"$f":"IF($B73=\"n/a\",\"n/a\",IF(K$3>($B73+$E77),$C77-SUM($F77:J77),($C77/$B73)))","v":5.4150769230769233},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(L$3>($B73+$E77),$C77-SUM($F77:K77),($C77/$B73)))","v":5.4150769230769233},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(M$3>($B73+$E77),$C77-SUM($F77:L77),($C77/$B73)))","v":5.4150769230769233},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(N$3>($B73+$E77),$C77-SUM($F77:M77),($C77/$B73)))","v":1.3537692307692311},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(O$3>($B73+$E77),$C77-SUM($F77:N77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(P$3>($B73+$E77),$C77-SUM($F77:O77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Q$3>($B73+$E77),$C77-SUM($F77:P77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(R$3>($B73+$E77),$C77-SUM($F77:Q77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(S$3>($B73+$E77),$C77-SUM($F77:R77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(T$3>($B73+$E77),$C77-SUM($F77:S77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(U$3>($B73+$E77),$C77-SUM($F77:T77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(V$3>($B73+$E77),$C77-SUM($F77:U77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(W$3>($B73+$E77),$C77-SUM($F77:V77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(X$3>($B73+$E77),$C77-SUM($F77:W77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Y$3>($B73+$E77),$C77-SUM($F77:X77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Z$3>($B73+$E77),$C77-SUM($F77:Y77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AA$3>($B73+$E77),$C77-SUM($F77:Z77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AB$3>($B73+$E77),$C77-SUM($F77:AA77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AC$3>($B73+$E77),$C77-SUM($F77:AB77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AD$3>($B73+$E77),$C77-SUM($F77:AC77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AE$3>($B73+$E77),$C77-SUM($F77:AD77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AF$3>($B73+$E77),$C77-SUM($F77:AE77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AG$3>($B73+$E77),$C77-SUM($F77:AF77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AH$3>($B73+$E77),$C77-SUM($F77:AG77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AI$3>($B73+$E77),$C77-SUM($F77:AH77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AJ$3>($B73+$E77),$C77-SUM($F77:AI77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AK$3>($B73+$E77),$C77-SUM($F77:AJ77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AL$3>($B73+$E77),$C77-SUM($F77:AK77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AM$3>($B73+$E77),$C77-SUM($F77:AL77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AN$3>($B73+$E77),$C77-SUM($F77:AM77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AO$3>($B73+$E77),$C77-SUM($F77:AN77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AP$3>($B73+$E77),$C77-SUM($F77:AO77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AQ$3>($B73+$E77),$C77-SUM($F77:AP77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AR$3>($B73+$E77),$C77-SUM($F77:AQ77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AS$3>($B73+$E77),$C77-SUM($F77:AR77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AT$3>($B73+$E77),$C77-SUM($F77:AS77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AU$3>($B73+$E77),$C77-SUM($F77:AT77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AV$3>($B73+$E77),$C77-SUM($F77:AU77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AW$3>($B73+$E77),$C77-SUM($F77:AV77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AX$3>($B73+$E77),$C77-SUM($F77:AW77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AY$3>($B73+$E77),$C77-SUM($F77:AX77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AZ$3>($B73+$E77),$C77-SUM($F77:AY77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BA$3>($B73+$E77),$C77-SUM($F77:AZ77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BB$3>($B73+$E77),$C77-SUM($F77:BA77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BC$3>($B73+$E77),$C77-SUM($F77:BB77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BD$3>($B73+$E77),$C77-SUM($F77:BC77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BE$3>($B73+$E77),$C77-SUM($F77:BD77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BF$3>($B73+$E77),$C77-SUM($F77:BE77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BG$3>($B73+$E77),$C77-SUM($F77:BF77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BH$3>($B73+$E77),$C77-SUM($F77:BG77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BI$3>($B73+$E77),$C77-SUM($F77:BH77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BJ$3>($B73+$E77),$C77-SUM($F77:BI77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BK$3>($B73+$E77),$C77-SUM($F77:BJ77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BL$3>($B73+$E77),$C77-SUM($F77:BK77),($C77/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BM$3>($B73+$E77),$C77-SUM($F77:BL77),($C77/$B73)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A70,E78+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B73=\"n/a\",\"n/a\",IF(L$3>($B73+$E78),$C78-SUM($F78:K78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(M$3>($B73+$E78),$C78-SUM($F78:L78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(N$3>($B73+$E78),$C78-SUM($F78:M78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(O$3>($B73+$E78),$C78-SUM($F78:N78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(P$3>($B73+$E78),$C78-SUM($F78:O78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Q$3>($B73+$E78),$C78-SUM($F78:P78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(R$3>($B73+$E78),$C78-SUM($F78:Q78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(S$3>($B73+$E78),$C78-SUM($F78:R78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(T$3>($B73+$E78),$C78-SUM($F78:S78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(U$3>($B73+$E78),$C78-SUM($F78:T78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(V$3>($B73+$E78),$C78-SUM($F78:U78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(W$3>($B73+$E78),$C78-SUM($F78:V78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(X$3>($B73+$E78),$C78-SUM($F78:W78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Y$3>($B73+$E78),$C78-SUM($F78:X78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(Z$3>($B73+$E78),$C78-SUM($F78:Y78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AA$3>($B73+$E78),$C78-SUM($F78:Z78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AB$3>($B73+$E78),$C78-SUM($F78:AA78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AC$3>($B73+$E78),$C78-SUM($F78:AB78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AD$3>($B73+$E78),$C78-SUM($F78:AC78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AE$3>($B73+$E78),$C78-SUM($F78:AD78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AF$3>($B73+$E78),$C78-SUM($F78:AE78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AG$3>($B73+$E78),$C78-SUM($F78:AF78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AH$3>($B73+$E78),$C78-SUM($F78:AG78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AI$3>($B73+$E78),$C78-SUM($F78:AH78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AJ$3>($B73+$E78),$C78-SUM($F78:AI78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AK$3>($B73+$E78),$C78-SUM($F78:AJ78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AL$3>($B73+$E78),$C78-SUM($F78:AK78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AM$3>($B73+$E78),$C78-SUM($F78:AL78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AN$3>($B73+$E78),$C78-SUM($F78:AM78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AO$3>($B73+$E78),$C78-SUM($F78:AN78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AP$3>($B73+$E78),$C78-SUM($F78:AO78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AQ$3>($B73+$E78),$C78-SUM($F78:AP78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AR$3>($B73+$E78),$C78-SUM($F78:AQ78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AS$3>($B73+$E78),$C78-SUM($F78:AR78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AT$3>($B73+$E78),$C78-SUM($F78:AS78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AU$3>($B73+$E78),$C78-SUM($F78:AT78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AV$3>($B73+$E78),$C78-SUM($F78:AU78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AW$3>($B73+$E78),$C78-SUM($F78:AV78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AX$3>($B73+$E78),$C78-SUM($F78:AW78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AY$3>($B73+$E78),$C78-SUM($F78:AX78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(AZ$3>($B73+$E78),$C78-SUM($F78:AY78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BA$3>($B73+$E78),$C78-SUM($F78:AZ78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BB$3>($B73+$E78),$C78-SUM($F78:BA78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BC$3>($B73+$E78),$C78-SUM($F78:BB78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BD$3>($B73+$E78),$C78-SUM($F78:BC78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BE$3>($B73+$E78),$C78-SUM($F78:BD78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BF$3>($B73+$E78),$C78-SUM($F78:BE78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BG$3>($B73+$E78),$C78-SUM($F78:BF78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BH$3>($B73+$E78),$C78-SUM($F78:BG78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BI$3>($B73+$E78),$C78-SUM($F78:BH78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BJ$3>($B73+$E78),$C78-SUM($F78:BI78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BK$3>($B73+$E78),$C78-SUM($F78:BJ78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BL$3>($B73+$E78),$C78-SUM($F78:BK78),($C78/$B73)))","v":0},{"$f":"IF($B73=\"n/a\",\"n/a\",IF(BM$3>($B73+$E78),$C78-SUM($F78:BL78),($C78/$B73)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B70","v":"Computers, software, and office machines"},null,null,{"$f":"SUBTOTAL(9,F71:F88)","v":7.5274367094872794},10.222430244377037,13.019515061831502,10.053008397670297,14.126532477272209,15.902265431370086,12.360818007789085,6.938769230769231,1.3537692307692311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL71:AL88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":5},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A90))","v":"Easement"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B95=\"n/a\",\"n/a\",IF(F$3>$B95,+$B97,+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(G$3>$B95,+$B97-SUM($F91:F91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(H$3>$B95,+$B97-SUM($F91:G91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(I$3>$B95,+$B97-SUM($F91:H91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(J$3>$B95,+$B97-SUM($F91:I91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(K$3>$B95,+$B97-SUM($F91:J91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(L$3>$B95,+$B97-SUM($F91:K91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(M$3>$B95,+$B97-SUM($F91:L91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(N$3>$B95,+$B97-SUM($F91:M91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(O$3>$B95,+$B97-SUM($F91:N91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(P$3>$B95,+$B97-SUM($F91:O91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(Q$3>$B95,+$B97-SUM($F91:P91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(R$3>$B95,+$B97-SUM($F91:Q91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(S$3>$B95,+$B97-SUM($F91:R91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(T$3>$B95,+$B97-SUM($F91:S91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(U$3>$B95,+$B97-SUM($F91:T91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(V$3>$B95,+$B97-SUM($F91:U91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(W$3>$B95,+$B97-SUM($F91:V91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(X$3>$B95,+$B97-SUM($F91:W91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(Y$3>$B95,+$B97-SUM($F91:X91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(Z$3>$B95,+$B97-SUM($F91:Y91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AA$3>$B95,+$B97-SUM($F91:Z91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AB$3>$B95,+$B97-SUM($F91:AA91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AC$3>$B95,+$B97-SUM($F91:AB91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AD$3>$B95,+$B97-SUM($F91:AC91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AE$3>$B95,+$B97-SUM($F91:AD91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AF$3>$B95,+$B97-SUM($F91:AE91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AG$3>$B95,+$B97-SUM($F91:AF91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AH$3>$B95,+$B97-SUM($F91:AG91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AI$3>$B95,+$B97-SUM($F91:AH91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AJ$3>$B95,+$B97-SUM($F91:AI91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AK$3>$B95,+$B97-SUM($F91:AJ91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AL$3>$B95,+$B97-SUM($F91:AK91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AM$3>$B95,+$B97-SUM($F91:AL91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AN$3>$B95,+$B97-SUM($F91:AM91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AO$3>$B95,+$B97-SUM($F91:AN91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AP$3>$B95,+$B97-SUM($F91:AO91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AQ$3>$B95,+$B97-SUM($F91:AP91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AR$3>$B95,+$B97-SUM($F91:AQ91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AS$3>$B95,+$B97-SUM($F91:AR91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AT$3>$B95,+$B97-SUM($F91:AS91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AU$3>$B95,+$B97-SUM($F91:AT91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AV$3>$B95,+$B97-SUM($F91:AU91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AW$3>$B95,+$B97-SUM($F91:AV91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AX$3>$B95,+$B97-SUM($F91:AW91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AY$3>$B95,+$B97-SUM($F91:AX91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(AZ$3>$B95,+$B97-SUM($F91:AY91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BA$3>$B95,+$B97-SUM($F91:AZ91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BB$3>$B95,+$B97-SUM($F91:BA91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BC$3>$B95,+$B97-SUM($F91:BB91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BD$3>$B95,+$B97-SUM($F91:BC91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BE$3>$B95,+$B97-SUM($F91:BD91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BF$3>$B95,+$B97-SUM($F91:BE91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BG$3>$B95,+$B97-SUM($F91:BF91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BH$3>$B95,+$B97-SUM($F91:BG91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BI$3>$B95,+$B97-SUM($F91:BH91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BJ$3>$B95,+$B97-SUM($F91:BI91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BK$3>$B95,+$B97-SUM($F91:BJ91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BL$3>$B95,+$B97-SUM($F91:BK91),+$B97/$B95))","v":"n/a"},{"$f":"IF($B95=\"n/a\",\"n/a\",IF(BM$3>$B95,+$B97-SUM($F91:BL91),+$B97/$B95))","v":"n/a"}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A90)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A90,E93+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B93=\"n/a\",\"n/a\",IF(G$3>($B93+$E93),$C93-SUM($F93:F93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(H$3>($B93+$E93),$C93-SUM($F93:G93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(I$3>($B93+$E93),$C93-SUM($F93:H93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(J$3>($B93+$E93),$C93-SUM($F93:I93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(K$3>($B93+$E93),$C93-SUM($F93:J93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(L$3>($B93+$E93),$C93-SUM($F93:K93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(M$3>($B93+$E93),$C93-SUM($F93:L93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(N$3>($B93+$E93),$C93-SUM($F93:M93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(O$3>($B93+$E93),$C93-SUM($F93:N93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(P$3>($B93+$E93),$C93-SUM($F93:O93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Q$3>($B93+$E93),$C93-SUM($F93:P93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(R$3>($B93+$E93),$C93-SUM($F93:Q93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(S$3>($B93+$E93),$C93-SUM($F93:R93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(T$3>($B93+$E93),$C93-SUM($F93:S93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(U$3>($B93+$E93),$C93-SUM($F93:T93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(V$3>($B93+$E93),$C93-SUM($F93:U93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(W$3>($B93+$E93),$C93-SUM($F93:V93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(X$3>($B93+$E93),$C93-SUM($F93:W93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Y$3>($B93+$E93),$C93-SUM($F93:X93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Z$3>($B93+$E93),$C93-SUM($F93:Y93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AA$3>($B93+$E93),$C93-SUM($F93:Z93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AB$3>($B93+$E93),$C93-SUM($F93:AA93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AC$3>($B93+$E93),$C93-SUM($F93:AB93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AD$3>($B93+$E93),$C93-SUM($F93:AC93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AE$3>($B93+$E93),$C93-SUM($F93:AD93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AF$3>($B93+$E93),$C93-SUM($F93:AE93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AG$3>($B93+$E93),$C93-SUM($F93:AF93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AH$3>($B93+$E93),$C93-SUM($F93:AG93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AI$3>($B93+$E93),$C93-SUM($F93:AH93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AJ$3>($B93+$E93),$C93-SUM($F93:AI93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AK$3>($B93+$E93),$C93-SUM($F93:AJ93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AL$3>($B93+$E93),$C93-SUM($F93:AK93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AM$3>($B93+$E93),$C93-SUM($F93:AL93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AN$3>($B93+$E93),$C93-SUM($F93:AM93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AO$3>($B93+$E93),$C93-SUM($F93:AN93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AP$3>($B93+$E93),$C93-SUM($F93:AO93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AQ$3>($B93+$E93),$C93-SUM($F93:AP93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AR$3>($B93+$E93),$C93-SUM($F93:AQ93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AS$3>($B93+$E93),$C93-SUM($F93:AR93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AT$3>($B93+$E93),$C93-SUM($F93:AS93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AU$3>($B93+$E93),$C93-SUM($F93:AT93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AV$3>($B93+$E93),$C93-SUM($F93:AU93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AW$3>($B93+$E93),$C93-SUM($F93:AV93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AX$3>($B93+$E93),$C93-SUM($F93:AW93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AY$3>($B93+$E93),$C93-SUM($F93:AX93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AZ$3>($B93+$E93),$C93-SUM($F93:AY93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BA$3>($B93+$E93),$C93-SUM($F93:AZ93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BB$3>($B93+$E93),$C93-SUM($F93:BA93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BC$3>($B93+$E93),$C93-SUM($F93:BB93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BD$3>($B93+$E93),$C93-SUM($F93:BC93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BE$3>($B93+$E93),$C93-SUM($F93:BD93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BF$3>($B93+$E93),$C93-SUM($F93:BE93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BG$3>($B93+$E93),$C93-SUM($F93:BF93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BH$3>($B93+$E93),$C93-SUM($F93:BG93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BI$3>($B93+$E93),$C93-SUM($F93:BH93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BJ$3>($B93+$E93),$C93-SUM($F93:BI93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BK$3>($B93+$E93),$C93-SUM($F93:BJ93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BL$3>($B93+$E93),$C93-SUM($F93:BK93),($C93/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BM$3>($B93+$E93),$C93-SUM($F93:BL93),($C93/$B93)))","v":"n/a"}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A90,E94+1)","v":0},{"$f":"CONCATENATE(LEFT(D93, 4)+1 &\"-\" &IF(D93>\"2007-08\",,\"0\") &RIGHT(D93,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B93=\"n/a\",\"n/a\",IF(H$3>($B93+$E94),$C94-SUM($F94:G94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(I$3>($B93+$E94),$C94-SUM($F94:H94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(J$3>($B93+$E94),$C94-SUM($F94:I94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(K$3>($B93+$E94),$C94-SUM($F94:J94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(L$3>($B93+$E94),$C94-SUM($F94:K94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(M$3>($B93+$E94),$C94-SUM($F94:L94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(N$3>($B93+$E94),$C94-SUM($F94:M94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(O$3>($B93+$E94),$C94-SUM($F94:N94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(P$3>($B93+$E94),$C94-SUM($F94:O94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Q$3>($B93+$E94),$C94-SUM($F94:P94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(R$3>($B93+$E94),$C94-SUM($F94:Q94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(S$3>($B93+$E94),$C94-SUM($F94:R94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(T$3>($B93+$E94),$C94-SUM($F94:S94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(U$3>($B93+$E94),$C94-SUM($F94:T94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(V$3>($B93+$E94),$C94-SUM($F94:U94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(W$3>($B93+$E94),$C94-SUM($F94:V94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(X$3>($B93+$E94),$C94-SUM($F94:W94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Y$3>($B93+$E94),$C94-SUM($F94:X94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Z$3>($B93+$E94),$C94-SUM($F94:Y94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AA$3>($B93+$E94),$C94-SUM($F94:Z94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AB$3>($B93+$E94),$C94-SUM($F94:AA94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AC$3>($B93+$E94),$C94-SUM($F94:AB94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AD$3>($B93+$E94),$C94-SUM($F94:AC94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AE$3>($B93+$E94),$C94-SUM($F94:AD94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AF$3>($B93+$E94),$C94-SUM($F94:AE94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AG$3>($B93+$E94),$C94-SUM($F94:AF94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AH$3>($B93+$E94),$C94-SUM($F94:AG94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AI$3>($B93+$E94),$C94-SUM($F94:AH94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AJ$3>($B93+$E94),$C94-SUM($F94:AI94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AK$3>($B93+$E94),$C94-SUM($F94:AJ94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AL$3>($B93+$E94),$C94-SUM($F94:AK94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AM$3>($B93+$E94),$C94-SUM($F94:AL94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AN$3>($B93+$E94),$C94-SUM($F94:AM94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AO$3>($B93+$E94),$C94-SUM($F94:AN94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AP$3>($B93+$E94),$C94-SUM($F94:AO94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AQ$3>($B93+$E94),$C94-SUM($F94:AP94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AR$3>($B93+$E94),$C94-SUM($F94:AQ94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AS$3>($B93+$E94),$C94-SUM($F94:AR94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AT$3>($B93+$E94),$C94-SUM($F94:AS94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AU$3>($B93+$E94),$C94-SUM($F94:AT94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AV$3>($B93+$E94),$C94-SUM($F94:AU94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AW$3>($B93+$E94),$C94-SUM($F94:AV94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AX$3>($B93+$E94),$C94-SUM($F94:AW94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AY$3>($B93+$E94),$C94-SUM($F94:AX94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AZ$3>($B93+$E94),$C94-SUM($F94:AY94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BA$3>($B93+$E94),$C94-SUM($F94:AZ94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BB$3>($B93+$E94),$C94-SUM($F94:BA94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BC$3>($B93+$E94),$C94-SUM($F94:BB94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BD$3>($B93+$E94),$C94-SUM($F94:BC94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BE$3>($B93+$E94),$C94-SUM($F94:BD94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BF$3>($B93+$E94),$C94-SUM($F94:BE94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BG$3>($B93+$E94),$C94-SUM($F94:BF94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BH$3>($B93+$E94),$C94-SUM($F94:BG94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BI$3>($B93+$E94),$C94-SUM($F94:BH94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BJ$3>($B93+$E94),$C94-SUM($F94:BI94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BK$3>($B93+$E94),$C94-SUM($F94:BJ94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BL$3>($B93+$E94),$C94-SUM($F94:BK94),($C94/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BM$3>($B93+$E94),$C94-SUM($F94:BL94),($C94/$B93)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A90)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A90,E95+1)","v":3.334880390545198},{"$f":"CONCATENATE(LEFT(D94, 4)+1 &\"-\" &IF(D94>\"2007-08\",,\"0\") &RIGHT(D94,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B93=\"n/a\",\"n/a\",IF(I$3>($B93+$E95),$C95-SUM($F95:H95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(J$3>($B93+$E95),$C95-SUM($F95:I95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(K$3>($B93+$E95),$C95-SUM($F95:J95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(L$3>($B93+$E95),$C95-SUM($F95:K95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(M$3>($B93+$E95),$C95-SUM($F95:L95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(N$3>($B93+$E95),$C95-SUM($F95:M95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(O$3>($B93+$E95),$C95-SUM($F95:N95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(P$3>($B93+$E95),$C95-SUM($F95:O95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Q$3>($B93+$E95),$C95-SUM($F95:P95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(R$3>($B93+$E95),$C95-SUM($F95:Q95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(S$3>($B93+$E95),$C95-SUM($F95:R95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(T$3>($B93+$E95),$C95-SUM($F95:S95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(U$3>($B93+$E95),$C95-SUM($F95:T95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(V$3>($B93+$E95),$C95-SUM($F95:U95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(W$3>($B93+$E95),$C95-SUM($F95:V95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(X$3>($B93+$E95),$C95-SUM($F95:W95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Y$3>($B93+$E95),$C95-SUM($F95:X95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Z$3>($B93+$E95),$C95-SUM($F95:Y95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AA$3>($B93+$E95),$C95-SUM($F95:Z95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AB$3>($B93+$E95),$C95-SUM($F95:AA95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AC$3>($B93+$E95),$C95-SUM($F95:AB95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AD$3>($B93+$E95),$C95-SUM($F95:AC95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AE$3>($B93+$E95),$C95-SUM($F95:AD95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AF$3>($B93+$E95),$C95-SUM($F95:AE95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AG$3>($B93+$E95),$C95-SUM($F95:AF95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AH$3>($B93+$E95),$C95-SUM($F95:AG95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AI$3>($B93+$E95),$C95-SUM($F95:AH95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AJ$3>($B93+$E95),$C95-SUM($F95:AI95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AK$3>($B93+$E95),$C95-SUM($F95:AJ95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AL$3>($B93+$E95),$C95-SUM($F95:AK95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AM$3>($B93+$E95),$C95-SUM($F95:AL95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AN$3>($B93+$E95),$C95-SUM($F95:AM95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AO$3>($B93+$E95),$C95-SUM($F95:AN95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AP$3>($B93+$E95),$C95-SUM($F95:AO95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AQ$3>($B93+$E95),$C95-SUM($F95:AP95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AR$3>($B93+$E95),$C95-SUM($F95:AQ95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AS$3>($B93+$E95),$C95-SUM($F95:AR95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AT$3>($B93+$E95),$C95-SUM($F95:AS95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AU$3>($B93+$E95),$C95-SUM($F95:AT95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AV$3>($B93+$E95),$C95-SUM($F95:AU95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AW$3>($B93+$E95),$C95-SUM($F95:AV95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AX$3>($B93+$E95),$C95-SUM($F95:AW95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AY$3>($B93+$E95),$C95-SUM($F95:AX95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AZ$3>($B93+$E95),$C95-SUM($F95:AY95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BA$3>($B93+$E95),$C95-SUM($F95:AZ95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BB$3>($B93+$E95),$C95-SUM($F95:BA95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BC$3>($B93+$E95),$C95-SUM($F95:BB95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BD$3>($B93+$E95),$C95-SUM($F95:BC95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BE$3>($B93+$E95),$C95-SUM($F95:BD95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BF$3>($B93+$E95),$C95-SUM($F95:BE95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BG$3>($B93+$E95),$C95-SUM($F95:BF95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BH$3>($B93+$E95),$C95-SUM($F95:BG95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BI$3>($B93+$E95),$C95-SUM($F95:BH95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BJ$3>($B93+$E95),$C95-SUM($F95:BI95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BK$3>($B93+$E95),$C95-SUM($F95:BJ95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BL$3>($B93+$E95),$C95-SUM($F95:BK95),($C95/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BM$3>($B93+$E95),$C95-SUM($F95:BL95),($C95/$B93)))","v":"n/a"}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A90,E96+1)","v":12.63},"2016-17",4,null,null,null,null,{"$f":"IF($B93=\"n/a\",\"n/a\",IF(J$3>($B93+$E96),$C96-SUM($F96:I96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(K$3>($B93+$E96),$C96-SUM($F96:J96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(L$3>($B93+$E96),$C96-SUM($F96:K96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(M$3>($B93+$E96),$C96-SUM($F96:L96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(N$3>($B93+$E96),$C96-SUM($F96:M96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(O$3>($B93+$E96),$C96-SUM($F96:N96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(P$3>($B93+$E96),$C96-SUM($F96:O96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Q$3>($B93+$E96),$C96-SUM($F96:P96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(R$3>($B93+$E96),$C96-SUM($F96:Q96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(S$3>($B93+$E96),$C96-SUM($F96:R96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(T$3>($B93+$E96),$C96-SUM($F96:S96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(U$3>($B93+$E96),$C96-SUM($F96:T96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(V$3>($B93+$E96),$C96-SUM($F96:U96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(W$3>($B93+$E96),$C96-SUM($F96:V96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(X$3>($B93+$E96),$C96-SUM($F96:W96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Y$3>($B93+$E96),$C96-SUM($F96:X96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Z$3>($B93+$E96),$C96-SUM($F96:Y96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AA$3>($B93+$E96),$C96-SUM($F96:Z96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AB$3>($B93+$E96),$C96-SUM($F96:AA96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AC$3>($B93+$E96),$C96-SUM($F96:AB96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AD$3>($B93+$E96),$C96-SUM($F96:AC96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AE$3>($B93+$E96),$C96-SUM($F96:AD96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AF$3>($B93+$E96),$C96-SUM($F96:AE96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AG$3>($B93+$E96),$C96-SUM($F96:AF96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AH$3>($B93+$E96),$C96-SUM($F96:AG96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AI$3>($B93+$E96),$C96-SUM($F96:AH96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AJ$3>($B93+$E96),$C96-SUM($F96:AI96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AK$3>($B93+$E96),$C96-SUM($F96:AJ96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AL$3>($B93+$E96),$C96-SUM($F96:AK96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AM$3>($B93+$E96),$C96-SUM($F96:AL96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AN$3>($B93+$E96),$C96-SUM($F96:AM96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AO$3>($B93+$E96),$C96-SUM($F96:AN96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AP$3>($B93+$E96),$C96-SUM($F96:AO96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AQ$3>($B93+$E96),$C96-SUM($F96:AP96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AR$3>($B93+$E96),$C96-SUM($F96:AQ96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AS$3>($B93+$E96),$C96-SUM($F96:AR96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AT$3>($B93+$E96),$C96-SUM($F96:AS96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AU$3>($B93+$E96),$C96-SUM($F96:AT96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AV$3>($B93+$E96),$C96-SUM($F96:AU96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AW$3>($B93+$E96),$C96-SUM($F96:AV96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AX$3>($B93+$E96),$C96-SUM($F96:AW96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AY$3>($B93+$E96),$C96-SUM($F96:AX96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AZ$3>($B93+$E96),$C96-SUM($F96:AY96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BA$3>($B93+$E96),$C96-SUM($F96:AZ96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BB$3>($B93+$E96),$C96-SUM($F96:BA96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BC$3>($B93+$E96),$C96-SUM($F96:BB96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BD$3>($B93+$E96),$C96-SUM($F96:BC96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BE$3>($B93+$E96),$C96-SUM($F96:BD96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BF$3>($B93+$E96),$C96-SUM($F96:BE96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BG$3>($B93+$E96),$C96-SUM($F96:BF96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BH$3>($B93+$E96),$C96-SUM($F96:BG96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BI$3>($B93+$E96),$C96-SUM($F96:BH96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BJ$3>($B93+$E96),$C96-SUM($F96:BI96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BK$3>($B93+$E96),$C96-SUM($F96:BJ96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BL$3>($B93+$E96),$C96-SUM($F96:BK96),($C96/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BM$3>($B93+$E96),$C96-SUM($F96:BL96),($C96/$B93)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A90)","v":146.19386178087495},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A90,E97+1)","v":9.6000000000000002E-2},"2017-18",5,null,null,null,null,null,{"$f":"IF($B93=\"n/a\",\"n/a\",IF(K$3>($B93+$E97),$C97-SUM($F97:J97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(L$3>($B93+$E97),$C97-SUM($F97:K97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(M$3>($B93+$E97),$C97-SUM($F97:L97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(N$3>($B93+$E97),$C97-SUM($F97:M97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(O$3>($B93+$E97),$C97-SUM($F97:N97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(P$3>($B93+$E97),$C97-SUM($F97:O97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Q$3>($B93+$E97),$C97-SUM($F97:P97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(R$3>($B93+$E97),$C97-SUM($F97:Q97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(S$3>($B93+$E97),$C97-SUM($F97:R97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(T$3>($B93+$E97),$C97-SUM($F97:S97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(U$3>($B93+$E97),$C97-SUM($F97:T97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(V$3>($B93+$E97),$C97-SUM($F97:U97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(W$3>($B93+$E97),$C97-SUM($F97:V97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(X$3>($B93+$E97),$C97-SUM($F97:W97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Y$3>($B93+$E97),$C97-SUM($F97:X97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Z$3>($B93+$E97),$C97-SUM($F97:Y97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AA$3>($B93+$E97),$C97-SUM($F97:Z97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AB$3>($B93+$E97),$C97-SUM($F97:AA97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AC$3>($B93+$E97),$C97-SUM($F97:AB97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AD$3>($B93+$E97),$C97-SUM($F97:AC97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AE$3>($B93+$E97),$C97-SUM($F97:AD97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AF$3>($B93+$E97),$C97-SUM($F97:AE97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AG$3>($B93+$E97),$C97-SUM($F97:AF97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AH$3>($B93+$E97),$C97-SUM($F97:AG97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AI$3>($B93+$E97),$C97-SUM($F97:AH97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AJ$3>($B93+$E97),$C97-SUM($F97:AI97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AK$3>($B93+$E97),$C97-SUM($F97:AJ97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AL$3>($B93+$E97),$C97-SUM($F97:AK97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AM$3>($B93+$E97),$C97-SUM($F97:AL97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AN$3>($B93+$E97),$C97-SUM($F97:AM97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AO$3>($B93+$E97),$C97-SUM($F97:AN97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AP$3>($B93+$E97),$C97-SUM($F97:AO97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AQ$3>($B93+$E97),$C97-SUM($F97:AP97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AR$3>($B93+$E97),$C97-SUM($F97:AQ97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AS$3>($B93+$E97),$C97-SUM($F97:AR97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AT$3>($B93+$E97),$C97-SUM($F97:AS97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AU$3>($B93+$E97),$C97-SUM($F97:AT97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AV$3>($B93+$E97),$C97-SUM($F97:AU97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AW$3>($B93+$E97),$C97-SUM($F97:AV97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AX$3>($B93+$E97),$C97-SUM($F97:AW97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AY$3>($B93+$E97),$C97-SUM($F97:AX97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AZ$3>($B93+$E97),$C97-SUM($F97:AY97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BA$3>($B93+$E97),$C97-SUM($F97:AZ97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BB$3>($B93+$E97),$C97-SUM($F97:BA97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BC$3>($B93+$E97),$C97-SUM($F97:BB97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BD$3>($B93+$E97),$C97-SUM($F97:BC97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BE$3>($B93+$E97),$C97-SUM($F97:BD97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BF$3>($B93+$E97),$C97-SUM($F97:BE97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BG$3>($B93+$E97),$C97-SUM($F97:BF97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BH$3>($B93+$E97),$C97-SUM($F97:BG97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BI$3>($B93+$E97),$C97-SUM($F97:BH97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BJ$3>($B93+$E97),$C97-SUM($F97:BI97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BK$3>($B93+$E97),$C97-SUM($F97:BJ97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BL$3>($B93+$E97),$C97-SUM($F97:BK97),($C97/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BM$3>($B93+$E97),$C97-SUM($F97:BL97),($C97/$B93)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A90,E98+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B93=\"n/a\",\"n/a\",IF(L$3>($B93+$E98),$C98-SUM($F98:K98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(M$3>($B93+$E98),$C98-SUM($F98:L98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(N$3>($B93+$E98),$C98-SUM($F98:M98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(O$3>($B93+$E98),$C98-SUM($F98:N98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(P$3>($B93+$E98),$C98-SUM($F98:O98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Q$3>($B93+$E98),$C98-SUM($F98:P98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(R$3>($B93+$E98),$C98-SUM($F98:Q98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(S$3>($B93+$E98),$C98-SUM($F98:R98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(T$3>($B93+$E98),$C98-SUM($F98:S98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(U$3>($B93+$E98),$C98-SUM($F98:T98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(V$3>($B93+$E98),$C98-SUM($F98:U98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(W$3>($B93+$E98),$C98-SUM($F98:V98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(X$3>($B93+$E98),$C98-SUM($F98:W98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Y$3>($B93+$E98),$C98-SUM($F98:X98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(Z$3>($B93+$E98),$C98-SUM($F98:Y98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AA$3>($B93+$E98),$C98-SUM($F98:Z98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AB$3>($B93+$E98),$C98-SUM($F98:AA98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AC$3>($B93+$E98),$C98-SUM($F98:AB98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AD$3>($B93+$E98),$C98-SUM($F98:AC98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AE$3>($B93+$E98),$C98-SUM($F98:AD98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AF$3>($B93+$E98),$C98-SUM($F98:AE98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AG$3>($B93+$E98),$C98-SUM($F98:AF98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AH$3>($B93+$E98),$C98-SUM($F98:AG98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AI$3>($B93+$E98),$C98-SUM($F98:AH98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AJ$3>($B93+$E98),$C98-SUM($F98:AI98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AK$3>($B93+$E98),$C98-SUM($F98:AJ98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AL$3>($B93+$E98),$C98-SUM($F98:AK98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AM$3>($B93+$E98),$C98-SUM($F98:AL98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AN$3>($B93+$E98),$C98-SUM($F98:AM98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AO$3>($B93+$E98),$C98-SUM($F98:AN98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AP$3>($B93+$E98),$C98-SUM($F98:AO98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AQ$3>($B93+$E98),$C98-SUM($F98:AP98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AR$3>($B93+$E98),$C98-SUM($F98:AQ98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AS$3>($B93+$E98),$C98-SUM($F98:AR98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AT$3>($B93+$E98),$C98-SUM($F98:AS98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AU$3>($B93+$E98),$C98-SUM($F98:AT98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AV$3>($B93+$E98),$C98-SUM($F98:AU98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AW$3>($B93+$E98),$C98-SUM($F98:AV98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AX$3>($B93+$E98),$C98-SUM($F98:AW98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AY$3>($B93+$E98),$C98-SUM($F98:AX98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(AZ$3>($B93+$E98),$C98-SUM($F98:AY98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BA$3>($B93+$E98),$C98-SUM($F98:AZ98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BB$3>($B93+$E98),$C98-SUM($F98:BA98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BC$3>($B93+$E98),$C98-SUM($F98:BB98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BD$3>($B93+$E98),$C98-SUM($F98:BC98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BE$3>($B93+$E98),$C98-SUM($F98:BD98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BF$3>($B93+$E98),$C98-SUM($F98:BE98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BG$3>($B93+$E98),$C98-SUM($F98:BF98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BH$3>($B93+$E98),$C98-SUM($F98:BG98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BI$3>($B93+$E98),$C98-SUM($F98:BH98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BJ$3>($B93+$E98),$C98-SUM($F98:BI98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BK$3>($B93+$E98),$C98-SUM($F98:BJ98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BL$3>($B93+$E98),$C98-SUM($F98:BK98),($C98/$B93)))","v":"n/a"},{"$f":"IF($B93=\"n/a\",\"n/a\",IF(BM$3>($B93+$E98),$C98-SUM($F98:BL98),($C98/$B93)))","v":"n/a"}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B90","v":"Easement"},null,null,{"$f":"SUBTOTAL(9,F91:F108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL91:AL108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A90+1","v":6},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A110))","v":"Land"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B115=\"n/a\",\"n/a\",IF(F$3>$B115,+$B117,+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(G$3>$B115,+$B117-SUM($F111:F111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(H$3>$B115,+$B117-SUM($F111:G111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(I$3>$B115,+$B117-SUM($F111:H111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(J$3>$B115,+$B117-SUM($F111:I111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(K$3>$B115,+$B117-SUM($F111:J111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(L$3>$B115,+$B117-SUM($F111:K111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(M$3>$B115,+$B117-SUM($F111:L111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(N$3>$B115,+$B117-SUM($F111:M111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(O$3>$B115,+$B117-SUM($F111:N111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(P$3>$B115,+$B117-SUM($F111:O111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(Q$3>$B115,+$B117-SUM($F111:P111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(R$3>$B115,+$B117-SUM($F111:Q111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(S$3>$B115,+$B117-SUM($F111:R111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(T$3>$B115,+$B117-SUM($F111:S111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(U$3>$B115,+$B117-SUM($F111:T111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(V$3>$B115,+$B117-SUM($F111:U111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(W$3>$B115,+$B117-SUM($F111:V111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(X$3>$B115,+$B117-SUM($F111:W111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(Y$3>$B115,+$B117-SUM($F111:X111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(Z$3>$B115,+$B117-SUM($F111:Y111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AA$3>$B115,+$B117-SUM($F111:Z111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AB$3>$B115,+$B117-SUM($F111:AA111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AC$3>$B115,+$B117-SUM($F111:AB111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AD$3>$B115,+$B117-SUM($F111:AC111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AE$3>$B115,+$B117-SUM($F111:AD111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AF$3>$B115,+$B117-SUM($F111:AE111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AG$3>$B115,+$B117-SUM($F111:AF111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AH$3>$B115,+$B117-SUM($F111:AG111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AI$3>$B115,+$B117-SUM($F111:AH111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AJ$3>$B115,+$B117-SUM($F111:AI111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AK$3>$B115,+$B117-SUM($F111:AJ111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AL$3>$B115,+$B117-SUM($F111:AK111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AM$3>$B115,+$B117-SUM($F111:AL111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AN$3>$B115,+$B117-SUM($F111:AM111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AO$3>$B115,+$B117-SUM($F111:AN111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AP$3>$B115,+$B117-SUM($F111:AO111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AQ$3>$B115,+$B117-SUM($F111:AP111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AR$3>$B115,+$B117-SUM($F111:AQ111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AS$3>$B115,+$B117-SUM($F111:AR111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AT$3>$B115,+$B117-SUM($F111:AS111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AU$3>$B115,+$B117-SUM($F111:AT111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AV$3>$B115,+$B117-SUM($F111:AU111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AW$3>$B115,+$B117-SUM($F111:AV111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AX$3>$B115,+$B117-SUM($F111:AW111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AY$3>$B115,+$B117-SUM($F111:AX111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(AZ$3>$B115,+$B117-SUM($F111:AY111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BA$3>$B115,+$B117-SUM($F111:AZ111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BB$3>$B115,+$B117-SUM($F111:BA111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BC$3>$B115,+$B117-SUM($F111:BB111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BD$3>$B115,+$B117-SUM($F111:BC111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BE$3>$B115,+$B117-SUM($F111:BD111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BF$3>$B115,+$B117-SUM($F111:BE111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BG$3>$B115,+$B117-SUM($F111:BF111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BH$3>$B115,+$B117-SUM($F111:BG111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BI$3>$B115,+$B117-SUM($F111:BH111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BJ$3>$B115,+$B117-SUM($F111:BI111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BK$3>$B115,+$B117-SUM($F111:BJ111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BL$3>$B115,+$B117-SUM($F111:BK111),+$B117/$B115))","v":"n/a"},{"$f":"IF($B115=\"n/a\",\"n/a\",IF(BM$3>$B115,+$B117-SUM($F111:BL111),+$B117/$B115))","v":"n/a"}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A110)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A110,E113+1)","v":3.3889188108499027},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B113=\"n/a\",\"n/a\",IF(G$3>($B113+$E113),$C113-SUM($F113:F113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(H$3>($B113+$E113),$C113-SUM($F113:G113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(I$3>($B113+$E113),$C113-SUM($F113:H113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(J$3>($B113+$E113),$C113-SUM($F113:I113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(K$3>($B113+$E113),$C113-SUM($F113:J113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(L$3>($B113+$E113),$C113-SUM($F113:K113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(M$3>($B113+$E113),$C113-SUM($F113:L113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(N$3>($B113+$E113),$C113-SUM($F113:M113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(O$3>($B113+$E113),$C113-SUM($F113:N113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(P$3>($B113+$E113),$C113-SUM($F113:O113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Q$3>($B113+$E113),$C113-SUM($F113:P113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(R$3>($B113+$E113),$C113-SUM($F113:Q113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(S$3>($B113+$E113),$C113-SUM($F113:R113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(T$3>($B113+$E113),$C113-SUM($F113:S113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(U$3>($B113+$E113),$C113-SUM($F113:T113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(V$3>($B113+$E113),$C113-SUM($F113:U113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(W$3>($B113+$E113),$C113-SUM($F113:V113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(X$3>($B113+$E113),$C113-SUM($F113:W113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Y$3>($B113+$E113),$C113-SUM($F113:X113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Z$3>($B113+$E113),$C113-SUM($F113:Y113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AA$3>($B113+$E113),$C113-SUM($F113:Z113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AB$3>($B113+$E113),$C113-SUM($F113:AA113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AC$3>($B113+$E113),$C113-SUM($F113:AB113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AD$3>($B113+$E113),$C113-SUM($F113:AC113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AE$3>($B113+$E113),$C113-SUM($F113:AD113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AF$3>($B113+$E113),$C113-SUM($F113:AE113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AG$3>($B113+$E113),$C113-SUM($F113:AF113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AH$3>($B113+$E113),$C113-SUM($F113:AG113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AI$3>($B113+$E113),$C113-SUM($F113:AH113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AJ$3>($B113+$E113),$C113-SUM($F113:AI113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AK$3>($B113+$E113),$C113-SUM($F113:AJ113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AL$3>($B113+$E113),$C113-SUM($F113:AK113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AM$3>($B113+$E113),$C113-SUM($F113:AL113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AN$3>($B113+$E113),$C113-SUM($F113:AM113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AO$3>($B113+$E113),$C113-SUM($F113:AN113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AP$3>($B113+$E113),$C113-SUM($F113:AO113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AQ$3>($B113+$E113),$C113-SUM($F113:AP113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AR$3>($B113+$E113),$C113-SUM($F113:AQ113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AS$3>($B113+$E113),$C113-SUM($F113:AR113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AT$3>($B113+$E113),$C113-SUM($F113:AS113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AU$3>($B113+$E113),$C113-SUM($F113:AT113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AV$3>($B113+$E113),$C113-SUM($F113:AU113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AW$3>($B113+$E113),$C113-SUM($F113:AV113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AX$3>($B113+$E113),$C113-SUM($F113:AW113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AY$3>($B113+$E113),$C113-SUM($F113:AX113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AZ$3>($B113+$E113),$C113-SUM($F113:AY113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BA$3>($B113+$E113),$C113-SUM($F113:AZ113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BB$3>($B113+$E113),$C113-SUM($F113:BA113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BC$3>($B113+$E113),$C113-SUM($F113:BB113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BD$3>($B113+$E113),$C113-SUM($F113:BC113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BE$3>($B113+$E113),$C113-SUM($F113:BD113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BF$3>($B113+$E113),$C113-SUM($F113:BE113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BG$3>($B113+$E113),$C113-SUM($F113:BF113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BH$3>($B113+$E113),$C113-SUM($F113:BG113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BI$3>($B113+$E113),$C113-SUM($F113:BH113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BJ$3>($B113+$E113),$C113-SUM($F113:BI113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BK$3>($B113+$E113),$C113-SUM($F113:BJ113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BL$3>($B113+$E113),$C113-SUM($F113:BK113),($C113/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BM$3>($B113+$E113),$C113-SUM($F113:BL113),($C113/$B113)))","v":"n/a"}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A110,E114+1)","v":0.14796915692663248},{"$f":"CONCATENATE(LEFT(D113, 4)+1 &\"-\" &IF(D113>\"2007-08\",,\"0\") &RIGHT(D113,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B113=\"n/a\",\"n/a\",IF(H$3>($B113+$E114),$C114-SUM($F114:G114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(I$3>($B113+$E114),$C114-SUM($F114:H114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(J$3>($B113+$E114),$C114-SUM($F114:I114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(K$3>($B113+$E114),$C114-SUM($F114:J114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(L$3>($B113+$E114),$C114-SUM($F114:K114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(M$3>($B113+$E114),$C114-SUM($F114:L114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(N$3>($B113+$E114),$C114-SUM($F114:M114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(O$3>($B113+$E114),$C114-SUM($F114:N114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(P$3>($B113+$E114),$C114-SUM($F114:O114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Q$3>($B113+$E114),$C114-SUM($F114:P114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(R$3>($B113+$E114),$C114-SUM($F114:Q114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(S$3>($B113+$E114),$C114-SUM($F114:R114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(T$3>($B113+$E114),$C114-SUM($F114:S114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(U$3>($B113+$E114),$C114-SUM($F114:T114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(V$3>($B113+$E114),$C114-SUM($F114:U114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(W$3>($B113+$E114),$C114-SUM($F114:V114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(X$3>($B113+$E114),$C114-SUM($F114:W114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Y$3>($B113+$E114),$C114-SUM($F114:X114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Z$3>($B113+$E114),$C114-SUM($F114:Y114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AA$3>($B113+$E114),$C114-SUM($F114:Z114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AB$3>($B113+$E114),$C114-SUM($F114:AA114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AC$3>($B113+$E114),$C114-SUM($F114:AB114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AD$3>($B113+$E114),$C114-SUM($F114:AC114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AE$3>($B113+$E114),$C114-SUM($F114:AD114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AF$3>($B113+$E114),$C114-SUM($F114:AE114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AG$3>($B113+$E114),$C114-SUM($F114:AF114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AH$3>($B113+$E114),$C114-SUM($F114:AG114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AI$3>($B113+$E114),$C114-SUM($F114:AH114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AJ$3>($B113+$E114),$C114-SUM($F114:AI114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AK$3>($B113+$E114),$C114-SUM($F114:AJ114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AL$3>($B113+$E114),$C114-SUM($F114:AK114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AM$3>($B113+$E114),$C114-SUM($F114:AL114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AN$3>($B113+$E114),$C114-SUM($F114:AM114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AO$3>($B113+$E114),$C114-SUM($F114:AN114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AP$3>($B113+$E114),$C114-SUM($F114:AO114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AQ$3>($B113+$E114),$C114-SUM($F114:AP114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AR$3>($B113+$E114),$C114-SUM($F114:AQ114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AS$3>($B113+$E114),$C114-SUM($F114:AR114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AT$3>($B113+$E114),$C114-SUM($F114:AS114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AU$3>($B113+$E114),$C114-SUM($F114:AT114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AV$3>($B113+$E114),$C114-SUM($F114:AU114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AW$3>($B113+$E114),$C114-SUM($F114:AV114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AX$3>($B113+$E114),$C114-SUM($F114:AW114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AY$3>($B113+$E114),$C114-SUM($F114:AX114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AZ$3>($B113+$E114),$C114-SUM($F114:AY114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BA$3>($B113+$E114),$C114-SUM($F114:AZ114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BB$3>($B113+$E114),$C114-SUM($F114:BA114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BC$3>($B113+$E114),$C114-SUM($F114:BB114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BD$3>($B113+$E114),$C114-SUM($F114:BC114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BE$3>($B113+$E114),$C114-SUM($F114:BD114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BF$3>($B113+$E114),$C114-SUM($F114:BE114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BG$3>($B113+$E114),$C114-SUM($F114:BF114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BH$3>($B113+$E114),$C114-SUM($F114:BG114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BI$3>($B113+$E114),$C114-SUM($F114:BH114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BJ$3>($B113+$E114),$C114-SUM($F114:BI114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BK$3>($B113+$E114),$C114-SUM($F114:BJ114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BL$3>($B113+$E114),$C114-SUM($F114:BK114),($C114/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BM$3>($B113+$E114),$C114-SUM($F114:BL114),($C114/$B113)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A110)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A110,E115+1)","v":0.95595140000000001},{"$f":"CONCATENATE(LEFT(D114, 4)+1 &\"-\" &IF(D114>\"2007-08\",,\"0\") &RIGHT(D114,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B113=\"n/a\",\"n/a\",IF(I$3>($B113+$E115),$C115-SUM($F115:H115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(J$3>($B113+$E115),$C115-SUM($F115:I115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(K$3>($B113+$E115),$C115-SUM($F115:J115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(L$3>($B113+$E115),$C115-SUM($F115:K115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(M$3>($B113+$E115),$C115-SUM($F115:L115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(N$3>($B113+$E115),$C115-SUM($F115:M115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(O$3>($B113+$E115),$C115-SUM($F115:N115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(P$3>($B113+$E115),$C115-SUM($F115:O115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Q$3>($B113+$E115),$C115-SUM($F115:P115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(R$3>($B113+$E115),$C115-SUM($F115:Q115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(S$3>($B113+$E115),$C115-SUM($F115:R115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(T$3>($B113+$E115),$C115-SUM($F115:S115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(U$3>($B113+$E115),$C115-SUM($F115:T115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(V$3>($B113+$E115),$C115-SUM($F115:U115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(W$3>($B113+$E115),$C115-SUM($F115:V115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(X$3>($B113+$E115),$C115-SUM($F115:W115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Y$3>($B113+$E115),$C115-SUM($F115:X115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Z$3>($B113+$E115),$C115-SUM($F115:Y115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AA$3>($B113+$E115),$C115-SUM($F115:Z115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AB$3>($B113+$E115),$C115-SUM($F115:AA115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AC$3>($B113+$E115),$C115-SUM($F115:AB115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AD$3>($B113+$E115),$C115-SUM($F115:AC115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AE$3>($B113+$E115),$C115-SUM($F115:AD115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AF$3>($B113+$E115),$C115-SUM($F115:AE115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AG$3>($B113+$E115),$C115-SUM($F115:AF115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AH$3>($B113+$E115),$C115-SUM($F115:AG115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AI$3>($B113+$E115),$C115-SUM($F115:AH115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AJ$3>($B113+$E115),$C115-SUM($F115:AI115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AK$3>($B113+$E115),$C115-SUM($F115:AJ115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AL$3>($B113+$E115),$C115-SUM($F115:AK115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AM$3>($B113+$E115),$C115-SUM($F115:AL115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AN$3>($B113+$E115),$C115-SUM($F115:AM115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AO$3>($B113+$E115),$C115-SUM($F115:AN115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AP$3>($B113+$E115),$C115-SUM($F115:AO115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AQ$3>($B113+$E115),$C115-SUM($F115:AP115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AR$3>($B113+$E115),$C115-SUM($F115:AQ115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AS$3>($B113+$E115),$C115-SUM($F115:AR115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AT$3>($B113+$E115),$C115-SUM($F115:AS115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AU$3>($B113+$E115),$C115-SUM($F115:AT115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AV$3>($B113+$E115),$C115-SUM($F115:AU115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AW$3>($B113+$E115),$C115-SUM($F115:AV115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AX$3>($B113+$E115),$C115-SUM($F115:AW115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AY$3>($B113+$E115),$C115-SUM($F115:AX115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AZ$3>($B113+$E115),$C115-SUM($F115:AY115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BA$3>($B113+$E115),$C115-SUM($F115:AZ115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BB$3>($B113+$E115),$C115-SUM($F115:BA115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BC$3>($B113+$E115),$C115-SUM($F115:BB115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BD$3>($B113+$E115),$C115-SUM($F115:BC115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BE$3>($B113+$E115),$C115-SUM($F115:BD115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BF$3>($B113+$E115),$C115-SUM($F115:BE115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BG$3>($B113+$E115),$C115-SUM($F115:BF115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BH$3>($B113+$E115),$C115-SUM($F115:BG115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BI$3>($B113+$E115),$C115-SUM($F115:BH115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BJ$3>($B113+$E115),$C115-SUM($F115:BI115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BK$3>($B113+$E115),$C115-SUM($F115:BJ115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BL$3>($B113+$E115),$C115-SUM($F115:BK115),($C115/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BM$3>($B113+$E115),$C115-SUM($F115:BL115),($C115/$B113)))","v":"n/a"}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A110,E116+1)","v":12.866},"2016-17",4,null,null,null,null,{"$f":"IF($B113=\"n/a\",\"n/a\",IF(J$3>($B113+$E116),$C116-SUM($F116:I116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(K$3>($B113+$E116),$C116-SUM($F116:J116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(L$3>($B113+$E116),$C116-SUM($F116:K116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(M$3>($B113+$E116),$C116-SUM($F116:L116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(N$3>($B113+$E116),$C116-SUM($F116:M116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(O$3>($B113+$E116),$C116-SUM($F116:N116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(P$3>($B113+$E116),$C116-SUM($F116:O116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Q$3>($B113+$E116),$C116-SUM($F116:P116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(R$3>($B113+$E116),$C116-SUM($F116:Q116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(S$3>($B113+$E116),$C116-SUM($F116:R116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(T$3>($B113+$E116),$C116-SUM($F116:S116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(U$3>($B113+$E116),$C116-SUM($F116:T116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(V$3>($B113+$E116),$C116-SUM($F116:U116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(W$3>($B113+$E116),$C116-SUM($F116:V116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(X$3>($B113+$E116),$C116-SUM($F116:W116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Y$3>($B113+$E116),$C116-SUM($F116:X116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Z$3>($B113+$E116),$C116-SUM($F116:Y116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AA$3>($B113+$E116),$C116-SUM($F116:Z116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AB$3>($B113+$E116),$C116-SUM($F116:AA116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AC$3>($B113+$E116),$C116-SUM($F116:AB116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AD$3>($B113+$E116),$C116-SUM($F116:AC116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AE$3>($B113+$E116),$C116-SUM($F116:AD116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AF$3>($B113+$E116),$C116-SUM($F116:AE116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AG$3>($B113+$E116),$C116-SUM($F116:AF116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AH$3>($B113+$E116),$C116-SUM($F116:AG116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AI$3>($B113+$E116),$C116-SUM($F116:AH116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AJ$3>($B113+$E116),$C116-SUM($F116:AI116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AK$3>($B113+$E116),$C116-SUM($F116:AJ116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AL$3>($B113+$E116),$C116-SUM($F116:AK116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AM$3>($B113+$E116),$C116-SUM($F116:AL116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AN$3>($B113+$E116),$C116-SUM($F116:AM116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AO$3>($B113+$E116),$C116-SUM($F116:AN116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AP$3>($B113+$E116),$C116-SUM($F116:AO116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AQ$3>($B113+$E116),$C116-SUM($F116:AP116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AR$3>($B113+$E116),$C116-SUM($F116:AQ116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AS$3>($B113+$E116),$C116-SUM($F116:AR116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AT$3>($B113+$E116),$C116-SUM($F116:AS116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AU$3>($B113+$E116),$C116-SUM($F116:AT116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AV$3>($B113+$E116),$C116-SUM($F116:AU116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AW$3>($B113+$E116),$C116-SUM($F116:AV116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AX$3>($B113+$E116),$C116-SUM($F116:AW116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AY$3>($B113+$E116),$C116-SUM($F116:AX116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AZ$3>($B113+$E116),$C116-SUM($F116:AY116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BA$3>($B113+$E116),$C116-SUM($F116:AZ116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BB$3>($B113+$E116),$C116-SUM($F116:BA116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BC$3>($B113+$E116),$C116-SUM($F116:BB116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BD$3>($B113+$E116),$C116-SUM($F116:BC116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BE$3>($B113+$E116),$C116-SUM($F116:BD116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BF$3>($B113+$E116),$C116-SUM($F116:BE116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BG$3>($B113+$E116),$C116-SUM($F116:BF116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BH$3>($B113+$E116),$C116-SUM($F116:BG116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BI$3>($B113+$E116),$C116-SUM($F116:BH116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BJ$3>($B113+$E116),$C116-SUM($F116:BI116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BK$3>($B113+$E116),$C116-SUM($F116:BJ116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BL$3>($B113+$E116),$C116-SUM($F116:BK116),($C116/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BM$3>($B113+$E116),$C116-SUM($F116:BL116),($C116/$B113)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A110)","v":41.977743833866811},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A110,E117+1)","v":2.8000000000000001E-2},"2017-18",5,null,null,null,null,null,{"$f":"IF($B113=\"n/a\",\"n/a\",IF(K$3>($B113+$E117),$C117-SUM($F117:J117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(L$3>($B113+$E117),$C117-SUM($F117:K117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(M$3>($B113+$E117),$C117-SUM($F117:L117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(N$3>($B113+$E117),$C117-SUM($F117:M117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(O$3>($B113+$E117),$C117-SUM($F117:N117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(P$3>($B113+$E117),$C117-SUM($F117:O117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Q$3>($B113+$E117),$C117-SUM($F117:P117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(R$3>($B113+$E117),$C117-SUM($F117:Q117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(S$3>($B113+$E117),$C117-SUM($F117:R117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(T$3>($B113+$E117),$C117-SUM($F117:S117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(U$3>($B113+$E117),$C117-SUM($F117:T117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(V$3>($B113+$E117),$C117-SUM($F117:U117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(W$3>($B113+$E117),$C117-SUM($F117:V117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(X$3>($B113+$E117),$C117-SUM($F117:W117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Y$3>($B113+$E117),$C117-SUM($F117:X117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Z$3>($B113+$E117),$C117-SUM($F117:Y117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AA$3>($B113+$E117),$C117-SUM($F117:Z117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AB$3>($B113+$E117),$C117-SUM($F117:AA117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AC$3>($B113+$E117),$C117-SUM($F117:AB117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AD$3>($B113+$E117),$C117-SUM($F117:AC117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AE$3>($B113+$E117),$C117-SUM($F117:AD117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AF$3>($B113+$E117),$C117-SUM($F117:AE117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AG$3>($B113+$E117),$C117-SUM($F117:AF117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AH$3>($B113+$E117),$C117-SUM($F117:AG117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AI$3>($B113+$E117),$C117-SUM($F117:AH117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AJ$3>($B113+$E117),$C117-SUM($F117:AI117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AK$3>($B113+$E117),$C117-SUM($F117:AJ117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AL$3>($B113+$E117),$C117-SUM($F117:AK117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AM$3>($B113+$E117),$C117-SUM($F117:AL117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AN$3>($B113+$E117),$C117-SUM($F117:AM117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AO$3>($B113+$E117),$C117-SUM($F117:AN117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AP$3>($B113+$E117),$C117-SUM($F117:AO117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AQ$3>($B113+$E117),$C117-SUM($F117:AP117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AR$3>($B113+$E117),$C117-SUM($F117:AQ117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AS$3>($B113+$E117),$C117-SUM($F117:AR117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AT$3>($B113+$E117),$C117-SUM($F117:AS117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AU$3>($B113+$E117),$C117-SUM($F117:AT117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AV$3>($B113+$E117),$C117-SUM($F117:AU117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AW$3>($B113+$E117),$C117-SUM($F117:AV117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AX$3>($B113+$E117),$C117-SUM($F117:AW117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AY$3>($B113+$E117),$C117-SUM($F117:AX117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AZ$3>($B113+$E117),$C117-SUM($F117:AY117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BA$3>($B113+$E117),$C117-SUM($F117:AZ117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BB$3>($B113+$E117),$C117-SUM($F117:BA117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BC$3>($B113+$E117),$C117-SUM($F117:BB117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BD$3>($B113+$E117),$C117-SUM($F117:BC117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BE$3>($B113+$E117),$C117-SUM($F117:BD117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BF$3>($B113+$E117),$C117-SUM($F117:BE117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BG$3>($B113+$E117),$C117-SUM($F117:BF117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BH$3>($B113+$E117),$C117-SUM($F117:BG117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BI$3>($B113+$E117),$C117-SUM($F117:BH117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BJ$3>($B113+$E117),$C117-SUM($F117:BI117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BK$3>($B113+$E117),$C117-SUM($F117:BJ117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BL$3>($B113+$E117),$C117-SUM($F117:BK117),($C117/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BM$3>($B113+$E117),$C117-SUM($F117:BL117),($C117/$B113)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A110,E118+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B113=\"n/a\",\"n/a\",IF(L$3>($B113+$E118),$C118-SUM($F118:K118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(M$3>($B113+$E118),$C118-SUM($F118:L118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(N$3>($B113+$E118),$C118-SUM($F118:M118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(O$3>($B113+$E118),$C118-SUM($F118:N118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(P$3>($B113+$E118),$C118-SUM($F118:O118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Q$3>($B113+$E118),$C118-SUM($F118:P118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(R$3>($B113+$E118),$C118-SUM($F118:Q118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(S$3>($B113+$E118),$C118-SUM($F118:R118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(T$3>($B113+$E118),$C118-SUM($F118:S118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(U$3>($B113+$E118),$C118-SUM($F118:T118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(V$3>($B113+$E118),$C118-SUM($F118:U118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(W$3>($B113+$E118),$C118-SUM($F118:V118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(X$3>($B113+$E118),$C118-SUM($F118:W118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Y$3>($B113+$E118),$C118-SUM($F118:X118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(Z$3>($B113+$E118),$C118-SUM($F118:Y118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AA$3>($B113+$E118),$C118-SUM($F118:Z118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AB$3>($B113+$E118),$C118-SUM($F118:AA118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AC$3>($B113+$E118),$C118-SUM($F118:AB118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AD$3>($B113+$E118),$C118-SUM($F118:AC118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AE$3>($B113+$E118),$C118-SUM($F118:AD118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AF$3>($B113+$E118),$C118-SUM($F118:AE118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AG$3>($B113+$E118),$C118-SUM($F118:AF118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AH$3>($B113+$E118),$C118-SUM($F118:AG118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AI$3>($B113+$E118),$C118-SUM($F118:AH118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AJ$3>($B113+$E118),$C118-SUM($F118:AI118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AK$3>($B113+$E118),$C118-SUM($F118:AJ118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AL$3>($B113+$E118),$C118-SUM($F118:AK118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AM$3>($B113+$E118),$C118-SUM($F118:AL118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AN$3>($B113+$E118),$C118-SUM($F118:AM118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AO$3>($B113+$E118),$C118-SUM($F118:AN118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AP$3>($B113+$E118),$C118-SUM($F118:AO118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AQ$3>($B113+$E118),$C118-SUM($F118:AP118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AR$3>($B113+$E118),$C118-SUM($F118:AQ118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AS$3>($B113+$E118),$C118-SUM($F118:AR118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AT$3>($B113+$E118),$C118-SUM($F118:AS118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AU$3>($B113+$E118),$C118-SUM($F118:AT118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AV$3>($B113+$E118),$C118-SUM($F118:AU118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AW$3>($B113+$E118),$C118-SUM($F118:AV118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AX$3>($B113+$E118),$C118-SUM($F118:AW118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AY$3>($B113+$E118),$C118-SUM($F118:AX118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(AZ$3>($B113+$E118),$C118-SUM($F118:AY118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BA$3>($B113+$E118),$C118-SUM($F118:AZ118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BB$3>($B113+$E118),$C118-SUM($F118:BA118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BC$3>($B113+$E118),$C118-SUM($F118:BB118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BD$3>($B113+$E118),$C118-SUM($F118:BC118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BE$3>($B113+$E118),$C118-SUM($F118:BD118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BF$3>($B113+$E118),$C118-SUM($F118:BE118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BG$3>($B113+$E118),$C118-SUM($F118:BF118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BH$3>($B113+$E118),$C118-SUM($F118:BG118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BI$3>($B113+$E118),$C118-SUM($F118:BH118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BJ$3>($B113+$E118),$C118-SUM($F118:BI118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BK$3>($B113+$E118),$C118-SUM($F118:BJ118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BL$3>($B113+$E118),$C118-SUM($F118:BK118),($C118/$B113)))","v":"n/a"},{"$f":"IF($B113=\"n/a\",\"n/a\",IF(BM$3>($B113+$E118),$C118-SUM($F118:BL118),($C118/$B113)))","v":"n/a"}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B110","v":"Land"},null,null,{"$f":"SUBTOTAL(9,F111:F128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL111:AL128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A110+1","v":7},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A130))","v":"Network Switching Centres"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B135=\"n/a\",\"n/a\",IF(F$3>$B135,+$B137,+$B137/$B135))","v":0.72176940411076296},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(G$3>$B135,+$B137-SUM($F131:F131),+$B137/$B135))","v":0.72176940411076296},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(H$3>$B135,+$B137-SUM($F131:G131),+$B137/$B135))","v":0.72176940411076296},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(I$3>$B135,+$B137-SUM($F131:H131),+$B137/$B135))","v":0.36278725893852926},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(J$3>$B135,+$B137-SUM($F131:I131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(K$3>$B135,+$B137-SUM($F131:J131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(L$3>$B135,+$B137-SUM($F131:K131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(M$3>$B135,+$B137-SUM($F131:L131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(N$3>$B135,+$B137-SUM($F131:M131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(O$3>$B135,+$B137-SUM($F131:N131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(P$3>$B135,+$B137-SUM($F131:O131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(Q$3>$B135,+$B137-SUM($F131:P131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(R$3>$B135,+$B137-SUM($F131:Q131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(S$3>$B135,+$B137-SUM($F131:R131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(T$3>$B135,+$B137-SUM($F131:S131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(U$3>$B135,+$B137-SUM($F131:T131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(V$3>$B135,+$B137-SUM($F131:U131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(W$3>$B135,+$B137-SUM($F131:V131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(X$3>$B135,+$B137-SUM($F131:W131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(Y$3>$B135,+$B137-SUM($F131:X131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(Z$3>$B135,+$B137-SUM($F131:Y131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AA$3>$B135,+$B137-SUM($F131:Z131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AB$3>$B135,+$B137-SUM($F131:AA131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AC$3>$B135,+$B137-SUM($F131:AB131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AD$3>$B135,+$B137-SUM($F131:AC131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AE$3>$B135,+$B137-SUM($F131:AD131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AF$3>$B135,+$B137-SUM($F131:AE131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AG$3>$B135,+$B137-SUM($F131:AF131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AH$3>$B135,+$B137-SUM($F131:AG131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AI$3>$B135,+$B137-SUM($F131:AH131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AJ$3>$B135,+$B137-SUM($F131:AI131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AK$3>$B135,+$B137-SUM($F131:AJ131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AL$3>$B135,+$B137-SUM($F131:AK131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AM$3>$B135,+$B137-SUM($F131:AL131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AN$3>$B135,+$B137-SUM($F131:AM131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AO$3>$B135,+$B137-SUM($F131:AN131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AP$3>$B135,+$B137-SUM($F131:AO131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AQ$3>$B135,+$B137-SUM($F131:AP131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AR$3>$B135,+$B137-SUM($F131:AQ131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AS$3>$B135,+$B137-SUM($F131:AR131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AT$3>$B135,+$B137-SUM($F131:AS131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AU$3>$B135,+$B137-SUM($F131:AT131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AV$3>$B135,+$B137-SUM($F131:AU131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AW$3>$B135,+$B137-SUM($F131:AV131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AX$3>$B135,+$B137-SUM($F131:AW131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AY$3>$B135,+$B137-SUM($F131:AX131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(AZ$3>$B135,+$B137-SUM($F131:AY131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BA$3>$B135,+$B137-SUM($F131:AZ131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BB$3>$B135,+$B137-SUM($F131:BA131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BC$3>$B135,+$B137-SUM($F131:BB131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BD$3>$B135,+$B137-SUM($F131:BC131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BE$3>$B135,+$B137-SUM($F131:BD131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BF$3>$B135,+$B137-SUM($F131:BE131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BG$3>$B135,+$B137-SUM($F131:BF131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BH$3>$B135,+$B137-SUM($F131:BG131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BI$3>$B135,+$B137-SUM($F131:BH131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BJ$3>$B135,+$B137-SUM($F131:BI131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BK$3>$B135,+$B137-SUM($F131:BJ131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BL$3>$B135,+$B137-SUM($F131:BK131),+$B137/$B135))","v":0},{"$f":"IF($B135=\"n/a\",\"n/a\",IF(BM$3>$B135,+$B137-SUM($F131:BL131),+$B137/$B135))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A130)","v":4},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A130,E133+1)","v":5.7677287047493378E-2},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B133=\"n/a\",\"n/a\",IF(G$3>($B133+$E133),$C133-SUM($F133:F133),($C133/$B133)))","v":1.4419321761873344E-2},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(H$3>($B133+$E133),$C133-SUM($F133:G133),($C133/$B133)))","v":1.4419321761873344E-2},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(I$3>($B133+$E133),$C133-SUM($F133:H133),($C133/$B133)))","v":1.4419321761873344E-2},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(J$3>($B133+$E133),$C133-SUM($F133:I133),($C133/$B133)))","v":1.4419321761873344E-2},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(K$3>($B133+$E133),$C133-SUM($F133:J133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(L$3>($B133+$E133),$C133-SUM($F133:K133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(M$3>($B133+$E133),$C133-SUM($F133:L133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(N$3>($B133+$E133),$C133-SUM($F133:M133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(O$3>($B133+$E133),$C133-SUM($F133:N133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(P$3>($B133+$E133),$C133-SUM($F133:O133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Q$3>($B133+$E133),$C133-SUM($F133:P133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(R$3>($B133+$E133),$C133-SUM($F133:Q133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(S$3>($B133+$E133),$C133-SUM($F133:R133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(T$3>($B133+$E133),$C133-SUM($F133:S133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(U$3>($B133+$E133),$C133-SUM($F133:T133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(V$3>($B133+$E133),$C133-SUM($F133:U133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(W$3>($B133+$E133),$C133-SUM($F133:V133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(X$3>($B133+$E133),$C133-SUM($F133:W133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Y$3>($B133+$E133),$C133-SUM($F133:X133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Z$3>($B133+$E133),$C133-SUM($F133:Y133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AA$3>($B133+$E133),$C133-SUM($F133:Z133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AB$3>($B133+$E133),$C133-SUM($F133:AA133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AC$3>($B133+$E133),$C133-SUM($F133:AB133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AD$3>($B133+$E133),$C133-SUM($F133:AC133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AE$3>($B133+$E133),$C133-SUM($F133:AD133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AF$3>($B133+$E133),$C133-SUM($F133:AE133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AG$3>($B133+$E133),$C133-SUM($F133:AF133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AH$3>($B133+$E133),$C133-SUM($F133:AG133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AI$3>($B133+$E133),$C133-SUM($F133:AH133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AJ$3>($B133+$E133),$C133-SUM($F133:AI133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AK$3>($B133+$E133),$C133-SUM($F133:AJ133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AL$3>($B133+$E133),$C133-SUM($F133:AK133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AM$3>($B133+$E133),$C133-SUM($F133:AL133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AN$3>($B133+$E133),$C133-SUM($F133:AM133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AO$3>($B133+$E133),$C133-SUM($F133:AN133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AP$3>($B133+$E133),$C133-SUM($F133:AO133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AQ$3>($B133+$E133),$C133-SUM($F133:AP133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AR$3>($B133+$E133),$C133-SUM($F133:AQ133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AS$3>($B133+$E133),$C133-SUM($F133:AR133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AT$3>($B133+$E133),$C133-SUM($F133:AS133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AU$3>($B133+$E133),$C133-SUM($F133:AT133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AV$3>($B133+$E133),$C133-SUM($F133:AU133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AW$3>($B133+$E133),$C133-SUM($F133:AV133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AX$3>($B133+$E133),$C133-SUM($F133:AW133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AY$3>($B133+$E133),$C133-SUM($F133:AX133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AZ$3>($B133+$E133),$C133-SUM($F133:AY133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BA$3>($B133+$E133),$C133-SUM($F133:AZ133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BB$3>($B133+$E133),$C133-SUM($F133:BA133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BC$3>($B133+$E133),$C133-SUM($F133:BB133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BD$3>($B133+$E133),$C133-SUM($F133:BC133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BE$3>($B133+$E133),$C133-SUM($F133:BD133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BF$3>($B133+$E133),$C133-SUM($F133:BE133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BG$3>($B133+$E133),$C133-SUM($F133:BF133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BH$3>($B133+$E133),$C133-SUM($F133:BG133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BI$3>($B133+$E133),$C133-SUM($F133:BH133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BJ$3>($B133+$E133),$C133-SUM($F133:BI133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BK$3>($B133+$E133),$C133-SUM($F133:BJ133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BL$3>($B133+$E133),$C133-SUM($F133:BK133),($C133/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BM$3>($B133+$E133),$C133-SUM($F133:BL133),($C133/$B133)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A130,E134+1)","v":0.11711428744035209},{"$f":"CONCATENATE(LEFT(D133, 4)+1 &\"-\" &IF(D133>\"2007-08\",,\"0\") &RIGHT(D133,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B133=\"n/a\",\"n/a\",IF(H$3>($B133+$E134),$C134-SUM($F134:G134),($C134/$B133)))","v":2.9278571860088021E-2},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(I$3>($B133+$E134),$C134-SUM($F134:H134),($C134/$B133)))","v":2.9278571860088021E-2},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(J$3>($B133+$E134),$C134-SUM($F134:I134),($C134/$B133)))","v":2.9278571860088021E-2},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(K$3>($B133+$E134),$C134-SUM($F134:J134),($C134/$B133)))","v":2.9278571860088021E-2},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(L$3>($B133+$E134),$C134-SUM($F134:K134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(M$3>($B133+$E134),$C134-SUM($F134:L134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(N$3>($B133+$E134),$C134-SUM($F134:M134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(O$3>($B133+$E134),$C134-SUM($F134:N134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(P$3>($B133+$E134),$C134-SUM($F134:O134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Q$3>($B133+$E134),$C134-SUM($F134:P134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(R$3>($B133+$E134),$C134-SUM($F134:Q134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(S$3>($B133+$E134),$C134-SUM($F134:R134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(T$3>($B133+$E134),$C134-SUM($F134:S134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(U$3>($B133+$E134),$C134-SUM($F134:T134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(V$3>($B133+$E134),$C134-SUM($F134:U134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(W$3>($B133+$E134),$C134-SUM($F134:V134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(X$3>($B133+$E134),$C134-SUM($F134:W134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Y$3>($B133+$E134),$C134-SUM($F134:X134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Z$3>($B133+$E134),$C134-SUM($F134:Y134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AA$3>($B133+$E134),$C134-SUM($F134:Z134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AB$3>($B133+$E134),$C134-SUM($F134:AA134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AC$3>($B133+$E134),$C134-SUM($F134:AB134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AD$3>($B133+$E134),$C134-SUM($F134:AC134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AE$3>($B133+$E134),$C134-SUM($F134:AD134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AF$3>($B133+$E134),$C134-SUM($F134:AE134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AG$3>($B133+$E134),$C134-SUM($F134:AF134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AH$3>($B133+$E134),$C134-SUM($F134:AG134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AI$3>($B133+$E134),$C134-SUM($F134:AH134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AJ$3>($B133+$E134),$C134-SUM($F134:AI134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AK$3>($B133+$E134),$C134-SUM($F134:AJ134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AL$3>($B133+$E134),$C134-SUM($F134:AK134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AM$3>($B133+$E134),$C134-SUM($F134:AL134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AN$3>($B133+$E134),$C134-SUM($F134:AM134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AO$3>($B133+$E134),$C134-SUM($F134:AN134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AP$3>($B133+$E134),$C134-SUM($F134:AO134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AQ$3>($B133+$E134),$C134-SUM($F134:AP134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AR$3>($B133+$E134),$C134-SUM($F134:AQ134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AS$3>($B133+$E134),$C134-SUM($F134:AR134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AT$3>($B133+$E134),$C134-SUM($F134:AS134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AU$3>($B133+$E134),$C134-SUM($F134:AT134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AV$3>($B133+$E134),$C134-SUM($F134:AU134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AW$3>($B133+$E134),$C134-SUM($F134:AV134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AX$3>($B133+$E134),$C134-SUM($F134:AW134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AY$3>($B133+$E134),$C134-SUM($F134:AX134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AZ$3>($B133+$E134),$C134-SUM($F134:AY134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BA$3>($B133+$E134),$C134-SUM($F134:AZ134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BB$3>($B133+$E134),$C134-SUM($F134:BA134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BC$3>($B133+$E134),$C134-SUM($F134:BB134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BD$3>($B133+$E134),$C134-SUM($F134:BC134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BE$3>($B133+$E134),$C134-SUM($F134:BD134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BF$3>($B133+$E134),$C134-SUM($F134:BE134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BG$3>($B133+$E134),$C134-SUM($F134:BF134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BH$3>($B133+$E134),$C134-SUM($F134:BG134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BI$3>($B133+$E134),$C134-SUM($F134:BH134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BJ$3>($B133+$E134),$C134-SUM($F134:BI134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BK$3>($B133+$E134),$C134-SUM($F134:BJ134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BL$3>($B133+$E134),$C134-SUM($F134:BK134),($C134/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BM$3>($B133+$E134),$C134-SUM($F134:BL134),($C134/$B133)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A130)","v":3.5026359622232697},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A130,E135+1)","v":0},{"$f":"CONCATENATE(LEFT(D134, 4)+1 &\"-\" &IF(D134>\"2007-08\",,\"0\") &RIGHT(D134,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B133=\"n/a\",\"n/a\",IF(I$3>($B133+$E135),$C135-SUM($F135:H135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(J$3>($B133+$E135),$C135-SUM($F135:I135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(K$3>($B133+$E135),$C135-SUM($F135:J135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(L$3>($B133+$E135),$C135-SUM($F135:K135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(M$3>($B133+$E135),$C135-SUM($F135:L135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(N$3>($B133+$E135),$C135-SUM($F135:M135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(O$3>($B133+$E135),$C135-SUM($F135:N135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(P$3>($B133+$E135),$C135-SUM($F135:O135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Q$3>($B133+$E135),$C135-SUM($F135:P135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(R$3>($B133+$E135),$C135-SUM($F135:Q135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(S$3>($B133+$E135),$C135-SUM($F135:R135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(T$3>($B133+$E135),$C135-SUM($F135:S135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(U$3>($B133+$E135),$C135-SUM($F135:T135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(V$3>($B133+$E135),$C135-SUM($F135:U135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(W$3>($B133+$E135),$C135-SUM($F135:V135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(X$3>($B133+$E135),$C135-SUM($F135:W135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Y$3>($B133+$E135),$C135-SUM($F135:X135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Z$3>($B133+$E135),$C135-SUM($F135:Y135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AA$3>($B133+$E135),$C135-SUM($F135:Z135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AB$3>($B133+$E135),$C135-SUM($F135:AA135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AC$3>($B133+$E135),$C135-SUM($F135:AB135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AD$3>($B133+$E135),$C135-SUM($F135:AC135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AE$3>($B133+$E135),$C135-SUM($F135:AD135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AF$3>($B133+$E135),$C135-SUM($F135:AE135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AG$3>($B133+$E135),$C135-SUM($F135:AF135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AH$3>($B133+$E135),$C135-SUM($F135:AG135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AI$3>($B133+$E135),$C135-SUM($F135:AH135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AJ$3>($B133+$E135),$C135-SUM($F135:AI135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AK$3>($B133+$E135),$C135-SUM($F135:AJ135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AL$3>($B133+$E135),$C135-SUM($F135:AK135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AM$3>($B133+$E135),$C135-SUM($F135:AL135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AN$3>($B133+$E135),$C135-SUM($F135:AM135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AO$3>($B133+$E135),$C135-SUM($F135:AN135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AP$3>($B133+$E135),$C135-SUM($F135:AO135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AQ$3>($B133+$E135),$C135-SUM($F135:AP135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AR$3>($B133+$E135),$C135-SUM($F135:AQ135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AS$3>($B133+$E135),$C135-SUM($F135:AR135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AT$3>($B133+$E135),$C135-SUM($F135:AS135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AU$3>($B133+$E135),$C135-SUM($F135:AT135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AV$3>($B133+$E135),$C135-SUM($F135:AU135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AW$3>($B133+$E135),$C135-SUM($F135:AV135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AX$3>($B133+$E135),$C135-SUM($F135:AW135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AY$3>($B133+$E135),$C135-SUM($F135:AX135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AZ$3>($B133+$E135),$C135-SUM($F135:AY135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BA$3>($B133+$E135),$C135-SUM($F135:AZ135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BB$3>($B133+$E135),$C135-SUM($F135:BA135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BC$3>($B133+$E135),$C135-SUM($F135:BB135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BD$3>($B133+$E135),$C135-SUM($F135:BC135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BE$3>($B133+$E135),$C135-SUM($F135:BD135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BF$3>($B133+$E135),$C135-SUM($F135:BE135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BG$3>($B133+$E135),$C135-SUM($F135:BF135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BH$3>($B133+$E135),$C135-SUM($F135:BG135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BI$3>($B133+$E135),$C135-SUM($F135:BH135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BJ$3>($B133+$E135),$C135-SUM($F135:BI135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BK$3>($B133+$E135),$C135-SUM($F135:BJ135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BL$3>($B133+$E135),$C135-SUM($F135:BK135),($C135/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BM$3>($B133+$E135),$C135-SUM($F135:BL135),($C135/$B133)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A130,E136+1)","v":4.7789999999999999},"2016-17",4,null,null,null,null,{"$f":"IF($B133=\"n/a\",\"n/a\",IF(J$3>($B133+$E136),$C136-SUM($F136:I136),($C136/$B133)))","v":1.19475},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(K$3>($B133+$E136),$C136-SUM($F136:J136),($C136/$B133)))","v":1.19475},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(L$3>($B133+$E136),$C136-SUM($F136:K136),($C136/$B133)))","v":1.19475},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(M$3>($B133+$E136),$C136-SUM($F136:L136),($C136/$B133)))","v":1.19475},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(N$3>($B133+$E136),$C136-SUM($F136:M136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(O$3>($B133+$E136),$C136-SUM($F136:N136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(P$3>($B133+$E136),$C136-SUM($F136:O136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Q$3>($B133+$E136),$C136-SUM($F136:P136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(R$3>($B133+$E136),$C136-SUM($F136:Q136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(S$3>($B133+$E136),$C136-SUM($F136:R136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(T$3>($B133+$E136),$C136-SUM($F136:S136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(U$3>($B133+$E136),$C136-SUM($F136:T136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(V$3>($B133+$E136),$C136-SUM($F136:U136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(W$3>($B133+$E136),$C136-SUM($F136:V136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(X$3>($B133+$E136),$C136-SUM($F136:W136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Y$3>($B133+$E136),$C136-SUM($F136:X136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Z$3>($B133+$E136),$C136-SUM($F136:Y136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AA$3>($B133+$E136),$C136-SUM($F136:Z136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AB$3>($B133+$E136),$C136-SUM($F136:AA136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AC$3>($B133+$E136),$C136-SUM($F136:AB136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AD$3>($B133+$E136),$C136-SUM($F136:AC136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AE$3>($B133+$E136),$C136-SUM($F136:AD136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AF$3>($B133+$E136),$C136-SUM($F136:AE136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AG$3>($B133+$E136),$C136-SUM($F136:AF136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AH$3>($B133+$E136),$C136-SUM($F136:AG136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AI$3>($B133+$E136),$C136-SUM($F136:AH136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AJ$3>($B133+$E136),$C136-SUM($F136:AI136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AK$3>($B133+$E136),$C136-SUM($F136:AJ136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AL$3>($B133+$E136),$C136-SUM($F136:AK136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AM$3>($B133+$E136),$C136-SUM($F136:AL136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AN$3>($B133+$E136),$C136-SUM($F136:AM136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AO$3>($B133+$E136),$C136-SUM($F136:AN136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AP$3>($B133+$E136),$C136-SUM($F136:AO136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AQ$3>($B133+$E136),$C136-SUM($F136:AP136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AR$3>($B133+$E136),$C136-SUM($F136:AQ136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AS$3>($B133+$E136),$C136-SUM($F136:AR136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AT$3>($B133+$E136),$C136-SUM($F136:AS136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AU$3>($B133+$E136),$C136-SUM($F136:AT136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AV$3>($B133+$E136),$C136-SUM($F136:AU136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AW$3>($B133+$E136),$C136-SUM($F136:AV136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AX$3>($B133+$E136),$C136-SUM($F136:AW136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AY$3>($B133+$E136),$C136-SUM($F136:AX136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AZ$3>($B133+$E136),$C136-SUM($F136:AY136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BA$3>($B133+$E136),$C136-SUM($F136:AZ136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BB$3>($B133+$E136),$C136-SUM($F136:BA136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BC$3>($B133+$E136),$C136-SUM($F136:BB136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BD$3>($B133+$E136),$C136-SUM($F136:BC136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BE$3>($B133+$E136),$C136-SUM($F136:BD136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BF$3>($B133+$E136),$C136-SUM($F136:BE136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BG$3>($B133+$E136),$C136-SUM($F136:BF136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BH$3>($B133+$E136),$C136-SUM($F136:BG136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BI$3>($B133+$E136),$C136-SUM($F136:BH136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BJ$3>($B133+$E136),$C136-SUM($F136:BI136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BK$3>($B133+$E136),$C136-SUM($F136:BJ136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BL$3>($B133+$E136),$C136-SUM($F136:BK136),($C136/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BM$3>($B133+$E136),$C136-SUM($F136:BL136),($C136/$B133)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A130)","v":2.5280954712708184},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A130,E137+1)","v":1E-3},"2017-18",5,null,null,null,null,null,{"$f":"IF($B133=\"n/a\",\"n/a\",IF(K$3>($B133+$E137),$C137-SUM($F137:J137),($C137/$B133)))","v":2.5000000000000001E-4},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(L$3>($B133+$E137),$C137-SUM($F137:K137),($C137/$B133)))","v":2.5000000000000001E-4},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(M$3>($B133+$E137),$C137-SUM($F137:L137),($C137/$B133)))","v":2.5000000000000001E-4},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(N$3>($B133+$E137),$C137-SUM($F137:M137),($C137/$B133)))","v":2.5000000000000001E-4},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(O$3>($B133+$E137),$C137-SUM($F137:N137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(P$3>($B133+$E137),$C137-SUM($F137:O137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Q$3>($B133+$E137),$C137-SUM($F137:P137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(R$3>($B133+$E137),$C137-SUM($F137:Q137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(S$3>($B133+$E137),$C137-SUM($F137:R137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(T$3>($B133+$E137),$C137-SUM($F137:S137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(U$3>($B133+$E137),$C137-SUM($F137:T137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(V$3>($B133+$E137),$C137-SUM($F137:U137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(W$3>($B133+$E137),$C137-SUM($F137:V137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(X$3>($B133+$E137),$C137-SUM($F137:W137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Y$3>($B133+$E137),$C137-SUM($F137:X137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Z$3>($B133+$E137),$C137-SUM($F137:Y137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AA$3>($B133+$E137),$C137-SUM($F137:Z137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AB$3>($B133+$E137),$C137-SUM($F137:AA137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AC$3>($B133+$E137),$C137-SUM($F137:AB137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AD$3>($B133+$E137),$C137-SUM($F137:AC137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AE$3>($B133+$E137),$C137-SUM($F137:AD137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AF$3>($B133+$E137),$C137-SUM($F137:AE137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AG$3>($B133+$E137),$C137-SUM($F137:AF137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AH$3>($B133+$E137),$C137-SUM($F137:AG137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AI$3>($B133+$E137),$C137-SUM($F137:AH137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AJ$3>($B133+$E137),$C137-SUM($F137:AI137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AK$3>($B133+$E137),$C137-SUM($F137:AJ137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AL$3>($B133+$E137),$C137-SUM($F137:AK137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AM$3>($B133+$E137),$C137-SUM($F137:AL137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AN$3>($B133+$E137),$C137-SUM($F137:AM137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AO$3>($B133+$E137),$C137-SUM($F137:AN137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AP$3>($B133+$E137),$C137-SUM($F137:AO137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AQ$3>($B133+$E137),$C137-SUM($F137:AP137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AR$3>($B133+$E137),$C137-SUM($F137:AQ137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AS$3>($B133+$E137),$C137-SUM($F137:AR137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AT$3>($B133+$E137),$C137-SUM($F137:AS137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AU$3>($B133+$E137),$C137-SUM($F137:AT137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AV$3>($B133+$E137),$C137-SUM($F137:AU137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AW$3>($B133+$E137),$C137-SUM($F137:AV137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AX$3>($B133+$E137),$C137-SUM($F137:AW137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AY$3>($B133+$E137),$C137-SUM($F137:AX137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AZ$3>($B133+$E137),$C137-SUM($F137:AY137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BA$3>($B133+$E137),$C137-SUM($F137:AZ137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BB$3>($B133+$E137),$C137-SUM($F137:BA137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BC$3>($B133+$E137),$C137-SUM($F137:BB137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BD$3>($B133+$E137),$C137-SUM($F137:BC137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BE$3>($B133+$E137),$C137-SUM($F137:BD137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BF$3>($B133+$E137),$C137-SUM($F137:BE137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BG$3>($B133+$E137),$C137-SUM($F137:BF137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BH$3>($B133+$E137),$C137-SUM($F137:BG137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BI$3>($B133+$E137),$C137-SUM($F137:BH137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BJ$3>($B133+$E137),$C137-SUM($F137:BI137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BK$3>($B133+$E137),$C137-SUM($F137:BJ137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BL$3>($B133+$E137),$C137-SUM($F137:BK137),($C137/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BM$3>($B133+$E137),$C137-SUM($F137:BL137),($C137/$B133)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A130,E138+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B133=\"n/a\",\"n/a\",IF(L$3>($B133+$E138),$C138-SUM($F138:K138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(M$3>($B133+$E138),$C138-SUM($F138:L138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(N$3>($B133+$E138),$C138-SUM($F138:M138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(O$3>($B133+$E138),$C138-SUM($F138:N138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(P$3>($B133+$E138),$C138-SUM($F138:O138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Q$3>($B133+$E138),$C138-SUM($F138:P138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(R$3>($B133+$E138),$C138-SUM($F138:Q138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(S$3>($B133+$E138),$C138-SUM($F138:R138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(T$3>($B133+$E138),$C138-SUM($F138:S138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(U$3>($B133+$E138),$C138-SUM($F138:T138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(V$3>($B133+$E138),$C138-SUM($F138:U138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(W$3>($B133+$E138),$C138-SUM($F138:V138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(X$3>($B133+$E138),$C138-SUM($F138:W138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Y$3>($B133+$E138),$C138-SUM($F138:X138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(Z$3>($B133+$E138),$C138-SUM($F138:Y138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AA$3>($B133+$E138),$C138-SUM($F138:Z138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AB$3>($B133+$E138),$C138-SUM($F138:AA138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AC$3>($B133+$E138),$C138-SUM($F138:AB138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AD$3>($B133+$E138),$C138-SUM($F138:AC138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AE$3>($B133+$E138),$C138-SUM($F138:AD138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AF$3>($B133+$E138),$C138-SUM($F138:AE138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AG$3>($B133+$E138),$C138-SUM($F138:AF138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AH$3>($B133+$E138),$C138-SUM($F138:AG138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AI$3>($B133+$E138),$C138-SUM($F138:AH138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AJ$3>($B133+$E138),$C138-SUM($F138:AI138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AK$3>($B133+$E138),$C138-SUM($F138:AJ138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AL$3>($B133+$E138),$C138-SUM($F138:AK138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AM$3>($B133+$E138),$C138-SUM($F138:AL138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AN$3>($B133+$E138),$C138-SUM($F138:AM138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AO$3>($B133+$E138),$C138-SUM($F138:AN138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AP$3>($B133+$E138),$C138-SUM($F138:AO138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AQ$3>($B133+$E138),$C138-SUM($F138:AP138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AR$3>($B133+$E138),$C138-SUM($F138:AQ138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AS$3>($B133+$E138),$C138-SUM($F138:AR138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AT$3>($B133+$E138),$C138-SUM($F138:AS138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AU$3>($B133+$E138),$C138-SUM($F138:AT138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AV$3>($B133+$E138),$C138-SUM($F138:AU138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AW$3>($B133+$E138),$C138-SUM($F138:AV138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AX$3>($B133+$E138),$C138-SUM($F138:AW138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AY$3>($B133+$E138),$C138-SUM($F138:AX138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(AZ$3>($B133+$E138),$C138-SUM($F138:AY138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BA$3>($B133+$E138),$C138-SUM($F138:AZ138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BB$3>($B133+$E138),$C138-SUM($F138:BA138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BC$3>($B133+$E138),$C138-SUM($F138:BB138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BD$3>($B133+$E138),$C138-SUM($F138:BC138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BE$3>($B133+$E138),$C138-SUM($F138:BD138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BF$3>($B133+$E138),$C138-SUM($F138:BE138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BG$3>($B133+$E138),$C138-SUM($F138:BF138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BH$3>($B133+$E138),$C138-SUM($F138:BG138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BI$3>($B133+$E138),$C138-SUM($F138:BH138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BJ$3>($B133+$E138),$C138-SUM($F138:BI138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BK$3>($B133+$E138),$C138-SUM($F138:BJ138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BL$3>($B133+$E138),$C138-SUM($F138:BK138),($C138/$B133)))","v":0},{"$f":"IF($B133=\"n/a\",\"n/a\",IF(BM$3>($B133+$E138),$C138-SUM($F138:BL138),($C138/$B133)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B130","v":"Network Switching Centres"},null,null,{"$f":"SUBTOTAL(9,F131:F148)","v":0.72176940411076296},0.73618872587263628,0.76546729773272426,0.40648515256049061,1.2384478936219614,1.2242785718600881,1.1950000000000001,1.1950000000000001,2.5000000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL131:AL148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A130+1","v":8},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A150))","v":"Office furniture, movable plant, and misc"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B155=\"n/a\",\"n/a\",IF(F$3>$B155,+$B157,+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(G$3>$B155,+$B157-SUM($F151:F151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(H$3>$B155,+$B157-SUM($F151:G151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(I$3>$B155,+$B157-SUM($F151:H151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(J$3>$B155,+$B157-SUM($F151:I151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(K$3>$B155,+$B157-SUM($F151:J151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(L$3>$B155,+$B157-SUM($F151:K151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(M$3>$B155,+$B157-SUM($F151:L151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(N$3>$B155,+$B157-SUM($F151:M151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(O$3>$B155,+$B157-SUM($F151:N151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(P$3>$B155,+$B157-SUM($F151:O151),+$B157/$B155))","v":0.44771418862859536},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(Q$3>$B155,+$B157-SUM($F151:P151),+$B157/$B155))","v":0.37456851134385794},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(R$3>$B155,+$B157-SUM($F151:Q151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(S$3>$B155,+$B157-SUM($F151:R151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(T$3>$B155,+$B157-SUM($F151:S151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(U$3>$B155,+$B157-SUM($F151:T151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(V$3>$B155,+$B157-SUM($F151:U151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(W$3>$B155,+$B157-SUM($F151:V151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(X$3>$B155,+$B157-SUM($F151:W151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(Y$3>$B155,+$B157-SUM($F151:X151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(Z$3>$B155,+$B157-SUM($F151:Y151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AA$3>$B155,+$B157-SUM($F151:Z151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AB$3>$B155,+$B157-SUM($F151:AA151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AC$3>$B155,+$B157-SUM($F151:AB151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AD$3>$B155,+$B157-SUM($F151:AC151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AE$3>$B155,+$B157-SUM($F151:AD151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AF$3>$B155,+$B157-SUM($F151:AE151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AG$3>$B155,+$B157-SUM($F151:AF151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AH$3>$B155,+$B157-SUM($F151:AG151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AI$3>$B155,+$B157-SUM($F151:AH151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AJ$3>$B155,+$B157-SUM($F151:AI151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AK$3>$B155,+$B157-SUM($F151:AJ151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AL$3>$B155,+$B157-SUM($F151:AK151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AM$3>$B155,+$B157-SUM($F151:AL151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AN$3>$B155,+$B157-SUM($F151:AM151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AO$3>$B155,+$B157-SUM($F151:AN151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AP$3>$B155,+$B157-SUM($F151:AO151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AQ$3>$B155,+$B157-SUM($F151:AP151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AR$3>$B155,+$B157-SUM($F151:AQ151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AS$3>$B155,+$B157-SUM($F151:AR151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AT$3>$B155,+$B157-SUM($F151:AS151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AU$3>$B155,+$B157-SUM($F151:AT151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AV$3>$B155,+$B157-SUM($F151:AU151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AW$3>$B155,+$B157-SUM($F151:AV151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AX$3>$B155,+$B157-SUM($F151:AW151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AY$3>$B155,+$B157-SUM($F151:AX151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(AZ$3>$B155,+$B157-SUM($F151:AY151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BA$3>$B155,+$B157-SUM($F151:AZ151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BB$3>$B155,+$B157-SUM($F151:BA151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BC$3>$B155,+$B157-SUM($F151:BB151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BD$3>$B155,+$B157-SUM($F151:BC151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BE$3>$B155,+$B157-SUM($F151:BD151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BF$3>$B155,+$B157-SUM($F151:BE151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BG$3>$B155,+$B157-SUM($F151:BF151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BH$3>$B155,+$B157-SUM($F151:BG151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BI$3>$B155,+$B157-SUM($F151:BH151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BJ$3>$B155,+$B157-SUM($F151:BI151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BK$3>$B155,+$B157-SUM($F151:BJ151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BL$3>$B155,+$B157-SUM($F151:BK151),+$B157/$B155))","v":0},{"$f":"IF($B155=\"n/a\",\"n/a\",IF(BM$3>$B155,+$B157-SUM($F151:BL151),+$B157/$B155))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A150)","v":12.8},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A150,E153+1)","v":6.5353556071835435},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B153=\"n/a\",\"n/a\",IF(G$3>($B153+$E153),$C153-SUM($F153:F153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(H$3>($B153+$E153),$C153-SUM($F153:G153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(I$3>($B153+$E153),$C153-SUM($F153:H153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(J$3>($B153+$E153),$C153-SUM($F153:I153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(K$3>($B153+$E153),$C153-SUM($F153:J153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(L$3>($B153+$E153),$C153-SUM($F153:K153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(M$3>($B153+$E153),$C153-SUM($F153:L153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(N$3>($B153+$E153),$C153-SUM($F153:M153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(O$3>($B153+$E153),$C153-SUM($F153:N153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(P$3>($B153+$E153),$C153-SUM($F153:O153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Q$3>($B153+$E153),$C153-SUM($F153:P153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(R$3>($B153+$E153),$C153-SUM($F153:Q153),($C153/$B153)))","v":0.51057465681121428},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(S$3>($B153+$E153),$C153-SUM($F153:R153),($C153/$B153)))","v":0.40845972544897169},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(T$3>($B153+$E153),$C153-SUM($F153:S153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(U$3>($B153+$E153),$C153-SUM($F153:T153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(V$3>($B153+$E153),$C153-SUM($F153:U153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(W$3>($B153+$E153),$C153-SUM($F153:V153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(X$3>($B153+$E153),$C153-SUM($F153:W153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Y$3>($B153+$E153),$C153-SUM($F153:X153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Z$3>($B153+$E153),$C153-SUM($F153:Y153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AA$3>($B153+$E153),$C153-SUM($F153:Z153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AB$3>($B153+$E153),$C153-SUM($F153:AA153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AC$3>($B153+$E153),$C153-SUM($F153:AB153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AD$3>($B153+$E153),$C153-SUM($F153:AC153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AE$3>($B153+$E153),$C153-SUM($F153:AD153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AF$3>($B153+$E153),$C153-SUM($F153:AE153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AG$3>($B153+$E153),$C153-SUM($F153:AF153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AH$3>($B153+$E153),$C153-SUM($F153:AG153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AI$3>($B153+$E153),$C153-SUM($F153:AH153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AJ$3>($B153+$E153),$C153-SUM($F153:AI153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AK$3>($B153+$E153),$C153-SUM($F153:AJ153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AL$3>($B153+$E153),$C153-SUM($F153:AK153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AM$3>($B153+$E153),$C153-SUM($F153:AL153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AN$3>($B153+$E153),$C153-SUM($F153:AM153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AO$3>($B153+$E153),$C153-SUM($F153:AN153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AP$3>($B153+$E153),$C153-SUM($F153:AO153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AQ$3>($B153+$E153),$C153-SUM($F153:AP153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AR$3>($B153+$E153),$C153-SUM($F153:AQ153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AS$3>($B153+$E153),$C153-SUM($F153:AR153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AT$3>($B153+$E153),$C153-SUM($F153:AS153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AU$3>($B153+$E153),$C153-SUM($F153:AT153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AV$3>($B153+$E153),$C153-SUM($F153:AU153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AW$3>($B153+$E153),$C153-SUM($F153:AV153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AX$3>($B153+$E153),$C153-SUM($F153:AW153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AY$3>($B153+$E153),$C153-SUM($F153:AX153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AZ$3>($B153+$E153),$C153-SUM($F153:AY153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BA$3>($B153+$E153),$C153-SUM($F153:AZ153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BB$3>($B153+$E153),$C153-SUM($F153:BA153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BC$3>($B153+$E153),$C153-SUM($F153:BB153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BD$3>($B153+$E153),$C153-SUM($F153:BC153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BE$3>($B153+$E153),$C153-SUM($F153:BD153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BF$3>($B153+$E153),$C153-SUM($F153:BE153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BG$3>($B153+$E153),$C153-SUM($F153:BF153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BH$3>($B153+$E153),$C153-SUM($F153:BG153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BI$3>($B153+$E153),$C153-SUM($F153:BH153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BJ$3>($B153+$E153),$C153-SUM($F153:BI153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BK$3>($B153+$E153),$C153-SUM($F153:BJ153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BL$3>($B153+$E153),$C153-SUM($F153:BK153),($C153/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BM$3>($B153+$E153),$C153-SUM($F153:BL153),($C153/$B153)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A150,E154+1)","v":0.95817051739560011},{"$f":"CONCATENATE(LEFT(D153, 4)+1 &\"-\" &IF(D153>\"2007-08\",,\"0\") &RIGHT(D153,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B153=\"n/a\",\"n/a\",IF(H$3>($B153+$E154),$C154-SUM($F154:G154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(I$3>($B153+$E154),$C154-SUM($F154:H154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(J$3>($B153+$E154),$C154-SUM($F154:I154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(K$3>($B153+$E154),$C154-SUM($F154:J154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(L$3>($B153+$E154),$C154-SUM($F154:K154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(M$3>($B153+$E154),$C154-SUM($F154:L154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(N$3>($B153+$E154),$C154-SUM($F154:M154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(O$3>($B153+$E154),$C154-SUM($F154:N154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(P$3>($B153+$E154),$C154-SUM($F154:O154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Q$3>($B153+$E154),$C154-SUM($F154:P154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(R$3>($B153+$E154),$C154-SUM($F154:Q154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(S$3>($B153+$E154),$C154-SUM($F154:R154),($C154/$B153)))","v":7.4857071671531258E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(T$3>($B153+$E154),$C154-SUM($F154:S154),($C154/$B153)))","v":5.9885657337225173E-2},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(U$3>($B153+$E154),$C154-SUM($F154:T154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(V$3>($B153+$E154),$C154-SUM($F154:U154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(W$3>($B153+$E154),$C154-SUM($F154:V154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(X$3>($B153+$E154),$C154-SUM($F154:W154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Y$3>($B153+$E154),$C154-SUM($F154:X154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Z$3>($B153+$E154),$C154-SUM($F154:Y154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AA$3>($B153+$E154),$C154-SUM($F154:Z154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AB$3>($B153+$E154),$C154-SUM($F154:AA154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AC$3>($B153+$E154),$C154-SUM($F154:AB154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AD$3>($B153+$E154),$C154-SUM($F154:AC154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AE$3>($B153+$E154),$C154-SUM($F154:AD154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AF$3>($B153+$E154),$C154-SUM($F154:AE154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AG$3>($B153+$E154),$C154-SUM($F154:AF154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AH$3>($B153+$E154),$C154-SUM($F154:AG154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AI$3>($B153+$E154),$C154-SUM($F154:AH154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AJ$3>($B153+$E154),$C154-SUM($F154:AI154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AK$3>($B153+$E154),$C154-SUM($F154:AJ154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AL$3>($B153+$E154),$C154-SUM($F154:AK154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AM$3>($B153+$E154),$C154-SUM($F154:AL154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AN$3>($B153+$E154),$C154-SUM($F154:AM154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AO$3>($B153+$E154),$C154-SUM($F154:AN154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AP$3>($B153+$E154),$C154-SUM($F154:AO154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AQ$3>($B153+$E154),$C154-SUM($F154:AP154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AR$3>($B153+$E154),$C154-SUM($F154:AQ154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AS$3>($B153+$E154),$C154-SUM($F154:AR154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AT$3>($B153+$E154),$C154-SUM($F154:AS154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AU$3>($B153+$E154),$C154-SUM($F154:AT154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AV$3>($B153+$E154),$C154-SUM($F154:AU154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AW$3>($B153+$E154),$C154-SUM($F154:AV154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AX$3>($B153+$E154),$C154-SUM($F154:AW154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AY$3>($B153+$E154),$C154-SUM($F154:AX154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AZ$3>($B153+$E154),$C154-SUM($F154:AY154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BA$3>($B153+$E154),$C154-SUM($F154:AZ154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BB$3>($B153+$E154),$C154-SUM($F154:BA154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BC$3>($B153+$E154),$C154-SUM($F154:BB154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BD$3>($B153+$E154),$C154-SUM($F154:BC154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BE$3>($B153+$E154),$C154-SUM($F154:BD154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BF$3>($B153+$E154),$C154-SUM($F154:BE154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BG$3>($B153+$E154),$C154-SUM($F154:BF154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BH$3>($B153+$E154),$C154-SUM($F154:BG154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BI$3>($B153+$E154),$C154-SUM($F154:BH154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BJ$3>($B153+$E154),$C154-SUM($F154:BI154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BK$3>($B153+$E154),$C154-SUM($F154:BJ154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BL$3>($B153+$E154),$C154-SUM($F154:BK154),($C154/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BM$3>($B153+$E154),$C154-SUM($F154:BL154),($C154/$B153)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A150)","v":11.836624169743663},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A150,E155+1)","v":3.2628295752971916},{"$f":"CONCATENATE(LEFT(D154, 4)+1 &\"-\" &IF(D154>\"2007-08\",,\"0\") &RIGHT(D154,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B153=\"n/a\",\"n/a\",IF(I$3>($B153+$E155),$C155-SUM($F155:H155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(J$3>($B153+$E155),$C155-SUM($F155:I155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(K$3>($B153+$E155),$C155-SUM($F155:J155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(L$3>($B153+$E155),$C155-SUM($F155:K155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(M$3>($B153+$E155),$C155-SUM($F155:L155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(N$3>($B153+$E155),$C155-SUM($F155:M155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(O$3>($B153+$E155),$C155-SUM($F155:N155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(P$3>($B153+$E155),$C155-SUM($F155:O155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Q$3>($B153+$E155),$C155-SUM($F155:P155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(R$3>($B153+$E155),$C155-SUM($F155:Q155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(S$3>($B153+$E155),$C155-SUM($F155:R155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(T$3>($B153+$E155),$C155-SUM($F155:S155),($C155/$B153)))","v":0.25490856057009309},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(U$3>($B153+$E155),$C155-SUM($F155:T155),($C155/$B153)))","v":0.20392684845607523},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(V$3>($B153+$E155),$C155-SUM($F155:U155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(W$3>($B153+$E155),$C155-SUM($F155:V155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(X$3>($B153+$E155),$C155-SUM($F155:W155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Y$3>($B153+$E155),$C155-SUM($F155:X155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Z$3>($B153+$E155),$C155-SUM($F155:Y155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AA$3>($B153+$E155),$C155-SUM($F155:Z155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AB$3>($B153+$E155),$C155-SUM($F155:AA155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AC$3>($B153+$E155),$C155-SUM($F155:AB155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AD$3>($B153+$E155),$C155-SUM($F155:AC155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AE$3>($B153+$E155),$C155-SUM($F155:AD155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AF$3>($B153+$E155),$C155-SUM($F155:AE155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AG$3>($B153+$E155),$C155-SUM($F155:AF155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AH$3>($B153+$E155),$C155-SUM($F155:AG155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AI$3>($B153+$E155),$C155-SUM($F155:AH155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AJ$3>($B153+$E155),$C155-SUM($F155:AI155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AK$3>($B153+$E155),$C155-SUM($F155:AJ155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AL$3>($B153+$E155),$C155-SUM($F155:AK155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AM$3>($B153+$E155),$C155-SUM($F155:AL155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AN$3>($B153+$E155),$C155-SUM($F155:AM155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AO$3>($B153+$E155),$C155-SUM($F155:AN155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AP$3>($B153+$E155),$C155-SUM($F155:AO155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AQ$3>($B153+$E155),$C155-SUM($F155:AP155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AR$3>($B153+$E155),$C155-SUM($F155:AQ155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AS$3>($B153+$E155),$C155-SUM($F155:AR155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AT$3>($B153+$E155),$C155-SUM($F155:AS155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AU$3>($B153+$E155),$C155-SUM($F155:AT155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AV$3>($B153+$E155),$C155-SUM($F155:AU155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AW$3>($B153+$E155),$C155-SUM($F155:AV155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AX$3>($B153+$E155),$C155-SUM($F155:AW155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AY$3>($B153+$E155),$C155-SUM($F155:AX155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AZ$3>($B153+$E155),$C155-SUM($F155:AY155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BA$3>($B153+$E155),$C155-SUM($F155:AZ155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BB$3>($B153+$E155),$C155-SUM($F155:BA155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BC$3>($B153+$E155),$C155-SUM($F155:BB155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BD$3>($B153+$E155),$C155-SUM($F155:BC155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BE$3>($B153+$E155),$C155-SUM($F155:BD155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BF$3>($B153+$E155),$C155-SUM($F155:BE155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BG$3>($B153+$E155),$C155-SUM($F155:BF155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BH$3>($B153+$E155),$C155-SUM($F155:BG155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BI$3>($B153+$E155),$C155-SUM($F155:BH155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BJ$3>($B153+$E155),$C155-SUM($F155:BI155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BK$3>($B153+$E155),$C155-SUM($F155:BJ155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BL$3>($B153+$E155),$C155-SUM($F155:BK155),($C155/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BM$3>($B153+$E155),$C155-SUM($F155:BL155),($C155/$B153)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A150,E156+1)","v":2.89},"2016-17",4,null,null,null,null,{"$f":"IF($B153=\"n/a\",\"n/a\",IF(J$3>($B153+$E156),$C156-SUM($F156:I156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(K$3>($B153+$E156),$C156-SUM($F156:J156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(L$3>($B153+$E156),$C156-SUM($F156:K156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(M$3>($B153+$E156),$C156-SUM($F156:L156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(N$3>($B153+$E156),$C156-SUM($F156:M156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(O$3>($B153+$E156),$C156-SUM($F156:N156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(P$3>($B153+$E156),$C156-SUM($F156:O156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Q$3>($B153+$E156),$C156-SUM($F156:P156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(R$3>($B153+$E156),$C156-SUM($F156:Q156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(S$3>($B153+$E156),$C156-SUM($F156:R156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(T$3>($B153+$E156),$C156-SUM($F156:S156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(U$3>($B153+$E156),$C156-SUM($F156:T156),($C156/$B153)))","v":0.22578124999999999},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(V$3>($B153+$E156),$C156-SUM($F156:U156),($C156/$B153)))","v":0.18062500000000048},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(W$3>($B153+$E156),$C156-SUM($F156:V156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(X$3>($B153+$E156),$C156-SUM($F156:W156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Y$3>($B153+$E156),$C156-SUM($F156:X156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Z$3>($B153+$E156),$C156-SUM($F156:Y156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AA$3>($B153+$E156),$C156-SUM($F156:Z156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AB$3>($B153+$E156),$C156-SUM($F156:AA156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AC$3>($B153+$E156),$C156-SUM($F156:AB156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AD$3>($B153+$E156),$C156-SUM($F156:AC156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AE$3>($B153+$E156),$C156-SUM($F156:AD156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AF$3>($B153+$E156),$C156-SUM($F156:AE156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AG$3>($B153+$E156),$C156-SUM($F156:AF156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AH$3>($B153+$E156),$C156-SUM($F156:AG156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AI$3>($B153+$E156),$C156-SUM($F156:AH156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AJ$3>($B153+$E156),$C156-SUM($F156:AI156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AK$3>($B153+$E156),$C156-SUM($F156:AJ156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AL$3>($B153+$E156),$C156-SUM($F156:AK156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AM$3>($B153+$E156),$C156-SUM($F156:AL156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AN$3>($B153+$E156),$C156-SUM($F156:AM156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AO$3>($B153+$E156),$C156-SUM($F156:AN156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AP$3>($B153+$E156),$C156-SUM($F156:AO156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AQ$3>($B153+$E156),$C156-SUM($F156:AP156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AR$3>($B153+$E156),$C156-SUM($F156:AQ156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AS$3>($B153+$E156),$C156-SUM($F156:AR156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AT$3>($B153+$E156),$C156-SUM($F156:AS156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AU$3>($B153+$E156),$C156-SUM($F156:AT156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AV$3>($B153+$E156),$C156-SUM($F156:AU156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AW$3>($B153+$E156),$C156-SUM($F156:AV156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AX$3>($B153+$E156),$C156-SUM($F156:AW156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AY$3>($B153+$E156),$C156-SUM($F156:AX156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AZ$3>($B153+$E156),$C156-SUM($F156:AY156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BA$3>($B153+$E156),$C156-SUM($F156:AZ156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BB$3>($B153+$E156),$C156-SUM($F156:BA156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BC$3>($B153+$E156),$C156-SUM($F156:BB156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BD$3>($B153+$E156),$C156-SUM($F156:BC156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BE$3>($B153+$E156),$C156-SUM($F156:BD156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BF$3>($B153+$E156),$C156-SUM($F156:BE156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BG$3>($B153+$E156),$C156-SUM($F156:BF156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BH$3>($B153+$E156),$C156-SUM($F156:BG156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BI$3>($B153+$E156),$C156-SUM($F156:BH156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BJ$3>($B153+$E156),$C156-SUM($F156:BI156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BK$3>($B153+$E156),$C156-SUM($F156:BJ156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BL$3>($B153+$E156),$C156-SUM($F156:BK156),($C156/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BM$3>($B153+$E156),$C156-SUM($F156:BL156),($C156/$B153)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A150)","v":5.2994245862584055},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A150,E157+1)","v":6.7409999999999997},"2017-18",5,null,null,null,null,null,{"$f":"IF($B153=\"n/a\",\"n/a\",IF(K$3>($B153+$E157),$C157-SUM($F157:J157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(L$3>($B153+$E157),$C157-SUM($F157:K157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(M$3>($B153+$E157),$C157-SUM($F157:L157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(N$3>($B153+$E157),$C157-SUM($F157:M157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(O$3>($B153+$E157),$C157-SUM($F157:N157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(P$3>($B153+$E157),$C157-SUM($F157:O157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Q$3>($B153+$E157),$C157-SUM($F157:P157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(R$3>($B153+$E157),$C157-SUM($F157:Q157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(S$3>($B153+$E157),$C157-SUM($F157:R157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(T$3>($B153+$E157),$C157-SUM($F157:S157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(U$3>($B153+$E157),$C157-SUM($F157:T157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(V$3>($B153+$E157),$C157-SUM($F157:U157),($C157/$B153)))","v":0.52664062499999997},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(W$3>($B153+$E157),$C157-SUM($F157:V157),($C157/$B153)))","v":0.42131250000000176},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(X$3>($B153+$E157),$C157-SUM($F157:W157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Y$3>($B153+$E157),$C157-SUM($F157:X157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Z$3>($B153+$E157),$C157-SUM($F157:Y157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AA$3>($B153+$E157),$C157-SUM($F157:Z157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AB$3>($B153+$E157),$C157-SUM($F157:AA157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AC$3>($B153+$E157),$C157-SUM($F157:AB157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AD$3>($B153+$E157),$C157-SUM($F157:AC157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AE$3>($B153+$E157),$C157-SUM($F157:AD157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AF$3>($B153+$E157),$C157-SUM($F157:AE157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AG$3>($B153+$E157),$C157-SUM($F157:AF157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AH$3>($B153+$E157),$C157-SUM($F157:AG157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AI$3>($B153+$E157),$C157-SUM($F157:AH157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AJ$3>($B153+$E157),$C157-SUM($F157:AI157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AK$3>($B153+$E157),$C157-SUM($F157:AJ157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AL$3>($B153+$E157),$C157-SUM($F157:AK157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AM$3>($B153+$E157),$C157-SUM($F157:AL157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AN$3>($B153+$E157),$C157-SUM($F157:AM157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AO$3>($B153+$E157),$C157-SUM($F157:AN157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AP$3>($B153+$E157),$C157-SUM($F157:AO157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AQ$3>($B153+$E157),$C157-SUM($F157:AP157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AR$3>($B153+$E157),$C157-SUM($F157:AQ157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AS$3>($B153+$E157),$C157-SUM($F157:AR157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AT$3>($B153+$E157),$C157-SUM($F157:AS157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AU$3>($B153+$E157),$C157-SUM($F157:AT157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AV$3>($B153+$E157),$C157-SUM($F157:AU157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AW$3>($B153+$E157),$C157-SUM($F157:AV157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AX$3>($B153+$E157),$C157-SUM($F157:AW157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AY$3>($B153+$E157),$C157-SUM($F157:AX157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AZ$3>($B153+$E157),$C157-SUM($F157:AY157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BA$3>($B153+$E157),$C157-SUM($F157:AZ157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BB$3>($B153+$E157),$C157-SUM($F157:BA157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BC$3>($B153+$E157),$C157-SUM($F157:BB157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BD$3>($B153+$E157),$C157-SUM($F157:BC157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BE$3>($B153+$E157),$C157-SUM($F157:BD157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BF$3>($B153+$E157),$C157-SUM($F157:BE157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BG$3>($B153+$E157),$C157-SUM($F157:BF157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BH$3>($B153+$E157),$C157-SUM($F157:BG157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BI$3>($B153+$E157),$C157-SUM($F157:BH157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BJ$3>($B153+$E157),$C157-SUM($F157:BI157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BK$3>($B153+$E157),$C157-SUM($F157:BJ157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BL$3>($B153+$E157),$C157-SUM($F157:BK157),($C157/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BM$3>($B153+$E157),$C157-SUM($F157:BL157),($C157/$B153)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A150,E158+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B153=\"n/a\",\"n/a\",IF(L$3>($B153+$E158),$C158-SUM($F158:K158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(M$3>($B153+$E158),$C158-SUM($F158:L158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(N$3>($B153+$E158),$C158-SUM($F158:M158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(O$3>($B153+$E158),$C158-SUM($F158:N158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(P$3>($B153+$E158),$C158-SUM($F158:O158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Q$3>($B153+$E158),$C158-SUM($F158:P158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(R$3>($B153+$E158),$C158-SUM($F158:Q158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(S$3>($B153+$E158),$C158-SUM($F158:R158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(T$3>($B153+$E158),$C158-SUM($F158:S158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(U$3>($B153+$E158),$C158-SUM($F158:T158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(V$3>($B153+$E158),$C158-SUM($F158:U158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(W$3>($B153+$E158),$C158-SUM($F158:V158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(X$3>($B153+$E158),$C158-SUM($F158:W158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Y$3>($B153+$E158),$C158-SUM($F158:X158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(Z$3>($B153+$E158),$C158-SUM($F158:Y158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AA$3>($B153+$E158),$C158-SUM($F158:Z158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AB$3>($B153+$E158),$C158-SUM($F158:AA158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AC$3>($B153+$E158),$C158-SUM($F158:AB158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AD$3>($B153+$E158),$C158-SUM($F158:AC158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AE$3>($B153+$E158),$C158-SUM($F158:AD158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AF$3>($B153+$E158),$C158-SUM($F158:AE158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AG$3>($B153+$E158),$C158-SUM($F158:AF158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AH$3>($B153+$E158),$C158-SUM($F158:AG158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AI$3>($B153+$E158),$C158-SUM($F158:AH158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AJ$3>($B153+$E158),$C158-SUM($F158:AI158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AK$3>($B153+$E158),$C158-SUM($F158:AJ158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AL$3>($B153+$E158),$C158-SUM($F158:AK158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AM$3>($B153+$E158),$C158-SUM($F158:AL158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AN$3>($B153+$E158),$C158-SUM($F158:AM158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AO$3>($B153+$E158),$C158-SUM($F158:AN158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AP$3>($B153+$E158),$C158-SUM($F158:AO158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AQ$3>($B153+$E158),$C158-SUM($F158:AP158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AR$3>($B153+$E158),$C158-SUM($F158:AQ158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AS$3>($B153+$E158),$C158-SUM($F158:AR158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AT$3>($B153+$E158),$C158-SUM($F158:AS158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AU$3>($B153+$E158),$C158-SUM($F158:AT158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AV$3>($B153+$E158),$C158-SUM($F158:AU158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AW$3>($B153+$E158),$C158-SUM($F158:AV158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AX$3>($B153+$E158),$C158-SUM($F158:AW158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AY$3>($B153+$E158),$C158-SUM($F158:AX158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(AZ$3>($B153+$E158),$C158-SUM($F158:AY158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BA$3>($B153+$E158),$C158-SUM($F158:AZ158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BB$3>($B153+$E158),$C158-SUM($F158:BA158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BC$3>($B153+$E158),$C158-SUM($F158:BB158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BD$3>($B153+$E158),$C158-SUM($F158:BC158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BE$3>($B153+$E158),$C158-SUM($F158:BD158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BF$3>($B153+$E158),$C158-SUM($F158:BE158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BG$3>($B153+$E158),$C158-SUM($F158:BF158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BH$3>($B153+$E158),$C158-SUM($F158:BG158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BI$3>($B153+$E158),$C158-SUM($F158:BH158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BJ$3>($B153+$E158),$C158-SUM($F158:BI158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BK$3>($B153+$E158),$C158-SUM($F158:BJ158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BL$3>($B153+$E158),$C158-SUM($F158:BK158),($C158/$B153)))","v":0},{"$f":"IF($B153=\"n/a\",\"n/a\",IF(BM$3>($B153+$E158),$C158-SUM($F158:BL158),($C158/$B153)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B150","v":"Office furniture, movable plant, and misc"},null,null,{"$f":"SUBTOTAL(9,F151:F168)","v":0.44771418862859536},0.95828884543980963,1.0331459171113409,1.288054477681434,1.513835727681434,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,1.9673306753966966,1.5927621640528387,1.490647232690596,1.0672160929073182,0.95634872345607524,0.70726562500000045,0.42131250000000176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL151:AL168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A150+1","v":9},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A170))","v":"Refurbishment"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B175=\"n/a\",\"n/a\",IF(F$3>$B175,+$B177,+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(G$3>$B175,+$B177-SUM($F171:F171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(H$3>$B175,+$B177-SUM($F171:G171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(I$3>$B175,+$B177-SUM($F171:H171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(J$3>$B175,+$B177-SUM($F171:I171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(K$3>$B175,+$B177-SUM($F171:J171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(L$3>$B175,+$B177-SUM($F171:K171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(M$3>$B175,+$B177-SUM($F171:L171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(N$3>$B175,+$B177-SUM($F171:M171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(O$3>$B175,+$B177-SUM($F171:N171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(P$3>$B175,+$B177-SUM($F171:O171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(Q$3>$B175,+$B177-SUM($F171:P171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(R$3>$B175,+$B177-SUM($F171:Q171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(S$3>$B175,+$B177-SUM($F171:R171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(T$3>$B175,+$B177-SUM($F171:S171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(U$3>$B175,+$B177-SUM($F171:T171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(V$3>$B175,+$B177-SUM($F171:U171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(W$3>$B175,+$B177-SUM($F171:V171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(X$3>$B175,+$B177-SUM($F171:W171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(Y$3>$B175,+$B177-SUM($F171:X171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(Z$3>$B175,+$B177-SUM($F171:Y171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AA$3>$B175,+$B177-SUM($F171:Z171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AB$3>$B175,+$B177-SUM($F171:AA171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AC$3>$B175,+$B177-SUM($F171:AB171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AD$3>$B175,+$B177-SUM($F171:AC171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AE$3>$B175,+$B177-SUM($F171:AD171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AF$3>$B175,+$B177-SUM($F171:AE171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AG$3>$B175,+$B177-SUM($F171:AF171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AH$3>$B175,+$B177-SUM($F171:AG171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AI$3>$B175,+$B177-SUM($F171:AH171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AJ$3>$B175,+$B177-SUM($F171:AI171),+$B177/$B175))","v":1.6185744852801385},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AK$3>$B175,+$B177-SUM($F171:AJ171),+$B177/$B175))","v":0.54070721102558394},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AL$3>$B175,+$B177-SUM($F171:AK171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AM$3>$B175,+$B177-SUM($F171:AL171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AN$3>$B175,+$B177-SUM($F171:AM171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AO$3>$B175,+$B177-SUM($F171:AN171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AP$3>$B175,+$B177-SUM($F171:AO171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AQ$3>$B175,+$B177-SUM($F171:AP171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AR$3>$B175,+$B177-SUM($F171:AQ171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AS$3>$B175,+$B177-SUM($F171:AR171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AT$3>$B175,+$B177-SUM($F171:AS171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AU$3>$B175,+$B177-SUM($F171:AT171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AV$3>$B175,+$B177-SUM($F171:AU171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AW$3>$B175,+$B177-SUM($F171:AV171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AX$3>$B175,+$B177-SUM($F171:AW171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AY$3>$B175,+$B177-SUM($F171:AX171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(AZ$3>$B175,+$B177-SUM($F171:AY171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BA$3>$B175,+$B177-SUM($F171:AZ171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BB$3>$B175,+$B177-SUM($F171:BA171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BC$3>$B175,+$B177-SUM($F171:BB171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BD$3>$B175,+$B177-SUM($F171:BC171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BE$3>$B175,+$B177-SUM($F171:BD171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BF$3>$B175,+$B177-SUM($F171:BE171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BG$3>$B175,+$B177-SUM($F171:BF171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BH$3>$B175,+$B177-SUM($F171:BG171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BI$3>$B175,+$B177-SUM($F171:BH171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BJ$3>$B175,+$B177-SUM($F171:BI171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BK$3>$B175,+$B177-SUM($F171:BJ171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BL$3>$B175,+$B177-SUM($F171:BK171),+$B177/$B175))","v":0},{"$f":"IF($B175=\"n/a\",\"n/a\",IF(BM$3>$B175,+$B177-SUM($F171:BL171),+$B177/$B175))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A170)","v":43.75},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A170,E173+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B173=\"n/a\",\"n/a\",IF(G$3>($B173+$E173),$C173-SUM($F173:F173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(H$3>($B173+$E173),$C173-SUM($F173:G173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(I$3>($B173+$E173),$C173-SUM($F173:H173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(J$3>($B173+$E173),$C173-SUM($F173:I173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(K$3>($B173+$E173),$C173-SUM($F173:J173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(L$3>($B173+$E173),$C173-SUM($F173:K173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(M$3>($B173+$E173),$C173-SUM($F173:L173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(N$3>($B173+$E173),$C173-SUM($F173:M173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(O$3>($B173+$E173),$C173-SUM($F173:N173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(P$3>($B173+$E173),$C173-SUM($F173:O173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Q$3>($B173+$E173),$C173-SUM($F173:P173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(R$3>($B173+$E173),$C173-SUM($F173:Q173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(S$3>($B173+$E173),$C173-SUM($F173:R173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(T$3>($B173+$E173),$C173-SUM($F173:S173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(U$3>($B173+$E173),$C173-SUM($F173:T173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(V$3>($B173+$E173),$C173-SUM($F173:U173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(W$3>($B173+$E173),$C173-SUM($F173:V173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(X$3>($B173+$E173),$C173-SUM($F173:W173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Y$3>($B173+$E173),$C173-SUM($F173:X173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Z$3>($B173+$E173),$C173-SUM($F173:Y173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AA$3>($B173+$E173),$C173-SUM($F173:Z173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AB$3>($B173+$E173),$C173-SUM($F173:AA173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AC$3>($B173+$E173),$C173-SUM($F173:AB173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AD$3>($B173+$E173),$C173-SUM($F173:AC173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AE$3>($B173+$E173),$C173-SUM($F173:AD173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AF$3>($B173+$E173),$C173-SUM($F173:AE173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AG$3>($B173+$E173),$C173-SUM($F173:AF173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AH$3>($B173+$E173),$C173-SUM($F173:AG173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AI$3>($B173+$E173),$C173-SUM($F173:AH173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AJ$3>($B173+$E173),$C173-SUM($F173:AI173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AK$3>($B173+$E173),$C173-SUM($F173:AJ173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AL$3>($B173+$E173),$C173-SUM($F173:AK173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AM$3>($B173+$E173),$C173-SUM($F173:AL173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AN$3>($B173+$E173),$C173-SUM($F173:AM173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AO$3>($B173+$E173),$C173-SUM($F173:AN173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AP$3>($B173+$E173),$C173-SUM($F173:AO173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AQ$3>($B173+$E173),$C173-SUM($F173:AP173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AR$3>($B173+$E173),$C173-SUM($F173:AQ173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AS$3>($B173+$E173),$C173-SUM($F173:AR173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AT$3>($B173+$E173),$C173-SUM($F173:AS173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AU$3>($B173+$E173),$C173-SUM($F173:AT173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AV$3>($B173+$E173),$C173-SUM($F173:AU173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AW$3>($B173+$E173),$C173-SUM($F173:AV173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AX$3>($B173+$E173),$C173-SUM($F173:AW173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AY$3>($B173+$E173),$C173-SUM($F173:AX173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AZ$3>($B173+$E173),$C173-SUM($F173:AY173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BA$3>($B173+$E173),$C173-SUM($F173:AZ173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BB$3>($B173+$E173),$C173-SUM($F173:BA173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BC$3>($B173+$E173),$C173-SUM($F173:BB173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BD$3>($B173+$E173),$C173-SUM($F173:BC173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BE$3>($B173+$E173),$C173-SUM($F173:BD173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BF$3>($B173+$E173),$C173-SUM($F173:BE173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BG$3>($B173+$E173),$C173-SUM($F173:BF173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BH$3>($B173+$E173),$C173-SUM($F173:BG173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BI$3>($B173+$E173),$C173-SUM($F173:BH173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BJ$3>($B173+$E173),$C173-SUM($F173:BI173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BK$3>($B173+$E173),$C173-SUM($F173:BJ173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BL$3>($B173+$E173),$C173-SUM($F173:BK173),($C173/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BM$3>($B173+$E173),$C173-SUM($F173:BL173),($C173/$B173)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A170,E174+1)","v":0},{"$f":"CONCATENATE(LEFT(D173, 4)+1 &\"-\" &IF(D173>\"2007-08\",,\"0\") &RIGHT(D173,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B173=\"n/a\",\"n/a\",IF(H$3>($B173+$E174),$C174-SUM($F174:G174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(I$3>($B173+$E174),$C174-SUM($F174:H174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(J$3>($B173+$E174),$C174-SUM($F174:I174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(K$3>($B173+$E174),$C174-SUM($F174:J174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(L$3>($B173+$E174),$C174-SUM($F174:K174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(M$3>($B173+$E174),$C174-SUM($F174:L174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(N$3>($B173+$E174),$C174-SUM($F174:M174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(O$3>($B173+$E174),$C174-SUM($F174:N174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(P$3>($B173+$E174),$C174-SUM($F174:O174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Q$3>($B173+$E174),$C174-SUM($F174:P174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(R$3>($B173+$E174),$C174-SUM($F174:Q174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(S$3>($B173+$E174),$C174-SUM($F174:R174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(T$3>($B173+$E174),$C174-SUM($F174:S174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(U$3>($B173+$E174),$C174-SUM($F174:T174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(V$3>($B173+$E174),$C174-SUM($F174:U174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(W$3>($B173+$E174),$C174-SUM($F174:V174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(X$3>($B173+$E174),$C174-SUM($F174:W174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Y$3>($B173+$E174),$C174-SUM($F174:X174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Z$3>($B173+$E174),$C174-SUM($F174:Y174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AA$3>($B173+$E174),$C174-SUM($F174:Z174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AB$3>($B173+$E174),$C174-SUM($F174:AA174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AC$3>($B173+$E174),$C174-SUM($F174:AB174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AD$3>($B173+$E174),$C174-SUM($F174:AC174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AE$3>($B173+$E174),$C174-SUM($F174:AD174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AF$3>($B173+$E174),$C174-SUM($F174:AE174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AG$3>($B173+$E174),$C174-SUM($F174:AF174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AH$3>($B173+$E174),$C174-SUM($F174:AG174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AI$3>($B173+$E174),$C174-SUM($F174:AH174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AJ$3>($B173+$E174),$C174-SUM($F174:AI174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AK$3>($B173+$E174),$C174-SUM($F174:AJ174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AL$3>($B173+$E174),$C174-SUM($F174:AK174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AM$3>($B173+$E174),$C174-SUM($F174:AL174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AN$3>($B173+$E174),$C174-SUM($F174:AM174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AO$3>($B173+$E174),$C174-SUM($F174:AN174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AP$3>($B173+$E174),$C174-SUM($F174:AO174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AQ$3>($B173+$E174),$C174-SUM($F174:AP174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AR$3>($B173+$E174),$C174-SUM($F174:AQ174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AS$3>($B173+$E174),$C174-SUM($F174:AR174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AT$3>($B173+$E174),$C174-SUM($F174:AS174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AU$3>($B173+$E174),$C174-SUM($F174:AT174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AV$3>($B173+$E174),$C174-SUM($F174:AU174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AW$3>($B173+$E174),$C174-SUM($F174:AV174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AX$3>($B173+$E174),$C174-SUM($F174:AW174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AY$3>($B173+$E174),$C174-SUM($F174:AX174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AZ$3>($B173+$E174),$C174-SUM($F174:AY174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BA$3>($B173+$E174),$C174-SUM($F174:AZ174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BB$3>($B173+$E174),$C174-SUM($F174:BA174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BC$3>($B173+$E174),$C174-SUM($F174:BB174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BD$3>($B173+$E174),$C174-SUM($F174:BC174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BE$3>($B173+$E174),$C174-SUM($F174:BD174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BF$3>($B173+$E174),$C174-SUM($F174:BE174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BG$3>($B173+$E174),$C174-SUM($F174:BF174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BH$3>($B173+$E174),$C174-SUM($F174:BG174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BI$3>($B173+$E174),$C174-SUM($F174:BH174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BJ$3>($B173+$E174),$C174-SUM($F174:BI174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BK$3>($B173+$E174),$C174-SUM($F174:BJ174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BL$3>($B173+$E174),$C174-SUM($F174:BK174),($C174/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BM$3>($B173+$E174),$C174-SUM($F174:BL174),($C174/$B173)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A170)","v":31.334063841944204},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A170,E175+1)","v":0},{"$f":"CONCATENATE(LEFT(D174, 4)+1 &\"-\" &IF(D174>\"2007-08\",,\"0\") &RIGHT(D174,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B173=\"n/a\",\"n/a\",IF(I$3>($B173+$E175),$C175-SUM($F175:H175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(J$3>($B173+$E175),$C175-SUM($F175:I175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(K$3>($B173+$E175),$C175-SUM($F175:J175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(L$3>($B173+$E175),$C175-SUM($F175:K175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(M$3>($B173+$E175),$C175-SUM($F175:L175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(N$3>($B173+$E175),$C175-SUM($F175:M175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(O$3>($B173+$E175),$C175-SUM($F175:N175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(P$3>($B173+$E175),$C175-SUM($F175:O175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Q$3>($B173+$E175),$C175-SUM($F175:P175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(R$3>($B173+$E175),$C175-SUM($F175:Q175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(S$3>($B173+$E175),$C175-SUM($F175:R175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(T$3>($B173+$E175),$C175-SUM($F175:S175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(U$3>($B173+$E175),$C175-SUM($F175:T175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(V$3>($B173+$E175),$C175-SUM($F175:U175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(W$3>($B173+$E175),$C175-SUM($F175:V175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(X$3>($B173+$E175),$C175-SUM($F175:W175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Y$3>($B173+$E175),$C175-SUM($F175:X175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Z$3>($B173+$E175),$C175-SUM($F175:Y175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AA$3>($B173+$E175),$C175-SUM($F175:Z175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AB$3>($B173+$E175),$C175-SUM($F175:AA175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AC$3>($B173+$E175),$C175-SUM($F175:AB175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AD$3>($B173+$E175),$C175-SUM($F175:AC175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AE$3>($B173+$E175),$C175-SUM($F175:AD175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AF$3>($B173+$E175),$C175-SUM($F175:AE175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AG$3>($B173+$E175),$C175-SUM($F175:AF175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AH$3>($B173+$E175),$C175-SUM($F175:AG175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AI$3>($B173+$E175),$C175-SUM($F175:AH175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AJ$3>($B173+$E175),$C175-SUM($F175:AI175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AK$3>($B173+$E175),$C175-SUM($F175:AJ175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AL$3>($B173+$E175),$C175-SUM($F175:AK175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AM$3>($B173+$E175),$C175-SUM($F175:AL175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AN$3>($B173+$E175),$C175-SUM($F175:AM175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AO$3>($B173+$E175),$C175-SUM($F175:AN175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AP$3>($B173+$E175),$C175-SUM($F175:AO175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AQ$3>($B173+$E175),$C175-SUM($F175:AP175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AR$3>($B173+$E175),$C175-SUM($F175:AQ175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AS$3>($B173+$E175),$C175-SUM($F175:AR175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AT$3>($B173+$E175),$C175-SUM($F175:AS175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AU$3>($B173+$E175),$C175-SUM($F175:AT175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AV$3>($B173+$E175),$C175-SUM($F175:AU175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AW$3>($B173+$E175),$C175-SUM($F175:AV175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AX$3>($B173+$E175),$C175-SUM($F175:AW175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AY$3>($B173+$E175),$C175-SUM($F175:AX175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AZ$3>($B173+$E175),$C175-SUM($F175:AY175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BA$3>($B173+$E175),$C175-SUM($F175:AZ175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BB$3>($B173+$E175),$C175-SUM($F175:BA175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BC$3>($B173+$E175),$C175-SUM($F175:BB175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BD$3>($B173+$E175),$C175-SUM($F175:BC175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BE$3>($B173+$E175),$C175-SUM($F175:BD175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BF$3>($B173+$E175),$C175-SUM($F175:BE175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BG$3>($B173+$E175),$C175-SUM($F175:BF175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BH$3>($B173+$E175),$C175-SUM($F175:BG175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BI$3>($B173+$E175),$C175-SUM($F175:BH175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BJ$3>($B173+$E175),$C175-SUM($F175:BI175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BK$3>($B173+$E175),$C175-SUM($F175:BJ175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BL$3>($B173+$E175),$C175-SUM($F175:BK175),($C175/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BM$3>($B173+$E175),$C175-SUM($F175:BL175),($C175/$B173)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A170,E176+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B173=\"n/a\",\"n/a\",IF(J$3>($B173+$E176),$C176-SUM($F176:I176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(K$3>($B173+$E176),$C176-SUM($F176:J176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(L$3>($B173+$E176),$C176-SUM($F176:K176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(M$3>($B173+$E176),$C176-SUM($F176:L176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(N$3>($B173+$E176),$C176-SUM($F176:M176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(O$3>($B173+$E176),$C176-SUM($F176:N176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(P$3>($B173+$E176),$C176-SUM($F176:O176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Q$3>($B173+$E176),$C176-SUM($F176:P176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(R$3>($B173+$E176),$C176-SUM($F176:Q176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(S$3>($B173+$E176),$C176-SUM($F176:R176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(T$3>($B173+$E176),$C176-SUM($F176:S176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(U$3>($B173+$E176),$C176-SUM($F176:T176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(V$3>($B173+$E176),$C176-SUM($F176:U176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(W$3>($B173+$E176),$C176-SUM($F176:V176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(X$3>($B173+$E176),$C176-SUM($F176:W176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Y$3>($B173+$E176),$C176-SUM($F176:X176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Z$3>($B173+$E176),$C176-SUM($F176:Y176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AA$3>($B173+$E176),$C176-SUM($F176:Z176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AB$3>($B173+$E176),$C176-SUM($F176:AA176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AC$3>($B173+$E176),$C176-SUM($F176:AB176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AD$3>($B173+$E176),$C176-SUM($F176:AC176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AE$3>($B173+$E176),$C176-SUM($F176:AD176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AF$3>($B173+$E176),$C176-SUM($F176:AE176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AG$3>($B173+$E176),$C176-SUM($F176:AF176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AH$3>($B173+$E176),$C176-SUM($F176:AG176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AI$3>($B173+$E176),$C176-SUM($F176:AH176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AJ$3>($B173+$E176),$C176-SUM($F176:AI176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AK$3>($B173+$E176),$C176-SUM($F176:AJ176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AL$3>($B173+$E176),$C176-SUM($F176:AK176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AM$3>($B173+$E176),$C176-SUM($F176:AL176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AN$3>($B173+$E176),$C176-SUM($F176:AM176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AO$3>($B173+$E176),$C176-SUM($F176:AN176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AP$3>($B173+$E176),$C176-SUM($F176:AO176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AQ$3>($B173+$E176),$C176-SUM($F176:AP176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AR$3>($B173+$E176),$C176-SUM($F176:AQ176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AS$3>($B173+$E176),$C176-SUM($F176:AR176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AT$3>($B173+$E176),$C176-SUM($F176:AS176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AU$3>($B173+$E176),$C176-SUM($F176:AT176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AV$3>($B173+$E176),$C176-SUM($F176:AU176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AW$3>($B173+$E176),$C176-SUM($F176:AV176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AX$3>($B173+$E176),$C176-SUM($F176:AW176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AY$3>($B173+$E176),$C176-SUM($F176:AX176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AZ$3>($B173+$E176),$C176-SUM($F176:AY176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BA$3>($B173+$E176),$C176-SUM($F176:AZ176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BB$3>($B173+$E176),$C176-SUM($F176:BA176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BC$3>($B173+$E176),$C176-SUM($F176:BB176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BD$3>($B173+$E176),$C176-SUM($F176:BC176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BE$3>($B173+$E176),$C176-SUM($F176:BD176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BF$3>($B173+$E176),$C176-SUM($F176:BE176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BG$3>($B173+$E176),$C176-SUM($F176:BF176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BH$3>($B173+$E176),$C176-SUM($F176:BG176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BI$3>($B173+$E176),$C176-SUM($F176:BH176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BJ$3>($B173+$E176),$C176-SUM($F176:BI176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BK$3>($B173+$E176),$C176-SUM($F176:BJ176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BL$3>($B173+$E176),$C176-SUM($F176:BK176),($C176/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BM$3>($B173+$E176),$C176-SUM($F176:BL176),($C176/$B173)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A170)","v":50.716516254709838},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A170,E177+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B173=\"n/a\",\"n/a\",IF(K$3>($B173+$E177),$C177-SUM($F177:J177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(L$3>($B173+$E177),$C177-SUM($F177:K177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(M$3>($B173+$E177),$C177-SUM($F177:L177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(N$3>($B173+$E177),$C177-SUM($F177:M177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(O$3>($B173+$E177),$C177-SUM($F177:N177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(P$3>($B173+$E177),$C177-SUM($F177:O177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Q$3>($B173+$E177),$C177-SUM($F177:P177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(R$3>($B173+$E177),$C177-SUM($F177:Q177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(S$3>($B173+$E177),$C177-SUM($F177:R177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(T$3>($B173+$E177),$C177-SUM($F177:S177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(U$3>($B173+$E177),$C177-SUM($F177:T177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(V$3>($B173+$E177),$C177-SUM($F177:U177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(W$3>($B173+$E177),$C177-SUM($F177:V177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(X$3>($B173+$E177),$C177-SUM($F177:W177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Y$3>($B173+$E177),$C177-SUM($F177:X177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Z$3>($B173+$E177),$C177-SUM($F177:Y177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AA$3>($B173+$E177),$C177-SUM($F177:Z177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AB$3>($B173+$E177),$C177-SUM($F177:AA177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AC$3>($B173+$E177),$C177-SUM($F177:AB177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AD$3>($B173+$E177),$C177-SUM($F177:AC177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AE$3>($B173+$E177),$C177-SUM($F177:AD177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AF$3>($B173+$E177),$C177-SUM($F177:AE177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AG$3>($B173+$E177),$C177-SUM($F177:AF177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AH$3>($B173+$E177),$C177-SUM($F177:AG177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AI$3>($B173+$E177),$C177-SUM($F177:AH177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AJ$3>($B173+$E177),$C177-SUM($F177:AI177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AK$3>($B173+$E177),$C177-SUM($F177:AJ177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AL$3>($B173+$E177),$C177-SUM($F177:AK177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AM$3>($B173+$E177),$C177-SUM($F177:AL177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AN$3>($B173+$E177),$C177-SUM($F177:AM177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AO$3>($B173+$E177),$C177-SUM($F177:AN177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AP$3>($B173+$E177),$C177-SUM($F177:AO177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AQ$3>($B173+$E177),$C177-SUM($F177:AP177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AR$3>($B173+$E177),$C177-SUM($F177:AQ177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AS$3>($B173+$E177),$C177-SUM($F177:AR177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AT$3>($B173+$E177),$C177-SUM($F177:AS177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AU$3>($B173+$E177),$C177-SUM($F177:AT177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AV$3>($B173+$E177),$C177-SUM($F177:AU177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AW$3>($B173+$E177),$C177-SUM($F177:AV177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AX$3>($B173+$E177),$C177-SUM($F177:AW177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AY$3>($B173+$E177),$C177-SUM($F177:AX177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AZ$3>($B173+$E177),$C177-SUM($F177:AY177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BA$3>($B173+$E177),$C177-SUM($F177:AZ177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BB$3>($B173+$E177),$C177-SUM($F177:BA177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BC$3>($B173+$E177),$C177-SUM($F177:BB177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BD$3>($B173+$E177),$C177-SUM($F177:BC177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BE$3>($B173+$E177),$C177-SUM($F177:BD177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BF$3>($B173+$E177),$C177-SUM($F177:BE177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BG$3>($B173+$E177),$C177-SUM($F177:BF177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BH$3>($B173+$E177),$C177-SUM($F177:BG177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BI$3>($B173+$E177),$C177-SUM($F177:BH177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BJ$3>($B173+$E177),$C177-SUM($F177:BI177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BK$3>($B173+$E177),$C177-SUM($F177:BJ177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BL$3>($B173+$E177),$C177-SUM($F177:BK177),($C177/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BM$3>($B173+$E177),$C177-SUM($F177:BL177),($C177/$B173)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A170,E178+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B173=\"n/a\",\"n/a\",IF(L$3>($B173+$E178),$C178-SUM($F178:K178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(M$3>($B173+$E178),$C178-SUM($F178:L178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(N$3>($B173+$E178),$C178-SUM($F178:M178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(O$3>($B173+$E178),$C178-SUM($F178:N178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(P$3>($B173+$E178),$C178-SUM($F178:O178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Q$3>($B173+$E178),$C178-SUM($F178:P178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(R$3>($B173+$E178),$C178-SUM($F178:Q178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(S$3>($B173+$E178),$C178-SUM($F178:R178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(T$3>($B173+$E178),$C178-SUM($F178:S178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(U$3>($B173+$E178),$C178-SUM($F178:T178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(V$3>($B173+$E178),$C178-SUM($F178:U178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(W$3>($B173+$E178),$C178-SUM($F178:V178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(X$3>($B173+$E178),$C178-SUM($F178:W178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Y$3>($B173+$E178),$C178-SUM($F178:X178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(Z$3>($B173+$E178),$C178-SUM($F178:Y178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AA$3>($B173+$E178),$C178-SUM($F178:Z178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AB$3>($B173+$E178),$C178-SUM($F178:AA178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AC$3>($B173+$E178),$C178-SUM($F178:AB178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AD$3>($B173+$E178),$C178-SUM($F178:AC178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AE$3>($B173+$E178),$C178-SUM($F178:AD178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AF$3>($B173+$E178),$C178-SUM($F178:AE178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AG$3>($B173+$E178),$C178-SUM($F178:AF178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AH$3>($B173+$E178),$C178-SUM($F178:AG178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AI$3>($B173+$E178),$C178-SUM($F178:AH178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AJ$3>($B173+$E178),$C178-SUM($F178:AI178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AK$3>($B173+$E178),$C178-SUM($F178:AJ178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AL$3>($B173+$E178),$C178-SUM($F178:AK178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AM$3>($B173+$E178),$C178-SUM($F178:AL178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AN$3>($B173+$E178),$C178-SUM($F178:AM178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AO$3>($B173+$E178),$C178-SUM($F178:AN178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AP$3>($B173+$E178),$C178-SUM($F178:AO178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AQ$3>($B173+$E178),$C178-SUM($F178:AP178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AR$3>($B173+$E178),$C178-SUM($F178:AQ178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AS$3>($B173+$E178),$C178-SUM($F178:AR178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AT$3>($B173+$E178),$C178-SUM($F178:AS178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AU$3>($B173+$E178),$C178-SUM($F178:AT178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AV$3>($B173+$E178),$C178-SUM($F178:AU178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AW$3>($B173+$E178),$C178-SUM($F178:AV178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AX$3>($B173+$E178),$C178-SUM($F178:AW178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AY$3>($B173+$E178),$C178-SUM($F178:AX178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(AZ$3>($B173+$E178),$C178-SUM($F178:AY178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BA$3>($B173+$E178),$C178-SUM($F178:AZ178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BB$3>($B173+$E178),$C178-SUM($F178:BA178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BC$3>($B173+$E178),$C178-SUM($F178:BB178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BD$3>($B173+$E178),$C178-SUM($F178:BC178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BE$3>($B173+$E178),$C178-SUM($F178:BD178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BF$3>($B173+$E178),$C178-SUM($F178:BE178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BG$3>($B173+$E178),$C178-SUM($F178:BF178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BH$3>($B173+$E178),$C178-SUM($F178:BG178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BI$3>($B173+$E178),$C178-SUM($F178:BH178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BJ$3>($B173+$E178),$C178-SUM($F178:BI178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BK$3>($B173+$E178),$C178-SUM($F178:BJ178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BL$3>($B173+$E178),$C178-SUM($F178:BK178),($C178/$B173)))","v":0},{"$f":"IF($B173=\"n/a\",\"n/a\",IF(BM$3>($B173+$E178),$C178-SUM($F178:BL178),($C178/$B173)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B170","v":"Refurbishment"},null,null,{"$f":"SUBTOTAL(9,F171:F188)","v":1.6185744852801385},1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,0.54070721102558394,{"$f":"SUBTOTAL(9,AL171:AL188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A170+1","v":10},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A190))","v":"Substation Primary Plant"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B195=\"n/a\",\"n/a\",IF(F$3>$B195,+$B197,+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(G$3>$B195,+$B197-SUM($F191:F191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(H$3>$B195,+$B197-SUM($F191:G191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(I$3>$B195,+$B197-SUM($F191:H191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(J$3>$B195,+$B197-SUM($F191:I191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(K$3>$B195,+$B197-SUM($F191:J191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(L$3>$B195,+$B197-SUM($F191:K191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(M$3>$B195,+$B197-SUM($F191:L191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(N$3>$B195,+$B197-SUM($F191:M191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(O$3>$B195,+$B197-SUM($F191:N191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(P$3>$B195,+$B197-SUM($F191:O191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(Q$3>$B195,+$B197-SUM($F191:P191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(R$3>$B195,+$B197-SUM($F191:Q191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(S$3>$B195,+$B197-SUM($F191:R191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(T$3>$B195,+$B197-SUM($F191:S191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(U$3>$B195,+$B197-SUM($F191:T191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(V$3>$B195,+$B197-SUM($F191:U191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(W$3>$B195,+$B197-SUM($F191:V191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(X$3>$B195,+$B197-SUM($F191:W191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(Y$3>$B195,+$B197-SUM($F191:X191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(Z$3>$B195,+$B197-SUM($F191:Y191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AA$3>$B195,+$B197-SUM($F191:Z191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AB$3>$B195,+$B197-SUM($F191:AA191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AC$3>$B195,+$B197-SUM($F191:AB191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AD$3>$B195,+$B197-SUM($F191:AC191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AE$3>$B195,+$B197-SUM($F191:AD191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AF$3>$B195,+$B197-SUM($F191:AE191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AG$3>$B195,+$B197-SUM($F191:AF191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AH$3>$B195,+$B197-SUM($F191:AG191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AI$3>$B195,+$B197-SUM($F191:AH191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AJ$3>$B195,+$B197-SUM($F191:AI191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AK$3>$B195,+$B197-SUM($F191:AJ191),+$B197/$B195))","v":12.809887592459365},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AL$3>$B195,+$B197-SUM($F191:AK191),+$B197/$B195))","v":11.610002030556586},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AM$3>$B195,+$B197-SUM($F191:AL191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AN$3>$B195,+$B197-SUM($F191:AM191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AO$3>$B195,+$B197-SUM($F191:AN191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AP$3>$B195,+$B197-SUM($F191:AO191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AQ$3>$B195,+$B197-SUM($F191:AP191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AR$3>$B195,+$B197-SUM($F191:AQ191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AS$3>$B195,+$B197-SUM($F191:AR191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AT$3>$B195,+$B197-SUM($F191:AS191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AU$3>$B195,+$B197-SUM($F191:AT191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AV$3>$B195,+$B197-SUM($F191:AU191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AW$3>$B195,+$B197-SUM($F191:AV191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AX$3>$B195,+$B197-SUM($F191:AW191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AY$3>$B195,+$B197-SUM($F191:AX191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(AZ$3>$B195,+$B197-SUM($F191:AY191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BA$3>$B195,+$B197-SUM($F191:AZ191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BB$3>$B195,+$B197-SUM($F191:BA191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BC$3>$B195,+$B197-SUM($F191:BB191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BD$3>$B195,+$B197-SUM($F191:BC191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BE$3>$B195,+$B197-SUM($F191:BD191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BF$3>$B195,+$B197-SUM($F191:BE191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BG$3>$B195,+$B197-SUM($F191:BF191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BH$3>$B195,+$B197-SUM($F191:BG191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BI$3>$B195,+$B197-SUM($F191:BH191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BJ$3>$B195,+$B197-SUM($F191:BI191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BK$3>$B195,+$B197-SUM($F191:BJ191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BL$3>$B195,+$B197-SUM($F191:BK191),+$B197/$B195))","v":0},{"$f":"IF($B195=\"n/a\",\"n/a\",IF(BM$3>$B195,+$B197-SUM($F191:BL191),+$B197/$B195))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A190)","v":40},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A190,E193+1)","v":83.603603761508239},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B193=\"n/a\",\"n/a\",IF(G$3>($B193+$E193),$C193-SUM($F193:F193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(H$3>($B193+$E193),$C193-SUM($F193:G193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(I$3>($B193+$E193),$C193-SUM($F193:H193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(J$3>($B193+$E193),$C193-SUM($F193:I193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(K$3>($B193+$E193),$C193-SUM($F193:J193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(L$3>($B193+$E193),$C193-SUM($F193:K193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(M$3>($B193+$E193),$C193-SUM($F193:L193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(N$3>($B193+$E193),$C193-SUM($F193:M193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(O$3>($B193+$E193),$C193-SUM($F193:N193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(P$3>($B193+$E193),$C193-SUM($F193:O193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Q$3>($B193+$E193),$C193-SUM($F193:P193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(R$3>($B193+$E193),$C193-SUM($F193:Q193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(S$3>($B193+$E193),$C193-SUM($F193:R193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(T$3>($B193+$E193),$C193-SUM($F193:S193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(U$3>($B193+$E193),$C193-SUM($F193:T193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(V$3>($B193+$E193),$C193-SUM($F193:U193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(W$3>($B193+$E193),$C193-SUM($F193:V193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(X$3>($B193+$E193),$C193-SUM($F193:W193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Y$3>($B193+$E193),$C193-SUM($F193:X193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Z$3>($B193+$E193),$C193-SUM($F193:Y193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AA$3>($B193+$E193),$C193-SUM($F193:Z193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AB$3>($B193+$E193),$C193-SUM($F193:AA193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AC$3>($B193+$E193),$C193-SUM($F193:AB193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AD$3>($B193+$E193),$C193-SUM($F193:AC193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AE$3>($B193+$E193),$C193-SUM($F193:AD193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AF$3>($B193+$E193),$C193-SUM($F193:AE193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AG$3>($B193+$E193),$C193-SUM($F193:AF193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AH$3>($B193+$E193),$C193-SUM($F193:AG193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AI$3>($B193+$E193),$C193-SUM($F193:AH193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AJ$3>($B193+$E193),$C193-SUM($F193:AI193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AK$3>($B193+$E193),$C193-SUM($F193:AJ193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AL$3>($B193+$E193),$C193-SUM($F193:AK193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AM$3>($B193+$E193),$C193-SUM($F193:AL193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AN$3>($B193+$E193),$C193-SUM($F193:AM193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AO$3>($B193+$E193),$C193-SUM($F193:AN193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AP$3>($B193+$E193),$C193-SUM($F193:AO193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AQ$3>($B193+$E193),$C193-SUM($F193:AP193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AR$3>($B193+$E193),$C193-SUM($F193:AQ193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AS$3>($B193+$E193),$C193-SUM($F193:AR193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AT$3>($B193+$E193),$C193-SUM($F193:AS193),($C193/$B193)))","v":2.0900900940377061},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AU$3>($B193+$E193),$C193-SUM($F193:AT193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AV$3>($B193+$E193),$C193-SUM($F193:AU193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AW$3>($B193+$E193),$C193-SUM($F193:AV193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AX$3>($B193+$E193),$C193-SUM($F193:AW193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AY$3>($B193+$E193),$C193-SUM($F193:AX193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AZ$3>($B193+$E193),$C193-SUM($F193:AY193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BA$3>($B193+$E193),$C193-SUM($F193:AZ193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BB$3>($B193+$E193),$C193-SUM($F193:BA193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BC$3>($B193+$E193),$C193-SUM($F193:BB193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BD$3>($B193+$E193),$C193-SUM($F193:BC193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BE$3>($B193+$E193),$C193-SUM($F193:BD193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BF$3>($B193+$E193),$C193-SUM($F193:BE193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BG$3>($B193+$E193),$C193-SUM($F193:BF193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BH$3>($B193+$E193),$C193-SUM($F193:BG193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BI$3>($B193+$E193),$C193-SUM($F193:BH193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BJ$3>($B193+$E193),$C193-SUM($F193:BI193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BK$3>($B193+$E193),$C193-SUM($F193:BJ193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BL$3>($B193+$E193),$C193-SUM($F193:BK193),($C193/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BM$3>($B193+$E193),$C193-SUM($F193:BL193),($C193/$B193)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A190,E194+1)","v":18.66652703696959},{"$f":"CONCATENATE(LEFT(D193, 4)+1 &\"-\" &IF(D193>\"2007-08\",,\"0\") &RIGHT(D193,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B193=\"n/a\",\"n/a\",IF(H$3>($B193+$E194),$C194-SUM($F194:G194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(I$3>($B193+$E194),$C194-SUM($F194:H194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(J$3>($B193+$E194),$C194-SUM($F194:I194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(K$3>($B193+$E194),$C194-SUM($F194:J194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(L$3>($B193+$E194),$C194-SUM($F194:K194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(M$3>($B193+$E194),$C194-SUM($F194:L194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(N$3>($B193+$E194),$C194-SUM($F194:M194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(O$3>($B193+$E194),$C194-SUM($F194:N194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(P$3>($B193+$E194),$C194-SUM($F194:O194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Q$3>($B193+$E194),$C194-SUM($F194:P194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(R$3>($B193+$E194),$C194-SUM($F194:Q194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(S$3>($B193+$E194),$C194-SUM($F194:R194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(T$3>($B193+$E194),$C194-SUM($F194:S194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(U$3>($B193+$E194),$C194-SUM($F194:T194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(V$3>($B193+$E194),$C194-SUM($F194:U194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(W$3>($B193+$E194),$C194-SUM($F194:V194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(X$3>($B193+$E194),$C194-SUM($F194:W194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Y$3>($B193+$E194),$C194-SUM($F194:X194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Z$3>($B193+$E194),$C194-SUM($F194:Y194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AA$3>($B193+$E194),$C194-SUM($F194:Z194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AB$3>($B193+$E194),$C194-SUM($F194:AA194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AC$3>($B193+$E194),$C194-SUM($F194:AB194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AD$3>($B193+$E194),$C194-SUM($F194:AC194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AE$3>($B193+$E194),$C194-SUM($F194:AD194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AF$3>($B193+$E194),$C194-SUM($F194:AE194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AG$3>($B193+$E194),$C194-SUM($F194:AF194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AH$3>($B193+$E194),$C194-SUM($F194:AG194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AI$3>($B193+$E194),$C194-SUM($F194:AH194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AJ$3>($B193+$E194),$C194-SUM($F194:AI194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AK$3>($B193+$E194),$C194-SUM($F194:AJ194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AL$3>($B193+$E194),$C194-SUM($F194:AK194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AM$3>($B193+$E194),$C194-SUM($F194:AL194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AN$3>($B193+$E194),$C194-SUM($F194:AM194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AO$3>($B193+$E194),$C194-SUM($F194:AN194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AP$3>($B193+$E194),$C194-SUM($F194:AO194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AQ$3>($B193+$E194),$C194-SUM($F194:AP194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AR$3>($B193+$E194),$C194-SUM($F194:AQ194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AS$3>($B193+$E194),$C194-SUM($F194:AR194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AT$3>($B193+$E194),$C194-SUM($F194:AS194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AU$3>($B193+$E194),$C194-SUM($F194:AT194),($C194/$B193)))","v":0.46666317592423978},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AV$3>($B193+$E194),$C194-SUM($F194:AU194),($C194/$B193)))","v":7.1054273576010019E-15},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AW$3>($B193+$E194),$C194-SUM($F194:AV194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AX$3>($B193+$E194),$C194-SUM($F194:AW194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AY$3>($B193+$E194),$C194-SUM($F194:AX194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AZ$3>($B193+$E194),$C194-SUM($F194:AY194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BA$3>($B193+$E194),$C194-SUM($F194:AZ194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BB$3>($B193+$E194),$C194-SUM($F194:BA194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BC$3>($B193+$E194),$C194-SUM($F194:BB194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BD$3>($B193+$E194),$C194-SUM($F194:BC194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BE$3>($B193+$E194),$C194-SUM($F194:BD194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BF$3>($B193+$E194),$C194-SUM($F194:BE194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BG$3>($B193+$E194),$C194-SUM($F194:BF194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BH$3>($B193+$E194),$C194-SUM($F194:BG194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BI$3>($B193+$E194),$C194-SUM($F194:BH194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BJ$3>($B193+$E194),$C194-SUM($F194:BI194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BK$3>($B193+$E194),$C194-SUM($F194:BJ194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BL$3>($B193+$E194),$C194-SUM($F194:BK194),($C194/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BM$3>($B193+$E194),$C194-SUM($F194:BL194),($C194/$B193)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A190)","v":32.906331296567409},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A190,E195+1)","v":13.597435530454772},{"$f":"CONCATENATE(LEFT(D194, 4)+1 &\"-\" &IF(D194>\"2007-08\",,\"0\") &RIGHT(D194,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B193=\"n/a\",\"n/a\",IF(I$3>($B193+$E195),$C195-SUM($F195:H195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(J$3>($B193+$E195),$C195-SUM($F195:I195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(K$3>($B193+$E195),$C195-SUM($F195:J195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(L$3>($B193+$E195),$C195-SUM($F195:K195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(M$3>($B193+$E195),$C195-SUM($F195:L195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(N$3>($B193+$E195),$C195-SUM($F195:M195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(O$3>($B193+$E195),$C195-SUM($F195:N195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(P$3>($B193+$E195),$C195-SUM($F195:O195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Q$3>($B193+$E195),$C195-SUM($F195:P195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(R$3>($B193+$E195),$C195-SUM($F195:Q195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(S$3>($B193+$E195),$C195-SUM($F195:R195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(T$3>($B193+$E195),$C195-SUM($F195:S195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(U$3>($B193+$E195),$C195-SUM($F195:T195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(V$3>($B193+$E195),$C195-SUM($F195:U195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(W$3>($B193+$E195),$C195-SUM($F195:V195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(X$3>($B193+$E195),$C195-SUM($F195:W195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Y$3>($B193+$E195),$C195-SUM($F195:X195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Z$3>($B193+$E195),$C195-SUM($F195:Y195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AA$3>($B193+$E195),$C195-SUM($F195:Z195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AB$3>($B193+$E195),$C195-SUM($F195:AA195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AC$3>($B193+$E195),$C195-SUM($F195:AB195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AD$3>($B193+$E195),$C195-SUM($F195:AC195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AE$3>($B193+$E195),$C195-SUM($F195:AD195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AF$3>($B193+$E195),$C195-SUM($F195:AE195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AG$3>($B193+$E195),$C195-SUM($F195:AF195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AH$3>($B193+$E195),$C195-SUM($F195:AG195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AI$3>($B193+$E195),$C195-SUM($F195:AH195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AJ$3>($B193+$E195),$C195-SUM($F195:AI195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AK$3>($B193+$E195),$C195-SUM($F195:AJ195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AL$3>($B193+$E195),$C195-SUM($F195:AK195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AM$3>($B193+$E195),$C195-SUM($F195:AL195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AN$3>($B193+$E195),$C195-SUM($F195:AM195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AO$3>($B193+$E195),$C195-SUM($F195:AN195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AP$3>($B193+$E195),$C195-SUM($F195:AO195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AQ$3>($B193+$E195),$C195-SUM($F195:AP195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AR$3>($B193+$E195),$C195-SUM($F195:AQ195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AS$3>($B193+$E195),$C195-SUM($F195:AR195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AT$3>($B193+$E195),$C195-SUM($F195:AS195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AU$3>($B193+$E195),$C195-SUM($F195:AT195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AV$3>($B193+$E195),$C195-SUM($F195:AU195),($C195/$B193)))","v":0.33993588826136933},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AW$3>($B193+$E195),$C195-SUM($F195:AV195),($C195/$B193)))","v":7.1054273576010019E-15},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AX$3>($B193+$E195),$C195-SUM($F195:AW195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AY$3>($B193+$E195),$C195-SUM($F195:AX195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AZ$3>($B193+$E195),$C195-SUM($F195:AY195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BA$3>($B193+$E195),$C195-SUM($F195:AZ195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BB$3>($B193+$E195),$C195-SUM($F195:BA195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BC$3>($B193+$E195),$C195-SUM($F195:BB195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BD$3>($B193+$E195),$C195-SUM($F195:BC195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BE$3>($B193+$E195),$C195-SUM($F195:BD195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BF$3>($B193+$E195),$C195-SUM($F195:BE195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BG$3>($B193+$E195),$C195-SUM($F195:BF195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BH$3>($B193+$E195),$C195-SUM($F195:BG195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BI$3>($B193+$E195),$C195-SUM($F195:BH195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BJ$3>($B193+$E195),$C195-SUM($F195:BI195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BK$3>($B193+$E195),$C195-SUM($F195:BJ195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BL$3>($B193+$E195),$C195-SUM($F195:BK195),($C195/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BM$3>($B193+$E195),$C195-SUM($F195:BL195),($C195/$B193)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A190,E196+1)","v":85.411000000000001},"2016-17",4,null,null,null,null,{"$f":"IF($B193=\"n/a\",\"n/a\",IF(J$3>($B193+$E196),$C196-SUM($F196:I196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(K$3>($B193+$E196),$C196-SUM($F196:J196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(L$3>($B193+$E196),$C196-SUM($F196:K196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(M$3>($B193+$E196),$C196-SUM($F196:L196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(N$3>($B193+$E196),$C196-SUM($F196:M196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(O$3>($B193+$E196),$C196-SUM($F196:N196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(P$3>($B193+$E196),$C196-SUM($F196:O196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Q$3>($B193+$E196),$C196-SUM($F196:P196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(R$3>($B193+$E196),$C196-SUM($F196:Q196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(S$3>($B193+$E196),$C196-SUM($F196:R196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(T$3>($B193+$E196),$C196-SUM($F196:S196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(U$3>($B193+$E196),$C196-SUM($F196:T196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(V$3>($B193+$E196),$C196-SUM($F196:U196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(W$3>($B193+$E196),$C196-SUM($F196:V196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(X$3>($B193+$E196),$C196-SUM($F196:W196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Y$3>($B193+$E196),$C196-SUM($F196:X196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Z$3>($B193+$E196),$C196-SUM($F196:Y196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AA$3>($B193+$E196),$C196-SUM($F196:Z196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AB$3>($B193+$E196),$C196-SUM($F196:AA196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AC$3>($B193+$E196),$C196-SUM($F196:AB196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AD$3>($B193+$E196),$C196-SUM($F196:AC196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AE$3>($B193+$E196),$C196-SUM($F196:AD196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AF$3>($B193+$E196),$C196-SUM($F196:AE196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AG$3>($B193+$E196),$C196-SUM($F196:AF196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AH$3>($B193+$E196),$C196-SUM($F196:AG196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AI$3>($B193+$E196),$C196-SUM($F196:AH196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AJ$3>($B193+$E196),$C196-SUM($F196:AI196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AK$3>($B193+$E196),$C196-SUM($F196:AJ196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AL$3>($B193+$E196),$C196-SUM($F196:AK196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AM$3>($B193+$E196),$C196-SUM($F196:AL196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AN$3>($B193+$E196),$C196-SUM($F196:AM196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AO$3>($B193+$E196),$C196-SUM($F196:AN196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AP$3>($B193+$E196),$C196-SUM($F196:AO196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AQ$3>($B193+$E196),$C196-SUM($F196:AP196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AR$3>($B193+$E196),$C196-SUM($F196:AQ196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AS$3>($B193+$E196),$C196-SUM($F196:AR196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AT$3>($B193+$E196),$C196-SUM($F196:AS196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AU$3>($B193+$E196),$C196-SUM($F196:AT196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AV$3>($B193+$E196),$C196-SUM($F196:AU196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AW$3>($B193+$E196),$C196-SUM($F196:AV196),($C196/$B193)))","v":2.135275},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AX$3>($B193+$E196),$C196-SUM($F196:AW196),($C196/$B193)))","v":-5.6843418860808015E-14},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AY$3>($B193+$E196),$C196-SUM($F196:AX196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AZ$3>($B193+$E196),$C196-SUM($F196:AY196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BA$3>($B193+$E196),$C196-SUM($F196:AZ196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BB$3>($B193+$E196),$C196-SUM($F196:BA196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BC$3>($B193+$E196),$C196-SUM($F196:BB196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BD$3>($B193+$E196),$C196-SUM($F196:BC196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BE$3>($B193+$E196),$C196-SUM($F196:BD196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BF$3>($B193+$E196),$C196-SUM($F196:BE196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BG$3>($B193+$E196),$C196-SUM($F196:BF196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BH$3>($B193+$E196),$C196-SUM($F196:BG196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BI$3>($B193+$E196),$C196-SUM($F196:BH196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BJ$3>($B193+$E196),$C196-SUM($F196:BI196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BK$3>($B193+$E196),$C196-SUM($F196:BJ196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BL$3>($B193+$E196),$C196-SUM($F196:BK196),($C196/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BM$3>($B193+$E196),$C196-SUM($F196:BL196),($C196/$B193)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A190)","v":421.52640498925615},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A190,E197+1)","v":49.601999999999997},"2017-18",5,null,null,null,null,null,{"$f":"IF($B193=\"n/a\",\"n/a\",IF(K$3>($B193+$E197),$C197-SUM($F197:J197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(L$3>($B193+$E197),$C197-SUM($F197:K197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(M$3>($B193+$E197),$C197-SUM($F197:L197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(N$3>($B193+$E197),$C197-SUM($F197:M197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(O$3>($B193+$E197),$C197-SUM($F197:N197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(P$3>($B193+$E197),$C197-SUM($F197:O197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Q$3>($B193+$E197),$C197-SUM($F197:P197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(R$3>($B193+$E197),$C197-SUM($F197:Q197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(S$3>($B193+$E197),$C197-SUM($F197:R197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(T$3>($B193+$E197),$C197-SUM($F197:S197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(U$3>($B193+$E197),$C197-SUM($F197:T197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(V$3>($B193+$E197),$C197-SUM($F197:U197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(W$3>($B193+$E197),$C197-SUM($F197:V197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(X$3>($B193+$E197),$C197-SUM($F197:W197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Y$3>($B193+$E197),$C197-SUM($F197:X197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Z$3>($B193+$E197),$C197-SUM($F197:Y197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AA$3>($B193+$E197),$C197-SUM($F197:Z197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AB$3>($B193+$E197),$C197-SUM($F197:AA197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AC$3>($B193+$E197),$C197-SUM($F197:AB197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AD$3>($B193+$E197),$C197-SUM($F197:AC197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AE$3>($B193+$E197),$C197-SUM($F197:AD197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AF$3>($B193+$E197),$C197-SUM($F197:AE197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AG$3>($B193+$E197),$C197-SUM($F197:AF197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AH$3>($B193+$E197),$C197-SUM($F197:AG197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AI$3>($B193+$E197),$C197-SUM($F197:AH197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AJ$3>($B193+$E197),$C197-SUM($F197:AI197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AK$3>($B193+$E197),$C197-SUM($F197:AJ197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AL$3>($B193+$E197),$C197-SUM($F197:AK197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AM$3>($B193+$E197),$C197-SUM($F197:AL197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AN$3>($B193+$E197),$C197-SUM($F197:AM197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AO$3>($B193+$E197),$C197-SUM($F197:AN197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AP$3>($B193+$E197),$C197-SUM($F197:AO197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AQ$3>($B193+$E197),$C197-SUM($F197:AP197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AR$3>($B193+$E197),$C197-SUM($F197:AQ197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AS$3>($B193+$E197),$C197-SUM($F197:AR197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AT$3>($B193+$E197),$C197-SUM($F197:AS197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AU$3>($B193+$E197),$C197-SUM($F197:AT197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AV$3>($B193+$E197),$C197-SUM($F197:AU197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AW$3>($B193+$E197),$C197-SUM($F197:AV197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AX$3>($B193+$E197),$C197-SUM($F197:AW197),($C197/$B193)))","v":1.2400499999999999},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AY$3>($B193+$E197),$C197-SUM($F197:AX197),($C197/$B193)))","v":4.9737991503207013E-14},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AZ$3>($B193+$E197),$C197-SUM($F197:AY197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BA$3>($B193+$E197),$C197-SUM($F197:AZ197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BB$3>($B193+$E197),$C197-SUM($F197:BA197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BC$3>($B193+$E197),$C197-SUM($F197:BB197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BD$3>($B193+$E197),$C197-SUM($F197:BC197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BE$3>($B193+$E197),$C197-SUM($F197:BD197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BF$3>($B193+$E197),$C197-SUM($F197:BE197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BG$3>($B193+$E197),$C197-SUM($F197:BF197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BH$3>($B193+$E197),$C197-SUM($F197:BG197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BI$3>($B193+$E197),$C197-SUM($F197:BH197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BJ$3>($B193+$E197),$C197-SUM($F197:BI197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BK$3>($B193+$E197),$C197-SUM($F197:BJ197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BL$3>($B193+$E197),$C197-SUM($F197:BK197),($C197/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BM$3>($B193+$E197),$C197-SUM($F197:BL197),($C197/$B193)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A190,E198+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B193=\"n/a\",\"n/a\",IF(L$3>($B193+$E198),$C198-SUM($F198:K198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(M$3>($B193+$E198),$C198-SUM($F198:L198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(N$3>($B193+$E198),$C198-SUM($F198:M198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(O$3>($B193+$E198),$C198-SUM($F198:N198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(P$3>($B193+$E198),$C198-SUM($F198:O198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Q$3>($B193+$E198),$C198-SUM($F198:P198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(R$3>($B193+$E198),$C198-SUM($F198:Q198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(S$3>($B193+$E198),$C198-SUM($F198:R198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(T$3>($B193+$E198),$C198-SUM($F198:S198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(U$3>($B193+$E198),$C198-SUM($F198:T198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(V$3>($B193+$E198),$C198-SUM($F198:U198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(W$3>($B193+$E198),$C198-SUM($F198:V198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(X$3>($B193+$E198),$C198-SUM($F198:W198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Y$3>($B193+$E198),$C198-SUM($F198:X198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(Z$3>($B193+$E198),$C198-SUM($F198:Y198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AA$3>($B193+$E198),$C198-SUM($F198:Z198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AB$3>($B193+$E198),$C198-SUM($F198:AA198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AC$3>($B193+$E198),$C198-SUM($F198:AB198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AD$3>($B193+$E198),$C198-SUM($F198:AC198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AE$3>($B193+$E198),$C198-SUM($F198:AD198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AF$3>($B193+$E198),$C198-SUM($F198:AE198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AG$3>($B193+$E198),$C198-SUM($F198:AF198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AH$3>($B193+$E198),$C198-SUM($F198:AG198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AI$3>($B193+$E198),$C198-SUM($F198:AH198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AJ$3>($B193+$E198),$C198-SUM($F198:AI198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AK$3>($B193+$E198),$C198-SUM($F198:AJ198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AL$3>($B193+$E198),$C198-SUM($F198:AK198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AM$3>($B193+$E198),$C198-SUM($F198:AL198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AN$3>($B193+$E198),$C198-SUM($F198:AM198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AO$3>($B193+$E198),$C198-SUM($F198:AN198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AP$3>($B193+$E198),$C198-SUM($F198:AO198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AQ$3>($B193+$E198),$C198-SUM($F198:AP198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AR$3>($B193+$E198),$C198-SUM($F198:AQ198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AS$3>($B193+$E198),$C198-SUM($F198:AR198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AT$3>($B193+$E198),$C198-SUM($F198:AS198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AU$3>($B193+$E198),$C198-SUM($F198:AT198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AV$3>($B193+$E198),$C198-SUM($F198:AU198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AW$3>($B193+$E198),$C198-SUM($F198:AV198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AX$3>($B193+$E198),$C198-SUM($F198:AW198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AY$3>($B193+$E198),$C198-SUM($F198:AX198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(AZ$3>($B193+$E198),$C198-SUM($F198:AY198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BA$3>($B193+$E198),$C198-SUM($F198:AZ198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BB$3>($B193+$E198),$C198-SUM($F198:BA198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BC$3>($B193+$E198),$C198-SUM($F198:BB198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BD$3>($B193+$E198),$C198-SUM($F198:BC198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BE$3>($B193+$E198),$C198-SUM($F198:BD198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BF$3>($B193+$E198),$C198-SUM($F198:BE198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BG$3>($B193+$E198),$C198-SUM($F198:BF198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BH$3>($B193+$E198),$C198-SUM($F198:BG198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BI$3>($B193+$E198),$C198-SUM($F198:BH198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BJ$3>($B193+$E198),$C198-SUM($F198:BI198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BK$3>($B193+$E198),$C198-SUM($F198:BJ198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BL$3>($B193+$E198),$C198-SUM($F198:BK198),($C198/$B193)))","v":0},{"$f":"IF($B193=\"n/a\",\"n/a\",IF(BM$3>($B193+$E198),$C198-SUM($F198:BL198),($C198/$B193)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B190","v":"Substation Primary Plant"},null,null,{"$f":"SUBTOTAL(9,F191:F208)","v":12.809887592459365},14.899977686497071,15.36664086242131,15.706576750682679,17.841851750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,{"$f":"SUBTOTAL(9,AL191:AL208)","v":17.8820161887799},6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,4.1819240641856092,3.7152608882613762,3.3753250000000072,1.240049999999943,4.9737991503207013E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A190+1","v":11},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A210))","v":"Substation Demountable Buildings"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B215=\"n/a\",\"n/a\",IF(F$3>$B215,+$B217,+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(G$3>$B215,+$B217-SUM($F211:F211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(H$3>$B215,+$B217-SUM($F211:G211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(I$3>$B215,+$B217-SUM($F211:H211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(J$3>$B215,+$B217-SUM($F211:I211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(K$3>$B215,+$B217-SUM($F211:J211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(L$3>$B215,+$B217-SUM($F211:K211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(M$3>$B215,+$B217-SUM($F211:L211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(N$3>$B215,+$B217-SUM($F211:M211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(O$3>$B215,+$B217-SUM($F211:N211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(P$3>$B215,+$B217-SUM($F211:O211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(Q$3>$B215,+$B217-SUM($F211:P211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(R$3>$B215,+$B217-SUM($F211:Q211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(S$3>$B215,+$B217-SUM($F211:R211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(T$3>$B215,+$B217-SUM($F211:S211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(U$3>$B215,+$B217-SUM($F211:T211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(V$3>$B215,+$B217-SUM($F211:U211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(W$3>$B215,+$B217-SUM($F211:V211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(X$3>$B215,+$B217-SUM($F211:W211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(Y$3>$B215,+$B217-SUM($F211:X211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(Z$3>$B215,+$B217-SUM($F211:Y211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AA$3>$B215,+$B217-SUM($F211:Z211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AB$3>$B215,+$B217-SUM($F211:AA211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AC$3>$B215,+$B217-SUM($F211:AB211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AD$3>$B215,+$B217-SUM($F211:AC211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AE$3>$B215,+$B217-SUM($F211:AD211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AF$3>$B215,+$B217-SUM($F211:AE211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AG$3>$B215,+$B217-SUM($F211:AF211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AH$3>$B215,+$B217-SUM($F211:AG211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AI$3>$B215,+$B217-SUM($F211:AH211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AJ$3>$B215,+$B217-SUM($F211:AI211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AK$3>$B215,+$B217-SUM($F211:AJ211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AL$3>$B215,+$B217-SUM($F211:AK211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AM$3>$B215,+$B217-SUM($F211:AL211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AN$3>$B215,+$B217-SUM($F211:AM211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AO$3>$B215,+$B217-SUM($F211:AN211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AP$3>$B215,+$B217-SUM($F211:AO211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AQ$3>$B215,+$B217-SUM($F211:AP211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AR$3>$B215,+$B217-SUM($F211:AQ211),+$B217/$B215))","v":4.5451534117739089E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AS$3>$B215,+$B217-SUM($F211:AR211),+$B217/$B215))","v":1.9991011672533532E-3},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AT$3>$B215,+$B217-SUM($F211:AS211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AU$3>$B215,+$B217-SUM($F211:AT211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AV$3>$B215,+$B217-SUM($F211:AU211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AW$3>$B215,+$B217-SUM($F211:AV211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AX$3>$B215,+$B217-SUM($F211:AW211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AY$3>$B215,+$B217-SUM($F211:AX211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(AZ$3>$B215,+$B217-SUM($F211:AY211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BA$3>$B215,+$B217-SUM($F211:AZ211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BB$3>$B215,+$B217-SUM($F211:BA211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BC$3>$B215,+$B217-SUM($F211:BB211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BD$3>$B215,+$B217-SUM($F211:BC211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BE$3>$B215,+$B217-SUM($F211:BD211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BF$3>$B215,+$B217-SUM($F211:BE211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BG$3>$B215,+$B217-SUM($F211:BF211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BH$3>$B215,+$B217-SUM($F211:BG211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BI$3>$B215,+$B217-SUM($F211:BH211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BJ$3>$B215,+$B217-SUM($F211:BI211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BK$3>$B215,+$B217-SUM($F211:BJ211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BL$3>$B215,+$B217-SUM($F211:BK211),+$B217/$B215))","v":0},{"$f":"IF($B215=\"n/a\",\"n/a\",IF(BM$3>$B215,+$B217-SUM($F211:BL211),+$B217/$B215))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A210)","v":40},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A210,E213+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B213=\"n/a\",\"n/a\",IF(G$3>($B213+$E213),$C213-SUM($F213:F213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(H$3>($B213+$E213),$C213-SUM($F213:G213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(I$3>($B213+$E213),$C213-SUM($F213:H213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(J$3>($B213+$E213),$C213-SUM($F213:I213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(K$3>($B213+$E213),$C213-SUM($F213:J213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(L$3>($B213+$E213),$C213-SUM($F213:K213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(M$3>($B213+$E213),$C213-SUM($F213:L213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(N$3>($B213+$E213),$C213-SUM($F213:M213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(O$3>($B213+$E213),$C213-SUM($F213:N213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(P$3>($B213+$E213),$C213-SUM($F213:O213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Q$3>($B213+$E213),$C213-SUM($F213:P213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(R$3>($B213+$E213),$C213-SUM($F213:Q213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(S$3>($B213+$E213),$C213-SUM($F213:R213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(T$3>($B213+$E213),$C213-SUM($F213:S213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(U$3>($B213+$E213),$C213-SUM($F213:T213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(V$3>($B213+$E213),$C213-SUM($F213:U213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(W$3>($B213+$E213),$C213-SUM($F213:V213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(X$3>($B213+$E213),$C213-SUM($F213:W213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Y$3>($B213+$E213),$C213-SUM($F213:X213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Z$3>($B213+$E213),$C213-SUM($F213:Y213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AA$3>($B213+$E213),$C213-SUM($F213:Z213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AB$3>($B213+$E213),$C213-SUM($F213:AA213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AC$3>($B213+$E213),$C213-SUM($F213:AB213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AD$3>($B213+$E213),$C213-SUM($F213:AC213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AE$3>($B213+$E213),$C213-SUM($F213:AD213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AF$3>($B213+$E213),$C213-SUM($F213:AE213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AG$3>($B213+$E213),$C213-SUM($F213:AF213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AH$3>($B213+$E213),$C213-SUM($F213:AG213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AI$3>($B213+$E213),$C213-SUM($F213:AH213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AJ$3>($B213+$E213),$C213-SUM($F213:AI213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AK$3>($B213+$E213),$C213-SUM($F213:AJ213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AL$3>($B213+$E213),$C213-SUM($F213:AK213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AM$3>($B213+$E213),$C213-SUM($F213:AL213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AN$3>($B213+$E213),$C213-SUM($F213:AM213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AO$3>($B213+$E213),$C213-SUM($F213:AN213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AP$3>($B213+$E213),$C213-SUM($F213:AO213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AQ$3>($B213+$E213),$C213-SUM($F213:AP213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AR$3>($B213+$E213),$C213-SUM($F213:AQ213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AS$3>($B213+$E213),$C213-SUM($F213:AR213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AT$3>($B213+$E213),$C213-SUM($F213:AS213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AU$3>($B213+$E213),$C213-SUM($F213:AT213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AV$3>($B213+$E213),$C213-SUM($F213:AU213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AW$3>($B213+$E213),$C213-SUM($F213:AV213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AX$3>($B213+$E213),$C213-SUM($F213:AW213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AY$3>($B213+$E213),$C213-SUM($F213:AX213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AZ$3>($B213+$E213),$C213-SUM($F213:AY213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BA$3>($B213+$E213),$C213-SUM($F213:AZ213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BB$3>($B213+$E213),$C213-SUM($F213:BA213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BC$3>($B213+$E213),$C213-SUM($F213:BB213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BD$3>($B213+$E213),$C213-SUM($F213:BC213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BE$3>($B213+$E213),$C213-SUM($F213:BD213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BF$3>($B213+$E213),$C213-SUM($F213:BE213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BG$3>($B213+$E213),$C213-SUM($F213:BF213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BH$3>($B213+$E213),$C213-SUM($F213:BG213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BI$3>($B213+$E213),$C213-SUM($F213:BH213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BJ$3>($B213+$E213),$C213-SUM($F213:BI213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BK$3>($B213+$E213),$C213-SUM($F213:BJ213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BL$3>($B213+$E213),$C213-SUM($F213:BK213),($C213/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BM$3>($B213+$E213),$C213-SUM($F213:BL213),($C213/$B213)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A210,E214+1)","v":9.9115773221020331E-2},{"$f":"CONCATENATE(LEFT(D213, 4)+1 &\"-\" &IF(D213>\"2007-08\",,\"0\") &RIGHT(D213,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B213=\"n/a\",\"n/a\",IF(H$3>($B213+$E214),$C214-SUM($F214:G214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(I$3>($B213+$E214),$C214-SUM($F214:H214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(J$3>($B213+$E214),$C214-SUM($F214:I214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(K$3>($B213+$E214),$C214-SUM($F214:J214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(L$3>($B213+$E214),$C214-SUM($F214:K214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(M$3>($B213+$E214),$C214-SUM($F214:L214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(N$3>($B213+$E214),$C214-SUM($F214:M214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(O$3>($B213+$E214),$C214-SUM($F214:N214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(P$3>($B213+$E214),$C214-SUM($F214:O214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Q$3>($B213+$E214),$C214-SUM($F214:P214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(R$3>($B213+$E214),$C214-SUM($F214:Q214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(S$3>($B213+$E214),$C214-SUM($F214:R214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(T$3>($B213+$E214),$C214-SUM($F214:S214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(U$3>($B213+$E214),$C214-SUM($F214:T214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(V$3>($B213+$E214),$C214-SUM($F214:U214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(W$3>($B213+$E214),$C214-SUM($F214:V214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(X$3>($B213+$E214),$C214-SUM($F214:W214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Y$3>($B213+$E214),$C214-SUM($F214:X214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Z$3>($B213+$E214),$C214-SUM($F214:Y214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AA$3>($B213+$E214),$C214-SUM($F214:Z214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AB$3>($B213+$E214),$C214-SUM($F214:AA214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AC$3>($B213+$E214),$C214-SUM($F214:AB214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AD$3>($B213+$E214),$C214-SUM($F214:AC214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AE$3>($B213+$E214),$C214-SUM($F214:AD214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AF$3>($B213+$E214),$C214-SUM($F214:AE214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AG$3>($B213+$E214),$C214-SUM($F214:AF214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AH$3>($B213+$E214),$C214-SUM($F214:AG214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AI$3>($B213+$E214),$C214-SUM($F214:AH214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AJ$3>($B213+$E214),$C214-SUM($F214:AI214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AK$3>($B213+$E214),$C214-SUM($F214:AJ214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AL$3>($B213+$E214),$C214-SUM($F214:AK214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AM$3>($B213+$E214),$C214-SUM($F214:AL214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AN$3>($B213+$E214),$C214-SUM($F214:AM214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AO$3>($B213+$E214),$C214-SUM($F214:AN214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AP$3>($B213+$E214),$C214-SUM($F214:AO214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AQ$3>($B213+$E214),$C214-SUM($F214:AP214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AR$3>($B213+$E214),$C214-SUM($F214:AQ214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AS$3>($B213+$E214),$C214-SUM($F214:AR214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AT$3>($B213+$E214),$C214-SUM($F214:AS214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AU$3>($B213+$E214),$C214-SUM($F214:AT214),($C214/$B213)))","v":2.4778943305255085E-3},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AV$3>($B213+$E214),$C214-SUM($F214:AU214),($C214/$B213)))","v":2.7755575615628914E-17},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AW$3>($B213+$E214),$C214-SUM($F214:AV214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AX$3>($B213+$E214),$C214-SUM($F214:AW214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AY$3>($B213+$E214),$C214-SUM($F214:AX214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AZ$3>($B213+$E214),$C214-SUM($F214:AY214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BA$3>($B213+$E214),$C214-SUM($F214:AZ214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BB$3>($B213+$E214),$C214-SUM($F214:BA214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BC$3>($B213+$E214),$C214-SUM($F214:BB214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BD$3>($B213+$E214),$C214-SUM($F214:BC214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BE$3>($B213+$E214),$C214-SUM($F214:BD214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BF$3>($B213+$E214),$C214-SUM($F214:BE214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BG$3>($B213+$E214),$C214-SUM($F214:BF214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BH$3>($B213+$E214),$C214-SUM($F214:BG214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BI$3>($B213+$E214),$C214-SUM($F214:BH214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BJ$3>($B213+$E214),$C214-SUM($F214:BI214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BK$3>($B213+$E214),$C214-SUM($F214:BJ214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BL$3>($B213+$E214),$C214-SUM($F214:BK214),($C214/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BM$3>($B213+$E214),$C214-SUM($F214:BL214),($C214/$B213)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A210)","v":39.439831395366063},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A210,E215+1)","v":7.109527831608049},{"$f":"CONCATENATE(LEFT(D214, 4)+1 &\"-\" &IF(D214>\"2007-08\",,\"0\") &RIGHT(D214,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B213=\"n/a\",\"n/a\",IF(I$3>($B213+$E215),$C215-SUM($F215:H215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(J$3>($B213+$E215),$C215-SUM($F215:I215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(K$3>($B213+$E215),$C215-SUM($F215:J215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(L$3>($B213+$E215),$C215-SUM($F215:K215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(M$3>($B213+$E215),$C215-SUM($F215:L215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(N$3>($B213+$E215),$C215-SUM($F215:M215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(O$3>($B213+$E215),$C215-SUM($F215:N215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(P$3>($B213+$E215),$C215-SUM($F215:O215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Q$3>($B213+$E215),$C215-SUM($F215:P215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(R$3>($B213+$E215),$C215-SUM($F215:Q215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(S$3>($B213+$E215),$C215-SUM($F215:R215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(T$3>($B213+$E215),$C215-SUM($F215:S215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(U$3>($B213+$E215),$C215-SUM($F215:T215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(V$3>($B213+$E215),$C215-SUM($F215:U215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(W$3>($B213+$E215),$C215-SUM($F215:V215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(X$3>($B213+$E215),$C215-SUM($F215:W215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Y$3>($B213+$E215),$C215-SUM($F215:X215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Z$3>($B213+$E215),$C215-SUM($F215:Y215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AA$3>($B213+$E215),$C215-SUM($F215:Z215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AB$3>($B213+$E215),$C215-SUM($F215:AA215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AC$3>($B213+$E215),$C215-SUM($F215:AB215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AD$3>($B213+$E215),$C215-SUM($F215:AC215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AE$3>($B213+$E215),$C215-SUM($F215:AD215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AF$3>($B213+$E215),$C215-SUM($F215:AE215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AG$3>($B213+$E215),$C215-SUM($F215:AF215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AH$3>($B213+$E215),$C215-SUM($F215:AG215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AI$3>($B213+$E215),$C215-SUM($F215:AH215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AJ$3>($B213+$E215),$C215-SUM($F215:AI215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AK$3>($B213+$E215),$C215-SUM($F215:AJ215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AL$3>($B213+$E215),$C215-SUM($F215:AK215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AM$3>($B213+$E215),$C215-SUM($F215:AL215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AN$3>($B213+$E215),$C215-SUM($F215:AM215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AO$3>($B213+$E215),$C215-SUM($F215:AN215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AP$3>($B213+$E215),$C215-SUM($F215:AO215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AQ$3>($B213+$E215),$C215-SUM($F215:AP215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AR$3>($B213+$E215),$C215-SUM($F215:AQ215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AS$3>($B213+$E215),$C215-SUM($F215:AR215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AT$3>($B213+$E215),$C215-SUM($F215:AS215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AU$3>($B213+$E215),$C215-SUM($F215:AT215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AV$3>($B213+$E215),$C215-SUM($F215:AU215),($C215/$B213)))","v":0.17773819579020123},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AW$3>($B213+$E215),$C215-SUM($F215:AV215),($C215/$B213)))","v":-4.4408920985006262E-15},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AX$3>($B213+$E215),$C215-SUM($F215:AW215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AY$3>($B213+$E215),$C215-SUM($F215:AX215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AZ$3>($B213+$E215),$C215-SUM($F215:AY215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BA$3>($B213+$E215),$C215-SUM($F215:AZ215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BB$3>($B213+$E215),$C215-SUM($F215:BA215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BC$3>($B213+$E215),$C215-SUM($F215:BB215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BD$3>($B213+$E215),$C215-SUM($F215:BC215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BE$3>($B213+$E215),$C215-SUM($F215:BD215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BF$3>($B213+$E215),$C215-SUM($F215:BE215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BG$3>($B213+$E215),$C215-SUM($F215:BF215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BH$3>($B213+$E215),$C215-SUM($F215:BG215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BI$3>($B213+$E215),$C215-SUM($F215:BH215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BJ$3>($B213+$E215),$C215-SUM($F215:BI215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BK$3>($B213+$E215),$C215-SUM($F215:BJ215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BL$3>($B213+$E215),$C215-SUM($F215:BK215),($C215/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BM$3>($B213+$E215),$C215-SUM($F215:BL215),($C215/$B213)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A210,E216+1)","v":4.2409999999999997},"2016-17",4,null,null,null,null,{"$f":"IF($B213=\"n/a\",\"n/a\",IF(J$3>($B213+$E216),$C216-SUM($F216:I216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(K$3>($B213+$E216),$C216-SUM($F216:J216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(L$3>($B213+$E216),$C216-SUM($F216:K216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(M$3>($B213+$E216),$C216-SUM($F216:L216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(N$3>($B213+$E216),$C216-SUM($F216:M216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(O$3>($B213+$E216),$C216-SUM($F216:N216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(P$3>($B213+$E216),$C216-SUM($F216:O216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Q$3>($B213+$E216),$C216-SUM($F216:P216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(R$3>($B213+$E216),$C216-SUM($F216:Q216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(S$3>($B213+$E216),$C216-SUM($F216:R216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(T$3>($B213+$E216),$C216-SUM($F216:S216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(U$3>($B213+$E216),$C216-SUM($F216:T216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(V$3>($B213+$E216),$C216-SUM($F216:U216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(W$3>($B213+$E216),$C216-SUM($F216:V216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(X$3>($B213+$E216),$C216-SUM($F216:W216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Y$3>($B213+$E216),$C216-SUM($F216:X216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Z$3>($B213+$E216),$C216-SUM($F216:Y216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AA$3>($B213+$E216),$C216-SUM($F216:Z216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AB$3>($B213+$E216),$C216-SUM($F216:AA216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AC$3>($B213+$E216),$C216-SUM($F216:AB216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AD$3>($B213+$E216),$C216-SUM($F216:AC216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AE$3>($B213+$E216),$C216-SUM($F216:AD216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AF$3>($B213+$E216),$C216-SUM($F216:AE216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AG$3>($B213+$E216),$C216-SUM($F216:AF216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AH$3>($B213+$E216),$C216-SUM($F216:AG216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AI$3>($B213+$E216),$C216-SUM($F216:AH216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AJ$3>($B213+$E216),$C216-SUM($F216:AI216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AK$3>($B213+$E216),$C216-SUM($F216:AJ216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AL$3>($B213+$E216),$C216-SUM($F216:AK216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AM$3>($B213+$E216),$C216-SUM($F216:AL216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AN$3>($B213+$E216),$C216-SUM($F216:AM216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AO$3>($B213+$E216),$C216-SUM($F216:AN216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AP$3>($B213+$E216),$C216-SUM($F216:AO216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AQ$3>($B213+$E216),$C216-SUM($F216:AP216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AR$3>($B213+$E216),$C216-SUM($F216:AQ216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AS$3>($B213+$E216),$C216-SUM($F216:AR216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AT$3>($B213+$E216),$C216-SUM($F216:AS216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AU$3>($B213+$E216),$C216-SUM($F216:AT216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AV$3>($B213+$E216),$C216-SUM($F216:AU216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AW$3>($B213+$E216),$C216-SUM($F216:AV216),($C216/$B213)))","v":0.10602499999999999},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AX$3>($B213+$E216),$C216-SUM($F216:AW216),($C216/$B213)))","v":2.6645352591003757E-15},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AY$3>($B213+$E216),$C216-SUM($F216:AX216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AZ$3>($B213+$E216),$C216-SUM($F216:AY216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BA$3>($B213+$E216),$C216-SUM($F216:AZ216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BB$3>($B213+$E216),$C216-SUM($F216:BA216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BC$3>($B213+$E216),$C216-SUM($F216:BB216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BD$3>($B213+$E216),$C216-SUM($F216:BC216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BE$3>($B213+$E216),$C216-SUM($F216:BD216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BF$3>($B213+$E216),$C216-SUM($F216:BE216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BG$3>($B213+$E216),$C216-SUM($F216:BF216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BH$3>($B213+$E216),$C216-SUM($F216:BG216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BI$3>($B213+$E216),$C216-SUM($F216:BH216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BJ$3>($B213+$E216),$C216-SUM($F216:BI216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BK$3>($B213+$E216),$C216-SUM($F216:BJ216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BL$3>($B213+$E216),$C216-SUM($F216:BK216),($C216/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BM$3>($B213+$E216),$C216-SUM($F216:BL216),($C216/$B213)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A210)","v":0.1792600842264358},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A210,E217+1)","v":1.873},"2017-18",5,null,null,null,null,null,{"$f":"IF($B213=\"n/a\",\"n/a\",IF(K$3>($B213+$E217),$C217-SUM($F217:J217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(L$3>($B213+$E217),$C217-SUM($F217:K217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(M$3>($B213+$E217),$C217-SUM($F217:L217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(N$3>($B213+$E217),$C217-SUM($F217:M217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(O$3>($B213+$E217),$C217-SUM($F217:N217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(P$3>($B213+$E217),$C217-SUM($F217:O217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Q$3>($B213+$E217),$C217-SUM($F217:P217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(R$3>($B213+$E217),$C217-SUM($F217:Q217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(S$3>($B213+$E217),$C217-SUM($F217:R217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(T$3>($B213+$E217),$C217-SUM($F217:S217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(U$3>($B213+$E217),$C217-SUM($F217:T217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(V$3>($B213+$E217),$C217-SUM($F217:U217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(W$3>($B213+$E217),$C217-SUM($F217:V217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(X$3>($B213+$E217),$C217-SUM($F217:W217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Y$3>($B213+$E217),$C217-SUM($F217:X217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Z$3>($B213+$E217),$C217-SUM($F217:Y217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AA$3>($B213+$E217),$C217-SUM($F217:Z217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AB$3>($B213+$E217),$C217-SUM($F217:AA217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AC$3>($B213+$E217),$C217-SUM($F217:AB217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AD$3>($B213+$E217),$C217-SUM($F217:AC217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AE$3>($B213+$E217),$C217-SUM($F217:AD217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AF$3>($B213+$E217),$C217-SUM($F217:AE217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AG$3>($B213+$E217),$C217-SUM($F217:AF217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AH$3>($B213+$E217),$C217-SUM($F217:AG217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AI$3>($B213+$E217),$C217-SUM($F217:AH217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AJ$3>($B213+$E217),$C217-SUM($F217:AI217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AK$3>($B213+$E217),$C217-SUM($F217:AJ217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AL$3>($B213+$E217),$C217-SUM($F217:AK217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AM$3>($B213+$E217),$C217-SUM($F217:AL217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AN$3>($B213+$E217),$C217-SUM($F217:AM217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AO$3>($B213+$E217),$C217-SUM($F217:AN217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AP$3>($B213+$E217),$C217-SUM($F217:AO217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AQ$3>($B213+$E217),$C217-SUM($F217:AP217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AR$3>($B213+$E217),$C217-SUM($F217:AQ217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AS$3>($B213+$E217),$C217-SUM($F217:AR217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AT$3>($B213+$E217),$C217-SUM($F217:AS217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AU$3>($B213+$E217),$C217-SUM($F217:AT217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AV$3>($B213+$E217),$C217-SUM($F217:AU217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AW$3>($B213+$E217),$C217-SUM($F217:AV217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AX$3>($B213+$E217),$C217-SUM($F217:AW217),($C217/$B213)))","v":4.6824999999999999E-2},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AY$3>($B213+$E217),$C217-SUM($F217:AX217),($C217/$B213)))","v":1.9984014443252818E-15},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AZ$3>($B213+$E217),$C217-SUM($F217:AY217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BA$3>($B213+$E217),$C217-SUM($F217:AZ217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BB$3>($B213+$E217),$C217-SUM($F217:BA217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BC$3>($B213+$E217),$C217-SUM($F217:BB217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BD$3>($B213+$E217),$C217-SUM($F217:BC217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BE$3>($B213+$E217),$C217-SUM($F217:BD217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BF$3>($B213+$E217),$C217-SUM($F217:BE217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BG$3>($B213+$E217),$C217-SUM($F217:BF217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BH$3>($B213+$E217),$C217-SUM($F217:BG217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BI$3>($B213+$E217),$C217-SUM($F217:BH217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BJ$3>($B213+$E217),$C217-SUM($F217:BI217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BK$3>($B213+$E217),$C217-SUM($F217:BJ217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BL$3>($B213+$E217),$C217-SUM($F217:BK217),($C217/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BM$3>($B213+$E217),$C217-SUM($F217:BL217),($C217/$B213)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A210,E218+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B213=\"n/a\",\"n/a\",IF(L$3>($B213+$E218),$C218-SUM($F218:K218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(M$3>($B213+$E218),$C218-SUM($F218:L218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(N$3>($B213+$E218),$C218-SUM($F218:M218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(O$3>($B213+$E218),$C218-SUM($F218:N218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(P$3>($B213+$E218),$C218-SUM($F218:O218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Q$3>($B213+$E218),$C218-SUM($F218:P218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(R$3>($B213+$E218),$C218-SUM($F218:Q218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(S$3>($B213+$E218),$C218-SUM($F218:R218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(T$3>($B213+$E218),$C218-SUM($F218:S218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(U$3>($B213+$E218),$C218-SUM($F218:T218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(V$3>($B213+$E218),$C218-SUM($F218:U218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(W$3>($B213+$E218),$C218-SUM($F218:V218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(X$3>($B213+$E218),$C218-SUM($F218:W218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Y$3>($B213+$E218),$C218-SUM($F218:X218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(Z$3>($B213+$E218),$C218-SUM($F218:Y218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AA$3>($B213+$E218),$C218-SUM($F218:Z218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AB$3>($B213+$E218),$C218-SUM($F218:AA218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AC$3>($B213+$E218),$C218-SUM($F218:AB218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AD$3>($B213+$E218),$C218-SUM($F218:AC218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AE$3>($B213+$E218),$C218-SUM($F218:AD218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AF$3>($B213+$E218),$C218-SUM($F218:AE218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AG$3>($B213+$E218),$C218-SUM($F218:AF218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AH$3>($B213+$E218),$C218-SUM($F218:AG218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AI$3>($B213+$E218),$C218-SUM($F218:AH218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AJ$3>($B213+$E218),$C218-SUM($F218:AI218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AK$3>($B213+$E218),$C218-SUM($F218:AJ218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AL$3>($B213+$E218),$C218-SUM($F218:AK218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AM$3>($B213+$E218),$C218-SUM($F218:AL218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AN$3>($B213+$E218),$C218-SUM($F218:AM218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AO$3>($B213+$E218),$C218-SUM($F218:AN218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AP$3>($B213+$E218),$C218-SUM($F218:AO218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AQ$3>($B213+$E218),$C218-SUM($F218:AP218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AR$3>($B213+$E218),$C218-SUM($F218:AQ218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AS$3>($B213+$E218),$C218-SUM($F218:AR218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AT$3>($B213+$E218),$C218-SUM($F218:AS218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AU$3>($B213+$E218),$C218-SUM($F218:AT218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AV$3>($B213+$E218),$C218-SUM($F218:AU218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AW$3>($B213+$E218),$C218-SUM($F218:AV218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AX$3>($B213+$E218),$C218-SUM($F218:AW218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AY$3>($B213+$E218),$C218-SUM($F218:AX218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(AZ$3>($B213+$E218),$C218-SUM($F218:AY218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BA$3>($B213+$E218),$C218-SUM($F218:AZ218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BB$3>($B213+$E218),$C218-SUM($F218:BA218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BC$3>($B213+$E218),$C218-SUM($F218:BB218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BD$3>($B213+$E218),$C218-SUM($F218:BC218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BE$3>($B213+$E218),$C218-SUM($F218:BD218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BF$3>($B213+$E218),$C218-SUM($F218:BE218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BG$3>($B213+$E218),$C218-SUM($F218:BF218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BH$3>($B213+$E218),$C218-SUM($F218:BG218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BI$3>($B213+$E218),$C218-SUM($F218:BH218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BJ$3>($B213+$E218),$C218-SUM($F218:BI218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BK$3>($B213+$E218),$C218-SUM($F218:BJ218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BL$3>($B213+$E218),$C218-SUM($F218:BK218),($C218/$B213)))","v":0},{"$f":"IF($B213=\"n/a\",\"n/a\",IF(BM$3>($B213+$E218),$C218-SUM($F218:BL218),($C218/$B213)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B210","v":"Substation Demountable Buildings"},null,null,{"$f":"SUBTOTAL(9,F211:F228)","v":4.5451534117739089E-3},4.5451534117739089E-3,7.0230477422994174E-3,0.18476124353250065,0.29078624353250065,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,{"$f":"SUBTOTAL(9,AL211:AL228)","v":0.33761124353250066},0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33506519128798007,0.33306609012072674,0.33306609012072674,0.33058819579020127,0.15284999999999554,4.6825000000002663E-2,1.9984014443252818E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A210+1","v":12},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A230))","v":"Substation Establishment"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B235=\"n/a\",\"n/a\",IF(F$3>$B235,+$B237,+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(G$3>$B235,+$B237-SUM($F231:F231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(H$3>$B235,+$B237-SUM($F231:G231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(I$3>$B235,+$B237-SUM($F231:H231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(J$3>$B235,+$B237-SUM($F231:I231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(K$3>$B235,+$B237-SUM($F231:J231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(L$3>$B235,+$B237-SUM($F231:K231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(M$3>$B235,+$B237-SUM($F231:L231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(N$3>$B235,+$B237-SUM($F231:M231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(O$3>$B235,+$B237-SUM($F231:N231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(P$3>$B235,+$B237-SUM($F231:O231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(Q$3>$B235,+$B237-SUM($F231:P231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(R$3>$B235,+$B237-SUM($F231:Q231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(S$3>$B235,+$B237-SUM($F231:R231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(T$3>$B235,+$B237-SUM($F231:S231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(U$3>$B235,+$B237-SUM($F231:T231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(V$3>$B235,+$B237-SUM($F231:U231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(W$3>$B235,+$B237-SUM($F231:V231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(X$3>$B235,+$B237-SUM($F231:W231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(Y$3>$B235,+$B237-SUM($F231:X231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(Z$3>$B235,+$B237-SUM($F231:Y231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AA$3>$B235,+$B237-SUM($F231:Z231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AB$3>$B235,+$B237-SUM($F231:AA231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AC$3>$B235,+$B237-SUM($F231:AB231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AD$3>$B235,+$B237-SUM($F231:AC231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AE$3>$B235,+$B237-SUM($F231:AD231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AF$3>$B235,+$B237-SUM($F231:AE231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AG$3>$B235,+$B237-SUM($F231:AF231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AH$3>$B235,+$B237-SUM($F231:AG231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AI$3>$B235,+$B237-SUM($F231:AH231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AJ$3>$B235,+$B237-SUM($F231:AI231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AK$3>$B235,+$B237-SUM($F231:AJ231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AL$3>$B235,+$B237-SUM($F231:AK231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AM$3>$B235,+$B237-SUM($F231:AL231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AN$3>$B235,+$B237-SUM($F231:AM231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AO$3>$B235,+$B237-SUM($F231:AN231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AP$3>$B235,+$B237-SUM($F231:AO231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AQ$3>$B235,+$B237-SUM($F231:AP231),+$B237/$B235))","v":2.8085222319356049},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AR$3>$B235,+$B237-SUM($F231:AQ231),+$B237/$B235))","v":1.8414741535323742},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AS$3>$B235,+$B237-SUM($F231:AR231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AT$3>$B235,+$B237-SUM($F231:AS231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AU$3>$B235,+$B237-SUM($F231:AT231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AV$3>$B235,+$B237-SUM($F231:AU231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AW$3>$B235,+$B237-SUM($F231:AV231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AX$3>$B235,+$B237-SUM($F231:AW231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AY$3>$B235,+$B237-SUM($F231:AX231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(AZ$3>$B235,+$B237-SUM($F231:AY231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BA$3>$B235,+$B237-SUM($F231:AZ231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BB$3>$B235,+$B237-SUM($F231:BA231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BC$3>$B235,+$B237-SUM($F231:BB231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BD$3>$B235,+$B237-SUM($F231:BC231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BE$3>$B235,+$B237-SUM($F231:BD231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BF$3>$B235,+$B237-SUM($F231:BE231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BG$3>$B235,+$B237-SUM($F231:BF231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BH$3>$B235,+$B237-SUM($F231:BG231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BI$3>$B235,+$B237-SUM($F231:BH231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BJ$3>$B235,+$B237-SUM($F231:BI231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BK$3>$B235,+$B237-SUM($F231:BJ231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BL$3>$B235,+$B237-SUM($F231:BK231),+$B237/$B235))","v":0},{"$f":"IF($B235=\"n/a\",\"n/a\",IF(BM$3>$B235,+$B237-SUM($F231:BL231),+$B237/$B235))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A230)","v":40},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A230,E233+1)","v":39.316078958573186},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B233=\"n/a\",\"n/a\",IF(G$3>($B233+$E233),$C233-SUM($F233:F233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(H$3>($B233+$E233),$C233-SUM($F233:G233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(I$3>($B233+$E233),$C233-SUM($F233:H233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(J$3>($B233+$E233),$C233-SUM($F233:I233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(K$3>($B233+$E233),$C233-SUM($F233:J233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(L$3>($B233+$E233),$C233-SUM($F233:K233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(M$3>($B233+$E233),$C233-SUM($F233:L233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(N$3>($B233+$E233),$C233-SUM($F233:M233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(O$3>($B233+$E233),$C233-SUM($F233:N233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(P$3>($B233+$E233),$C233-SUM($F233:O233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Q$3>($B233+$E233),$C233-SUM($F233:P233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(R$3>($B233+$E233),$C233-SUM($F233:Q233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(S$3>($B233+$E233),$C233-SUM($F233:R233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(T$3>($B233+$E233),$C233-SUM($F233:S233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(U$3>($B233+$E233),$C233-SUM($F233:T233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(V$3>($B233+$E233),$C233-SUM($F233:U233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(W$3>($B233+$E233),$C233-SUM($F233:V233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(X$3>($B233+$E233),$C233-SUM($F233:W233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Y$3>($B233+$E233),$C233-SUM($F233:X233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Z$3>($B233+$E233),$C233-SUM($F233:Y233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AA$3>($B233+$E233),$C233-SUM($F233:Z233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AB$3>($B233+$E233),$C233-SUM($F233:AA233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AC$3>($B233+$E233),$C233-SUM($F233:AB233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AD$3>($B233+$E233),$C233-SUM($F233:AC233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AE$3>($B233+$E233),$C233-SUM($F233:AD233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AF$3>($B233+$E233),$C233-SUM($F233:AE233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AG$3>($B233+$E233),$C233-SUM($F233:AF233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AH$3>($B233+$E233),$C233-SUM($F233:AG233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AI$3>($B233+$E233),$C233-SUM($F233:AH233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AJ$3>($B233+$E233),$C233-SUM($F233:AI233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AK$3>($B233+$E233),$C233-SUM($F233:AJ233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AL$3>($B233+$E233),$C233-SUM($F233:AK233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AM$3>($B233+$E233),$C233-SUM($F233:AL233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AN$3>($B233+$E233),$C233-SUM($F233:AM233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AO$3>($B233+$E233),$C233-SUM($F233:AN233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AP$3>($B233+$E233),$C233-SUM($F233:AO233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AQ$3>($B233+$E233),$C233-SUM($F233:AP233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AR$3>($B233+$E233),$C233-SUM($F233:AQ233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AS$3>($B233+$E233),$C233-SUM($F233:AR233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AT$3>($B233+$E233),$C233-SUM($F233:AS233),($C233/$B233)))","v":0.98290197396432966},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AU$3>($B233+$E233),$C233-SUM($F233:AT233),($C233/$B233)))","v":-4.2632564145606011E-14},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AV$3>($B233+$E233),$C233-SUM($F233:AU233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AW$3>($B233+$E233),$C233-SUM($F233:AV233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AX$3>($B233+$E233),$C233-SUM($F233:AW233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AY$3>($B233+$E233),$C233-SUM($F233:AX233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AZ$3>($B233+$E233),$C233-SUM($F233:AY233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BA$3>($B233+$E233),$C233-SUM($F233:AZ233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BB$3>($B233+$E233),$C233-SUM($F233:BA233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BC$3>($B233+$E233),$C233-SUM($F233:BB233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BD$3>($B233+$E233),$C233-SUM($F233:BC233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BE$3>($B233+$E233),$C233-SUM($F233:BD233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BF$3>($B233+$E233),$C233-SUM($F233:BE233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BG$3>($B233+$E233),$C233-SUM($F233:BF233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BH$3>($B233+$E233),$C233-SUM($F233:BG233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BI$3>($B233+$E233),$C233-SUM($F233:BH233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BJ$3>($B233+$E233),$C233-SUM($F233:BI233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BK$3>($B233+$E233),$C233-SUM($F233:BJ233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BL$3>($B233+$E233),$C233-SUM($F233:BK233),($C233/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BM$3>($B233+$E233),$C233-SUM($F233:BL233),($C233/$B233)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A230,E234+1)","v":8.6406229647721311},{"$f":"CONCATENATE(LEFT(D233, 4)+1 &\"-\" &IF(D233>\"2007-08\",,\"0\") &RIGHT(D233,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B233=\"n/a\",\"n/a\",IF(H$3>($B233+$E234),$C234-SUM($F234:G234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(I$3>($B233+$E234),$C234-SUM($F234:H234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(J$3>($B233+$E234),$C234-SUM($F234:I234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(K$3>($B233+$E234),$C234-SUM($F234:J234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(L$3>($B233+$E234),$C234-SUM($F234:K234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(M$3>($B233+$E234),$C234-SUM($F234:L234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(N$3>($B233+$E234),$C234-SUM($F234:M234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(O$3>($B233+$E234),$C234-SUM($F234:N234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(P$3>($B233+$E234),$C234-SUM($F234:O234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Q$3>($B233+$E234),$C234-SUM($F234:P234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(R$3>($B233+$E234),$C234-SUM($F234:Q234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(S$3>($B233+$E234),$C234-SUM($F234:R234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(T$3>($B233+$E234),$C234-SUM($F234:S234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(U$3>($B233+$E234),$C234-SUM($F234:T234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(V$3>($B233+$E234),$C234-SUM($F234:U234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(W$3>($B233+$E234),$C234-SUM($F234:V234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(X$3>($B233+$E234),$C234-SUM($F234:W234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Y$3>($B233+$E234),$C234-SUM($F234:X234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Z$3>($B233+$E234),$C234-SUM($F234:Y234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AA$3>($B233+$E234),$C234-SUM($F234:Z234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AB$3>($B233+$E234),$C234-SUM($F234:AA234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AC$3>($B233+$E234),$C234-SUM($F234:AB234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AD$3>($B233+$E234),$C234-SUM($F234:AC234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AE$3>($B233+$E234),$C234-SUM($F234:AD234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AF$3>($B233+$E234),$C234-SUM($F234:AE234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AG$3>($B233+$E234),$C234-SUM($F234:AF234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AH$3>($B233+$E234),$C234-SUM($F234:AG234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AI$3>($B233+$E234),$C234-SUM($F234:AH234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AJ$3>($B233+$E234),$C234-SUM($F234:AI234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AK$3>($B233+$E234),$C234-SUM($F234:AJ234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AL$3>($B233+$E234),$C234-SUM($F234:AK234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AM$3>($B233+$E234),$C234-SUM($F234:AL234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AN$3>($B233+$E234),$C234-SUM($F234:AM234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AO$3>($B233+$E234),$C234-SUM($F234:AN234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AP$3>($B233+$E234),$C234-SUM($F234:AO234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AQ$3>($B233+$E234),$C234-SUM($F234:AP234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AR$3>($B233+$E234),$C234-SUM($F234:AQ234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AS$3>($B233+$E234),$C234-SUM($F234:AR234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AT$3>($B233+$E234),$C234-SUM($F234:AS234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AU$3>($B233+$E234),$C234-SUM($F234:AT234),($C234/$B233)))","v":0.21601557411930328},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AV$3>($B233+$E234),$C234-SUM($F234:AU234),($C234/$B233)))","v":-8.8817841970012523E-15},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AW$3>($B233+$E234),$C234-SUM($F234:AV234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AX$3>($B233+$E234),$C234-SUM($F234:AW234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AY$3>($B233+$E234),$C234-SUM($F234:AX234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AZ$3>($B233+$E234),$C234-SUM($F234:AY234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BA$3>($B233+$E234),$C234-SUM($F234:AZ234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BB$3>($B233+$E234),$C234-SUM($F234:BA234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BC$3>($B233+$E234),$C234-SUM($F234:BB234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BD$3>($B233+$E234),$C234-SUM($F234:BC234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BE$3>($B233+$E234),$C234-SUM($F234:BD234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BF$3>($B233+$E234),$C234-SUM($F234:BE234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BG$3>($B233+$E234),$C234-SUM($F234:BF234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BH$3>($B233+$E234),$C234-SUM($F234:BG234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BI$3>($B233+$E234),$C234-SUM($F234:BH234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BJ$3>($B233+$E234),$C234-SUM($F234:BI234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BK$3>($B233+$E234),$C234-SUM($F234:BJ234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BL$3>($B233+$E234),$C234-SUM($F234:BK234),($C234/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BM$3>($B233+$E234),$C234-SUM($F234:BL234),($C234/$B233)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A230)","v":38.655673696505922},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A230,E235+1)","v":33.043905968349954},{"$f":"CONCATENATE(LEFT(D234, 4)+1 &\"-\" &IF(D234>\"2007-08\",,\"0\") &RIGHT(D234,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B233=\"n/a\",\"n/a\",IF(I$3>($B233+$E235),$C235-SUM($F235:H235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(J$3>($B233+$E235),$C235-SUM($F235:I235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(K$3>($B233+$E235),$C235-SUM($F235:J235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(L$3>($B233+$E235),$C235-SUM($F235:K235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(M$3>($B233+$E235),$C235-SUM($F235:L235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(N$3>($B233+$E235),$C235-SUM($F235:M235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(O$3>($B233+$E235),$C235-SUM($F235:N235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(P$3>($B233+$E235),$C235-SUM($F235:O235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Q$3>($B233+$E235),$C235-SUM($F235:P235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(R$3>($B233+$E235),$C235-SUM($F235:Q235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(S$3>($B233+$E235),$C235-SUM($F235:R235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(T$3>($B233+$E235),$C235-SUM($F235:S235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(U$3>($B233+$E235),$C235-SUM($F235:T235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(V$3>($B233+$E235),$C235-SUM($F235:U235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(W$3>($B233+$E235),$C235-SUM($F235:V235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(X$3>($B233+$E235),$C235-SUM($F235:W235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Y$3>($B233+$E235),$C235-SUM($F235:X235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Z$3>($B233+$E235),$C235-SUM($F235:Y235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AA$3>($B233+$E235),$C235-SUM($F235:Z235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AB$3>($B233+$E235),$C235-SUM($F235:AA235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AC$3>($B233+$E235),$C235-SUM($F235:AB235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AD$3>($B233+$E235),$C235-SUM($F235:AC235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AE$3>($B233+$E235),$C235-SUM($F235:AD235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AF$3>($B233+$E235),$C235-SUM($F235:AE235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AG$3>($B233+$E235),$C235-SUM($F235:AF235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AH$3>($B233+$E235),$C235-SUM($F235:AG235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AI$3>($B233+$E235),$C235-SUM($F235:AH235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AJ$3>($B233+$E235),$C235-SUM($F235:AI235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AK$3>($B233+$E235),$C235-SUM($F235:AJ235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AL$3>($B233+$E235),$C235-SUM($F235:AK235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AM$3>($B233+$E235),$C235-SUM($F235:AL235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AN$3>($B233+$E235),$C235-SUM($F235:AM235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AO$3>($B233+$E235),$C235-SUM($F235:AN235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AP$3>($B233+$E235),$C235-SUM($F235:AO235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AQ$3>($B233+$E235),$C235-SUM($F235:AP235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AR$3>($B233+$E235),$C235-SUM($F235:AQ235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AS$3>($B233+$E235),$C235-SUM($F235:AR235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AT$3>($B233+$E235),$C235-SUM($F235:AS235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AU$3>($B233+$E235),$C235-SUM($F235:AT235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AV$3>($B233+$E235),$C235-SUM($F235:AU235),($C235/$B233)))","v":0.82609764920874884},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AW$3>($B233+$E235),$C235-SUM($F235:AV235),($C235/$B233)))","v":2.1316282072803006E-14},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AX$3>($B233+$E235),$C235-SUM($F235:AW235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AY$3>($B233+$E235),$C235-SUM($F235:AX235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AZ$3>($B233+$E235),$C235-SUM($F235:AY235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BA$3>($B233+$E235),$C235-SUM($F235:AZ235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BB$3>($B233+$E235),$C235-SUM($F235:BA235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BC$3>($B233+$E235),$C235-SUM($F235:BB235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BD$3>($B233+$E235),$C235-SUM($F235:BC235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BE$3>($B233+$E235),$C235-SUM($F235:BD235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BF$3>($B233+$E235),$C235-SUM($F235:BE235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BG$3>($B233+$E235),$C235-SUM($F235:BF235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BH$3>($B233+$E235),$C235-SUM($F235:BG235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BI$3>($B233+$E235),$C235-SUM($F235:BH235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BJ$3>($B233+$E235),$C235-SUM($F235:BI235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BK$3>($B233+$E235),$C235-SUM($F235:BJ235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BL$3>($B233+$E235),$C235-SUM($F235:BK235),($C235/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BM$3>($B233+$E235),$C235-SUM($F235:BL235),($C235/$B233)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A230,E236+1)","v":21.542999999999999},"2016-17",4,null,null,null,null,{"$f":"IF($B233=\"n/a\",\"n/a\",IF(J$3>($B233+$E236),$C236-SUM($F236:I236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(K$3>($B233+$E236),$C236-SUM($F236:J236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(L$3>($B233+$E236),$C236-SUM($F236:K236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(M$3>($B233+$E236),$C236-SUM($F236:L236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(N$3>($B233+$E236),$C236-SUM($F236:M236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(O$3>($B233+$E236),$C236-SUM($F236:N236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(P$3>($B233+$E236),$C236-SUM($F236:O236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Q$3>($B233+$E236),$C236-SUM($F236:P236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(R$3>($B233+$E236),$C236-SUM($F236:Q236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(S$3>($B233+$E236),$C236-SUM($F236:R236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(T$3>($B233+$E236),$C236-SUM($F236:S236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(U$3>($B233+$E236),$C236-SUM($F236:T236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(V$3>($B233+$E236),$C236-SUM($F236:U236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(W$3>($B233+$E236),$C236-SUM($F236:V236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(X$3>($B233+$E236),$C236-SUM($F236:W236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Y$3>($B233+$E236),$C236-SUM($F236:X236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Z$3>($B233+$E236),$C236-SUM($F236:Y236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AA$3>($B233+$E236),$C236-SUM($F236:Z236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AB$3>($B233+$E236),$C236-SUM($F236:AA236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AC$3>($B233+$E236),$C236-SUM($F236:AB236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AD$3>($B233+$E236),$C236-SUM($F236:AC236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AE$3>($B233+$E236),$C236-SUM($F236:AD236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AF$3>($B233+$E236),$C236-SUM($F236:AE236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AG$3>($B233+$E236),$C236-SUM($F236:AF236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AH$3>($B233+$E236),$C236-SUM($F236:AG236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AI$3>($B233+$E236),$C236-SUM($F236:AH236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AJ$3>($B233+$E236),$C236-SUM($F236:AI236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AK$3>($B233+$E236),$C236-SUM($F236:AJ236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AL$3>($B233+$E236),$C236-SUM($F236:AK236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AM$3>($B233+$E236),$C236-SUM($F236:AL236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AN$3>($B233+$E236),$C236-SUM($F236:AM236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AO$3>($B233+$E236),$C236-SUM($F236:AN236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AP$3>($B233+$E236),$C236-SUM($F236:AO236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AQ$3>($B233+$E236),$C236-SUM($F236:AP236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AR$3>($B233+$E236),$C236-SUM($F236:AQ236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AS$3>($B233+$E236),$C236-SUM($F236:AR236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AT$3>($B233+$E236),$C236-SUM($F236:AS236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AU$3>($B233+$E236),$C236-SUM($F236:AT236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AV$3>($B233+$E236),$C236-SUM($F236:AU236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AW$3>($B233+$E236),$C236-SUM($F236:AV236),($C236/$B233)))","v":0.53857500000000003},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AX$3>($B233+$E236),$C236-SUM($F236:AW236),($C236/$B233)))","v":-1.4210854715202004E-14},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AY$3>($B233+$E236),$C236-SUM($F236:AX236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AZ$3>($B233+$E236),$C236-SUM($F236:AY236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BA$3>($B233+$E236),$C236-SUM($F236:AZ236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BB$3>($B233+$E236),$C236-SUM($F236:BA236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BC$3>($B233+$E236),$C236-SUM($F236:BB236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BD$3>($B233+$E236),$C236-SUM($F236:BC236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BE$3>($B233+$E236),$C236-SUM($F236:BD236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BF$3>($B233+$E236),$C236-SUM($F236:BE236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BG$3>($B233+$E236),$C236-SUM($F236:BF236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BH$3>($B233+$E236),$C236-SUM($F236:BG236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BI$3>($B233+$E236),$C236-SUM($F236:BH236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BJ$3>($B233+$E236),$C236-SUM($F236:BI236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BK$3>($B233+$E236),$C236-SUM($F236:BJ236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BL$3>($B233+$E236),$C236-SUM($F236:BK236),($C236/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BM$3>($B233+$E236),$C236-SUM($F236:BL236),($C236/$B233)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A230)","v":108.56531896708526},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A230,E237+1)","v":11.89},"2017-18",5,null,null,null,null,null,{"$f":"IF($B233=\"n/a\",\"n/a\",IF(K$3>($B233+$E237),$C237-SUM($F237:J237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(L$3>($B233+$E237),$C237-SUM($F237:K237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(M$3>($B233+$E237),$C237-SUM($F237:L237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(N$3>($B233+$E237),$C237-SUM($F237:M237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(O$3>($B233+$E237),$C237-SUM($F237:N237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(P$3>($B233+$E237),$C237-SUM($F237:O237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Q$3>($B233+$E237),$C237-SUM($F237:P237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(R$3>($B233+$E237),$C237-SUM($F237:Q237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(S$3>($B233+$E237),$C237-SUM($F237:R237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(T$3>($B233+$E237),$C237-SUM($F237:S237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(U$3>($B233+$E237),$C237-SUM($F237:T237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(V$3>($B233+$E237),$C237-SUM($F237:U237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(W$3>($B233+$E237),$C237-SUM($F237:V237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(X$3>($B233+$E237),$C237-SUM($F237:W237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Y$3>($B233+$E237),$C237-SUM($F237:X237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Z$3>($B233+$E237),$C237-SUM($F237:Y237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AA$3>($B233+$E237),$C237-SUM($F237:Z237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AB$3>($B233+$E237),$C237-SUM($F237:AA237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AC$3>($B233+$E237),$C237-SUM($F237:AB237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AD$3>($B233+$E237),$C237-SUM($F237:AC237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AE$3>($B233+$E237),$C237-SUM($F237:AD237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AF$3>($B233+$E237),$C237-SUM($F237:AE237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AG$3>($B233+$E237),$C237-SUM($F237:AF237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AH$3>($B233+$E237),$C237-SUM($F237:AG237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AI$3>($B233+$E237),$C237-SUM($F237:AH237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AJ$3>($B233+$E237),$C237-SUM($F237:AI237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AK$3>($B233+$E237),$C237-SUM($F237:AJ237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AL$3>($B233+$E237),$C237-SUM($F237:AK237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AM$3>($B233+$E237),$C237-SUM($F237:AL237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AN$3>($B233+$E237),$C237-SUM($F237:AM237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AO$3>($B233+$E237),$C237-SUM($F237:AN237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AP$3>($B233+$E237),$C237-SUM($F237:AO237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AQ$3>($B233+$E237),$C237-SUM($F237:AP237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AR$3>($B233+$E237),$C237-SUM($F237:AQ237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AS$3>($B233+$E237),$C237-SUM($F237:AR237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AT$3>($B233+$E237),$C237-SUM($F237:AS237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AU$3>($B233+$E237),$C237-SUM($F237:AT237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AV$3>($B233+$E237),$C237-SUM($F237:AU237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AW$3>($B233+$E237),$C237-SUM($F237:AV237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AX$3>($B233+$E237),$C237-SUM($F237:AW237),($C237/$B233)))","v":0.29725000000000001},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AY$3>($B233+$E237),$C237-SUM($F237:AX237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AZ$3>($B233+$E237),$C237-SUM($F237:AY237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BA$3>($B233+$E237),$C237-SUM($F237:AZ237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BB$3>($B233+$E237),$C237-SUM($F237:BA237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BC$3>($B233+$E237),$C237-SUM($F237:BB237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BD$3>($B233+$E237),$C237-SUM($F237:BC237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BE$3>($B233+$E237),$C237-SUM($F237:BD237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BF$3>($B233+$E237),$C237-SUM($F237:BE237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BG$3>($B233+$E237),$C237-SUM($F237:BF237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BH$3>($B233+$E237),$C237-SUM($F237:BG237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BI$3>($B233+$E237),$C237-SUM($F237:BH237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BJ$3>($B233+$E237),$C237-SUM($F237:BI237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BK$3>($B233+$E237),$C237-SUM($F237:BJ237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BL$3>($B233+$E237),$C237-SUM($F237:BK237),($C237/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BM$3>($B233+$E237),$C237-SUM($F237:BL237),($C237/$B233)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A230,E238+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B233=\"n/a\",\"n/a\",IF(L$3>($B233+$E238),$C238-SUM($F238:K238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(M$3>($B233+$E238),$C238-SUM($F238:L238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(N$3>($B233+$E238),$C238-SUM($F238:M238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(O$3>($B233+$E238),$C238-SUM($F238:N238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(P$3>($B233+$E238),$C238-SUM($F238:O238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Q$3>($B233+$E238),$C238-SUM($F238:P238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(R$3>($B233+$E238),$C238-SUM($F238:Q238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(S$3>($B233+$E238),$C238-SUM($F238:R238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(T$3>($B233+$E238),$C238-SUM($F238:S238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(U$3>($B233+$E238),$C238-SUM($F238:T238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(V$3>($B233+$E238),$C238-SUM($F238:U238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(W$3>($B233+$E238),$C238-SUM($F238:V238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(X$3>($B233+$E238),$C238-SUM($F238:W238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Y$3>($B233+$E238),$C238-SUM($F238:X238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(Z$3>($B233+$E238),$C238-SUM($F238:Y238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AA$3>($B233+$E238),$C238-SUM($F238:Z238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AB$3>($B233+$E238),$C238-SUM($F238:AA238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AC$3>($B233+$E238),$C238-SUM($F238:AB238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AD$3>($B233+$E238),$C238-SUM($F238:AC238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AE$3>($B233+$E238),$C238-SUM($F238:AD238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AF$3>($B233+$E238),$C238-SUM($F238:AE238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AG$3>($B233+$E238),$C238-SUM($F238:AF238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AH$3>($B233+$E238),$C238-SUM($F238:AG238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AI$3>($B233+$E238),$C238-SUM($F238:AH238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AJ$3>($B233+$E238),$C238-SUM($F238:AI238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AK$3>($B233+$E238),$C238-SUM($F238:AJ238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AL$3>($B233+$E238),$C238-SUM($F238:AK238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AM$3>($B233+$E238),$C238-SUM($F238:AL238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AN$3>($B233+$E238),$C238-SUM($F238:AM238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AO$3>($B233+$E238),$C238-SUM($F238:AN238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AP$3>($B233+$E238),$C238-SUM($F238:AO238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AQ$3>($B233+$E238),$C238-SUM($F238:AP238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AR$3>($B233+$E238),$C238-SUM($F238:AQ238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AS$3>($B233+$E238),$C238-SUM($F238:AR238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AT$3>($B233+$E238),$C238-SUM($F238:AS238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AU$3>($B233+$E238),$C238-SUM($F238:AT238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AV$3>($B233+$E238),$C238-SUM($F238:AU238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AW$3>($B233+$E238),$C238-SUM($F238:AV238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AX$3>($B233+$E238),$C238-SUM($F238:AW238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AY$3>($B233+$E238),$C238-SUM($F238:AX238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(AZ$3>($B233+$E238),$C238-SUM($F238:AY238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BA$3>($B233+$E238),$C238-SUM($F238:AZ238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BB$3>($B233+$E238),$C238-SUM($F238:BA238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BC$3>($B233+$E238),$C238-SUM($F238:BB238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BD$3>($B233+$E238),$C238-SUM($F238:BC238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BE$3>($B233+$E238),$C238-SUM($F238:BD238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BF$3>($B233+$E238),$C238-SUM($F238:BE238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BG$3>($B233+$E238),$C238-SUM($F238:BF238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BH$3>($B233+$E238),$C238-SUM($F238:BG238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BI$3>($B233+$E238),$C238-SUM($F238:BH238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BJ$3>($B233+$E238),$C238-SUM($F238:BI238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BK$3>($B233+$E238),$C238-SUM($F238:BJ238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BL$3>($B233+$E238),$C238-SUM($F238:BK238),($C238/$B233)))","v":0},{"$f":"IF($B233=\"n/a\",\"n/a\",IF(BM$3>($B233+$E238),$C238-SUM($F238:BL238),($C238/$B233)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B230","v":"Substation Establishment"},null,null,{"$f":"SUBTOTAL(9,F231:F248)","v":2.8085222319356049},3.7914242058999346,4.0074397800192383,4.8335374292279871,5.3721124292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,{"$f":"SUBTOTAL(9,AL231:AL248)","v":5.6693624292279869},5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,4.7023143508247562,2.860840197292382,2.860840197292382,1.8779382233280095,1.66192264920874,0.83582500000002136,0.2972499999999858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A230+1","v":13},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A250))","v":"Substation Fences"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B255=\"n/a\",\"n/a\",IF(F$3>$B255,+$B257,+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(G$3>$B255,+$B257-SUM($F251:F251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(H$3>$B255,+$B257-SUM($F251:G251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(I$3>$B255,+$B257-SUM($F251:H251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(J$3>$B255,+$B257-SUM($F251:I251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(K$3>$B255,+$B257-SUM($F251:J251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(L$3>$B255,+$B257-SUM($F251:K251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(M$3>$B255,+$B257-SUM($F251:L251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(N$3>$B255,+$B257-SUM($F251:M251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(O$3>$B255,+$B257-SUM($F251:N251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(P$3>$B255,+$B257-SUM($F251:O251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(Q$3>$B255,+$B257-SUM($F251:P251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(R$3>$B255,+$B257-SUM($F251:Q251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(S$3>$B255,+$B257-SUM($F251:R251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(T$3>$B255,+$B257-SUM($F251:S251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(U$3>$B255,+$B257-SUM($F251:T251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(V$3>$B255,+$B257-SUM($F251:U251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(W$3>$B255,+$B257-SUM($F251:V251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(X$3>$B255,+$B257-SUM($F251:W251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(Y$3>$B255,+$B257-SUM($F251:X251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(Z$3>$B255,+$B257-SUM($F251:Y251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AA$3>$B255,+$B257-SUM($F251:Z251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AB$3>$B255,+$B257-SUM($F251:AA251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AC$3>$B255,+$B257-SUM($F251:AB251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AD$3>$B255,+$B257-SUM($F251:AC251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AE$3>$B255,+$B257-SUM($F251:AD251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AF$3>$B255,+$B257-SUM($F251:AE251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AG$3>$B255,+$B257-SUM($F251:AF251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AH$3>$B255,+$B257-SUM($F251:AG251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AI$3>$B255,+$B257-SUM($F251:AH251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AJ$3>$B255,+$B257-SUM($F251:AI251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AK$3>$B255,+$B257-SUM($F251:AJ251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AL$3>$B255,+$B257-SUM($F251:AK251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AM$3>$B255,+$B257-SUM($F251:AL251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AN$3>$B255,+$B257-SUM($F251:AM251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AO$3>$B255,+$B257-SUM($F251:AN251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AP$3>$B255,+$B257-SUM($F251:AO251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AQ$3>$B255,+$B257-SUM($F251:AP251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AR$3>$B255,+$B257-SUM($F251:AQ251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AS$3>$B255,+$B257-SUM($F251:AR251),+$B257/$B255))","v":9.3178980606740666E-2},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AT$3>$B255,+$B257-SUM($F251:AS251),+$B257/$B255))","v":8.3995041085582756E-4},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AU$3>$B255,+$B257-SUM($F251:AT251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AV$3>$B255,+$B257-SUM($F251:AU251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AW$3>$B255,+$B257-SUM($F251:AV251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AX$3>$B255,+$B257-SUM($F251:AW251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AY$3>$B255,+$B257-SUM($F251:AX251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(AZ$3>$B255,+$B257-SUM($F251:AY251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BA$3>$B255,+$B257-SUM($F251:AZ251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BB$3>$B255,+$B257-SUM($F251:BA251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BC$3>$B255,+$B257-SUM($F251:BB251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BD$3>$B255,+$B257-SUM($F251:BC251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BE$3>$B255,+$B257-SUM($F251:BD251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BF$3>$B255,+$B257-SUM($F251:BE251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BG$3>$B255,+$B257-SUM($F251:BF251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BH$3>$B255,+$B257-SUM($F251:BG251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BI$3>$B255,+$B257-SUM($F251:BH251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BJ$3>$B255,+$B257-SUM($F251:BI251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BK$3>$B255,+$B257-SUM($F251:BJ251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BL$3>$B255,+$B257-SUM($F251:BK251),+$B257/$B255))","v":0},{"$f":"IF($B255=\"n/a\",\"n/a\",IF(BM$3>$B255,+$B257-SUM($F251:BL251),+$B257/$B255))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A250)","v":40},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A250,E253+1)","v":3.2765370808283478},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B253=\"n/a\",\"n/a\",IF(G$3>($B253+$E253),$C253-SUM($F253:F253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(H$3>($B253+$E253),$C253-SUM($F253:G253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(I$3>($B253+$E253),$C253-SUM($F253:H253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(J$3>($B253+$E253),$C253-SUM($F253:I253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(K$3>($B253+$E253),$C253-SUM($F253:J253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(L$3>($B253+$E253),$C253-SUM($F253:K253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(M$3>($B253+$E253),$C253-SUM($F253:L253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(N$3>($B253+$E253),$C253-SUM($F253:M253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(O$3>($B253+$E253),$C253-SUM($F253:N253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(P$3>($B253+$E253),$C253-SUM($F253:O253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Q$3>($B253+$E253),$C253-SUM($F253:P253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(R$3>($B253+$E253),$C253-SUM($F253:Q253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(S$3>($B253+$E253),$C253-SUM($F253:R253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(T$3>($B253+$E253),$C253-SUM($F253:S253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(U$3>($B253+$E253),$C253-SUM($F253:T253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(V$3>($B253+$E253),$C253-SUM($F253:U253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(W$3>($B253+$E253),$C253-SUM($F253:V253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(X$3>($B253+$E253),$C253-SUM($F253:W253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Y$3>($B253+$E253),$C253-SUM($F253:X253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Z$3>($B253+$E253),$C253-SUM($F253:Y253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AA$3>($B253+$E253),$C253-SUM($F253:Z253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AB$3>($B253+$E253),$C253-SUM($F253:AA253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AC$3>($B253+$E253),$C253-SUM($F253:AB253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AD$3>($B253+$E253),$C253-SUM($F253:AC253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AE$3>($B253+$E253),$C253-SUM($F253:AD253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AF$3>($B253+$E253),$C253-SUM($F253:AE253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AG$3>($B253+$E253),$C253-SUM($F253:AF253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AH$3>($B253+$E253),$C253-SUM($F253:AG253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AI$3>($B253+$E253),$C253-SUM($F253:AH253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AJ$3>($B253+$E253),$C253-SUM($F253:AI253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AK$3>($B253+$E253),$C253-SUM($F253:AJ253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AL$3>($B253+$E253),$C253-SUM($F253:AK253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AM$3>($B253+$E253),$C253-SUM($F253:AL253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AN$3>($B253+$E253),$C253-SUM($F253:AM253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AO$3>($B253+$E253),$C253-SUM($F253:AN253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AP$3>($B253+$E253),$C253-SUM($F253:AO253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AQ$3>($B253+$E253),$C253-SUM($F253:AP253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AR$3>($B253+$E253),$C253-SUM($F253:AQ253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AS$3>($B253+$E253),$C253-SUM($F253:AR253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AT$3>($B253+$E253),$C253-SUM($F253:AS253),($C253/$B253)))","v":8.1913427020708696E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AU$3>($B253+$E253),$C253-SUM($F253:AT253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AV$3>($B253+$E253),$C253-SUM($F253:AU253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AW$3>($B253+$E253),$C253-SUM($F253:AV253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AX$3>($B253+$E253),$C253-SUM($F253:AW253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AY$3>($B253+$E253),$C253-SUM($F253:AX253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AZ$3>($B253+$E253),$C253-SUM($F253:AY253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BA$3>($B253+$E253),$C253-SUM($F253:AZ253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BB$3>($B253+$E253),$C253-SUM($F253:BA253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BC$3>($B253+$E253),$C253-SUM($F253:BB253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BD$3>($B253+$E253),$C253-SUM($F253:BC253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BE$3>($B253+$E253),$C253-SUM($F253:BD253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BF$3>($B253+$E253),$C253-SUM($F253:BE253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BG$3>($B253+$E253),$C253-SUM($F253:BF253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BH$3>($B253+$E253),$C253-SUM($F253:BG253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BI$3>($B253+$E253),$C253-SUM($F253:BH253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BJ$3>($B253+$E253),$C253-SUM($F253:BI253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BK$3>($B253+$E253),$C253-SUM($F253:BJ253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BL$3>($B253+$E253),$C253-SUM($F253:BK253),($C253/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BM$3>($B253+$E253),$C253-SUM($F253:BL253),($C253/$B253)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A250,E254+1)","v":-0.86744433906889906},{"$f":"CONCATENATE(LEFT(D253, 4)+1 &\"-\" &IF(D253>\"2007-08\",,\"0\") &RIGHT(D253,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B253=\"n/a\",\"n/a\",IF(H$3>($B253+$E254),$C254-SUM($F254:G254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(I$3>($B253+$E254),$C254-SUM($F254:H254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(J$3>($B253+$E254),$C254-SUM($F254:I254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(K$3>($B253+$E254),$C254-SUM($F254:J254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(L$3>($B253+$E254),$C254-SUM($F254:K254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(M$3>($B253+$E254),$C254-SUM($F254:L254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(N$3>($B253+$E254),$C254-SUM($F254:M254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(O$3>($B253+$E254),$C254-SUM($F254:N254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(P$3>($B253+$E254),$C254-SUM($F254:O254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Q$3>($B253+$E254),$C254-SUM($F254:P254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(R$3>($B253+$E254),$C254-SUM($F254:Q254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(S$3>($B253+$E254),$C254-SUM($F254:R254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(T$3>($B253+$E254),$C254-SUM($F254:S254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(U$3>($B253+$E254),$C254-SUM($F254:T254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(V$3>($B253+$E254),$C254-SUM($F254:U254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(W$3>($B253+$E254),$C254-SUM($F254:V254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(X$3>($B253+$E254),$C254-SUM($F254:W254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Y$3>($B253+$E254),$C254-SUM($F254:X254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Z$3>($B253+$E254),$C254-SUM($F254:Y254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AA$3>($B253+$E254),$C254-SUM($F254:Z254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AB$3>($B253+$E254),$C254-SUM($F254:AA254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AC$3>($B253+$E254),$C254-SUM($F254:AB254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AD$3>($B253+$E254),$C254-SUM($F254:AC254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AE$3>($B253+$E254),$C254-SUM($F254:AD254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AF$3>($B253+$E254),$C254-SUM($F254:AE254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AG$3>($B253+$E254),$C254-SUM($F254:AF254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AH$3>($B253+$E254),$C254-SUM($F254:AG254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AI$3>($B253+$E254),$C254-SUM($F254:AH254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AJ$3>($B253+$E254),$C254-SUM($F254:AI254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AK$3>($B253+$E254),$C254-SUM($F254:AJ254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AL$3>($B253+$E254),$C254-SUM($F254:AK254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AM$3>($B253+$E254),$C254-SUM($F254:AL254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AN$3>($B253+$E254),$C254-SUM($F254:AM254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AO$3>($B253+$E254),$C254-SUM($F254:AN254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AP$3>($B253+$E254),$C254-SUM($F254:AO254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AQ$3>($B253+$E254),$C254-SUM($F254:AP254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AR$3>($B253+$E254),$C254-SUM($F254:AQ254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AS$3>($B253+$E254),$C254-SUM($F254:AR254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AT$3>($B253+$E254),$C254-SUM($F254:AS254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AU$3>($B253+$E254),$C254-SUM($F254:AT254),($C254/$B253)))","v":-2.1686108476722477E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AV$3>($B253+$E254),$C254-SUM($F254:AU254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AW$3>($B253+$E254),$C254-SUM($F254:AV254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AX$3>($B253+$E254),$C254-SUM($F254:AW254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AY$3>($B253+$E254),$C254-SUM($F254:AX254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AZ$3>($B253+$E254),$C254-SUM($F254:AY254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BA$3>($B253+$E254),$C254-SUM($F254:AZ254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BB$3>($B253+$E254),$C254-SUM($F254:BA254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BC$3>($B253+$E254),$C254-SUM($F254:BB254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BD$3>($B253+$E254),$C254-SUM($F254:BC254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BE$3>($B253+$E254),$C254-SUM($F254:BD254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BF$3>($B253+$E254),$C254-SUM($F254:BE254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BG$3>($B253+$E254),$C254-SUM($F254:BF254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BH$3>($B253+$E254),$C254-SUM($F254:BG254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BI$3>($B253+$E254),$C254-SUM($F254:BH254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BJ$3>($B253+$E254),$C254-SUM($F254:BI254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BK$3>($B253+$E254),$C254-SUM($F254:BJ254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BL$3>($B253+$E254),$C254-SUM($F254:BK254),($C254/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BM$3>($B253+$E254),$C254-SUM($F254:BL254),($C254/$B253)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A250)","v":40.009014376476181},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A250,E255+1)","v":0.27602307074637722},{"$f":"CONCATENATE(LEFT(D254, 4)+1 &\"-\" &IF(D254>\"2007-08\",,\"0\") &RIGHT(D254,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B253=\"n/a\",\"n/a\",IF(I$3>($B253+$E255),$C255-SUM($F255:H255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(J$3>($B253+$E255),$C255-SUM($F255:I255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(K$3>($B253+$E255),$C255-SUM($F255:J255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(L$3>($B253+$E255),$C255-SUM($F255:K255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(M$3>($B253+$E255),$C255-SUM($F255:L255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(N$3>($B253+$E255),$C255-SUM($F255:M255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(O$3>($B253+$E255),$C255-SUM($F255:N255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(P$3>($B253+$E255),$C255-SUM($F255:O255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Q$3>($B253+$E255),$C255-SUM($F255:P255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(R$3>($B253+$E255),$C255-SUM($F255:Q255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(S$3>($B253+$E255),$C255-SUM($F255:R255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(T$3>($B253+$E255),$C255-SUM($F255:S255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(U$3>($B253+$E255),$C255-SUM($F255:T255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(V$3>($B253+$E255),$C255-SUM($F255:U255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(W$3>($B253+$E255),$C255-SUM($F255:V255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(X$3>($B253+$E255),$C255-SUM($F255:W255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Y$3>($B253+$E255),$C255-SUM($F255:X255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Z$3>($B253+$E255),$C255-SUM($F255:Y255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AA$3>($B253+$E255),$C255-SUM($F255:Z255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AB$3>($B253+$E255),$C255-SUM($F255:AA255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AC$3>($B253+$E255),$C255-SUM($F255:AB255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AD$3>($B253+$E255),$C255-SUM($F255:AC255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AE$3>($B253+$E255),$C255-SUM($F255:AD255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AF$3>($B253+$E255),$C255-SUM($F255:AE255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AG$3>($B253+$E255),$C255-SUM($F255:AF255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AH$3>($B253+$E255),$C255-SUM($F255:AG255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AI$3>($B253+$E255),$C255-SUM($F255:AH255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AJ$3>($B253+$E255),$C255-SUM($F255:AI255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AK$3>($B253+$E255),$C255-SUM($F255:AJ255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AL$3>($B253+$E255),$C255-SUM($F255:AK255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AM$3>($B253+$E255),$C255-SUM($F255:AL255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AN$3>($B253+$E255),$C255-SUM($F255:AM255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AO$3>($B253+$E255),$C255-SUM($F255:AN255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AP$3>($B253+$E255),$C255-SUM($F255:AO255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AQ$3>($B253+$E255),$C255-SUM($F255:AP255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AR$3>($B253+$E255),$C255-SUM($F255:AQ255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AS$3>($B253+$E255),$C255-SUM($F255:AR255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AT$3>($B253+$E255),$C255-SUM($F255:AS255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AU$3>($B253+$E255),$C255-SUM($F255:AT255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AV$3>($B253+$E255),$C255-SUM($F255:AU255),($C255/$B253)))","v":6.9005767686594307E-3},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AW$3>($B253+$E255),$C255-SUM($F255:AV255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AX$3>($B253+$E255),$C255-SUM($F255:AW255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AY$3>($B253+$E255),$C255-SUM($F255:AX255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AZ$3>($B253+$E255),$C255-SUM($F255:AY255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BA$3>($B253+$E255),$C255-SUM($F255:AZ255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BB$3>($B253+$E255),$C255-SUM($F255:BA255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BC$3>($B253+$E255),$C255-SUM($F255:BB255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BD$3>($B253+$E255),$C255-SUM($F255:BC255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BE$3>($B253+$E255),$C255-SUM($F255:BD255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BF$3>($B253+$E255),$C255-SUM($F255:BE255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BG$3>($B253+$E255),$C255-SUM($F255:BF255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BH$3>($B253+$E255),$C255-SUM($F255:BG255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BI$3>($B253+$E255),$C255-SUM($F255:BH255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BJ$3>($B253+$E255),$C255-SUM($F255:BI255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BK$3>($B253+$E255),$C255-SUM($F255:BJ255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BL$3>($B253+$E255),$C255-SUM($F255:BK255),($C255/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BM$3>($B253+$E255),$C255-SUM($F255:BL255),($C255/$B253)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A250,E256+1)","v":1.8660000000000001},"2016-17",4,null,null,null,null,{"$f":"IF($B253=\"n/a\",\"n/a\",IF(J$3>($B253+$E256),$C256-SUM($F256:I256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(K$3>($B253+$E256),$C256-SUM($F256:J256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(L$3>($B253+$E256),$C256-SUM($F256:K256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(M$3>($B253+$E256),$C256-SUM($F256:L256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(N$3>($B253+$E256),$C256-SUM($F256:M256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(O$3>($B253+$E256),$C256-SUM($F256:N256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(P$3>($B253+$E256),$C256-SUM($F256:O256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Q$3>($B253+$E256),$C256-SUM($F256:P256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(R$3>($B253+$E256),$C256-SUM($F256:Q256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(S$3>($B253+$E256),$C256-SUM($F256:R256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(T$3>($B253+$E256),$C256-SUM($F256:S256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(U$3>($B253+$E256),$C256-SUM($F256:T256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(V$3>($B253+$E256),$C256-SUM($F256:U256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(W$3>($B253+$E256),$C256-SUM($F256:V256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(X$3>($B253+$E256),$C256-SUM($F256:W256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Y$3>($B253+$E256),$C256-SUM($F256:X256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Z$3>($B253+$E256),$C256-SUM($F256:Y256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AA$3>($B253+$E256),$C256-SUM($F256:Z256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AB$3>($B253+$E256),$C256-SUM($F256:AA256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AC$3>($B253+$E256),$C256-SUM($F256:AB256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AD$3>($B253+$E256),$C256-SUM($F256:AC256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AE$3>($B253+$E256),$C256-SUM($F256:AD256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AF$3>($B253+$E256),$C256-SUM($F256:AE256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AG$3>($B253+$E256),$C256-SUM($F256:AF256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AH$3>($B253+$E256),$C256-SUM($F256:AG256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AI$3>($B253+$E256),$C256-SUM($F256:AH256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AJ$3>($B253+$E256),$C256-SUM($F256:AI256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AK$3>($B253+$E256),$C256-SUM($F256:AJ256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AL$3>($B253+$E256),$C256-SUM($F256:AK256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AM$3>($B253+$E256),$C256-SUM($F256:AL256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AN$3>($B253+$E256),$C256-SUM($F256:AM256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AO$3>($B253+$E256),$C256-SUM($F256:AN256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AP$3>($B253+$E256),$C256-SUM($F256:AO256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AQ$3>($B253+$E256),$C256-SUM($F256:AP256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AR$3>($B253+$E256),$C256-SUM($F256:AQ256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AS$3>($B253+$E256),$C256-SUM($F256:AR256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AT$3>($B253+$E256),$C256-SUM($F256:AS256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AU$3>($B253+$E256),$C256-SUM($F256:AT256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AV$3>($B253+$E256),$C256-SUM($F256:AU256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AW$3>($B253+$E256),$C256-SUM($F256:AV256),($C256/$B253)))","v":4.6650000000000004E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AX$3>($B253+$E256),$C256-SUM($F256:AW256),($C256/$B253)))","v":-1.1102230246251565E-15},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AY$3>($B253+$E256),$C256-SUM($F256:AX256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AZ$3>($B253+$E256),$C256-SUM($F256:AY256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BA$3>($B253+$E256),$C256-SUM($F256:AZ256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BB$3>($B253+$E256),$C256-SUM($F256:BA256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BC$3>($B253+$E256),$C256-SUM($F256:BB256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BD$3>($B253+$E256),$C256-SUM($F256:BC256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BE$3>($B253+$E256),$C256-SUM($F256:BD256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BF$3>($B253+$E256),$C256-SUM($F256:BE256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BG$3>($B253+$E256),$C256-SUM($F256:BF256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BH$3>($B253+$E256),$C256-SUM($F256:BG256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BI$3>($B253+$E256),$C256-SUM($F256:BH256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BJ$3>($B253+$E256),$C256-SUM($F256:BI256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BK$3>($B253+$E256),$C256-SUM($F256:BJ256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BL$3>($B253+$E256),$C256-SUM($F256:BK256),($C256/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BM$3>($B253+$E256),$C256-SUM($F256:BL256),($C256/$B253)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A250)","v":3.7279991746804826},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A250,E257+1)","v":0.432},"2017-18",5,null,null,null,null,null,{"$f":"IF($B253=\"n/a\",\"n/a\",IF(K$3>($B253+$E257),$C257-SUM($F257:J257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(L$3>($B253+$E257),$C257-SUM($F257:K257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(M$3>($B253+$E257),$C257-SUM($F257:L257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(N$3>($B253+$E257),$C257-SUM($F257:M257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(O$3>($B253+$E257),$C257-SUM($F257:N257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(P$3>($B253+$E257),$C257-SUM($F257:O257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Q$3>($B253+$E257),$C257-SUM($F257:P257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(R$3>($B253+$E257),$C257-SUM($F257:Q257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(S$3>($B253+$E257),$C257-SUM($F257:R257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(T$3>($B253+$E257),$C257-SUM($F257:S257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(U$3>($B253+$E257),$C257-SUM($F257:T257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(V$3>($B253+$E257),$C257-SUM($F257:U257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(W$3>($B253+$E257),$C257-SUM($F257:V257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(X$3>($B253+$E257),$C257-SUM($F257:W257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Y$3>($B253+$E257),$C257-SUM($F257:X257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Z$3>($B253+$E257),$C257-SUM($F257:Y257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AA$3>($B253+$E257),$C257-SUM($F257:Z257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AB$3>($B253+$E257),$C257-SUM($F257:AA257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AC$3>($B253+$E257),$C257-SUM($F257:AB257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AD$3>($B253+$E257),$C257-SUM($F257:AC257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AE$3>($B253+$E257),$C257-SUM($F257:AD257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AF$3>($B253+$E257),$C257-SUM($F257:AE257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AG$3>($B253+$E257),$C257-SUM($F257:AF257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AH$3>($B253+$E257),$C257-SUM($F257:AG257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AI$3>($B253+$E257),$C257-SUM($F257:AH257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AJ$3>($B253+$E257),$C257-SUM($F257:AI257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AK$3>($B253+$E257),$C257-SUM($F257:AJ257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AL$3>($B253+$E257),$C257-SUM($F257:AK257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AM$3>($B253+$E257),$C257-SUM($F257:AL257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AN$3>($B253+$E257),$C257-SUM($F257:AM257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AO$3>($B253+$E257),$C257-SUM($F257:AN257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AP$3>($B253+$E257),$C257-SUM($F257:AO257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AQ$3>($B253+$E257),$C257-SUM($F257:AP257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AR$3>($B253+$E257),$C257-SUM($F257:AQ257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AS$3>($B253+$E257),$C257-SUM($F257:AR257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AT$3>($B253+$E257),$C257-SUM($F257:AS257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AU$3>($B253+$E257),$C257-SUM($F257:AT257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AV$3>($B253+$E257),$C257-SUM($F257:AU257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AW$3>($B253+$E257),$C257-SUM($F257:AV257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AX$3>($B253+$E257),$C257-SUM($F257:AW257),($C257/$B253)))","v":1.0800000000000001E-2},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AY$3>($B253+$E257),$C257-SUM($F257:AX257),($C257/$B253)))","v":3.3306690738754696E-16},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AZ$3>($B253+$E257),$C257-SUM($F257:AY257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BA$3>($B253+$E257),$C257-SUM($F257:AZ257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BB$3>($B253+$E257),$C257-SUM($F257:BA257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BC$3>($B253+$E257),$C257-SUM($F257:BB257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BD$3>($B253+$E257),$C257-SUM($F257:BC257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BE$3>($B253+$E257),$C257-SUM($F257:BD257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BF$3>($B253+$E257),$C257-SUM($F257:BE257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BG$3>($B253+$E257),$C257-SUM($F257:BF257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BH$3>($B253+$E257),$C257-SUM($F257:BG257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BI$3>($B253+$E257),$C257-SUM($F257:BH257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BJ$3>($B253+$E257),$C257-SUM($F257:BI257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BK$3>($B253+$E257),$C257-SUM($F257:BJ257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BL$3>($B253+$E257),$C257-SUM($F257:BK257),($C257/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BM$3>($B253+$E257),$C257-SUM($F257:BL257),($C257/$B253)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A250,E258+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B253=\"n/a\",\"n/a\",IF(L$3>($B253+$E258),$C258-SUM($F258:K258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(M$3>($B253+$E258),$C258-SUM($F258:L258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(N$3>($B253+$E258),$C258-SUM($F258:M258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(O$3>($B253+$E258),$C258-SUM($F258:N258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(P$3>($B253+$E258),$C258-SUM($F258:O258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Q$3>($B253+$E258),$C258-SUM($F258:P258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(R$3>($B253+$E258),$C258-SUM($F258:Q258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(S$3>($B253+$E258),$C258-SUM($F258:R258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(T$3>($B253+$E258),$C258-SUM($F258:S258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(U$3>($B253+$E258),$C258-SUM($F258:T258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(V$3>($B253+$E258),$C258-SUM($F258:U258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(W$3>($B253+$E258),$C258-SUM($F258:V258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(X$3>($B253+$E258),$C258-SUM($F258:W258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Y$3>($B253+$E258),$C258-SUM($F258:X258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(Z$3>($B253+$E258),$C258-SUM($F258:Y258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AA$3>($B253+$E258),$C258-SUM($F258:Z258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AB$3>($B253+$E258),$C258-SUM($F258:AA258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AC$3>($B253+$E258),$C258-SUM($F258:AB258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AD$3>($B253+$E258),$C258-SUM($F258:AC258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AE$3>($B253+$E258),$C258-SUM($F258:AD258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AF$3>($B253+$E258),$C258-SUM($F258:AE258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AG$3>($B253+$E258),$C258-SUM($F258:AF258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AH$3>($B253+$E258),$C258-SUM($F258:AG258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AI$3>($B253+$E258),$C258-SUM($F258:AH258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AJ$3>($B253+$E258),$C258-SUM($F258:AI258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AK$3>($B253+$E258),$C258-SUM($F258:AJ258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AL$3>($B253+$E258),$C258-SUM($F258:AK258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AM$3>($B253+$E258),$C258-SUM($F258:AL258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AN$3>($B253+$E258),$C258-SUM($F258:AM258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AO$3>($B253+$E258),$C258-SUM($F258:AN258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AP$3>($B253+$E258),$C258-SUM($F258:AO258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AQ$3>($B253+$E258),$C258-SUM($F258:AP258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AR$3>($B253+$E258),$C258-SUM($F258:AQ258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AS$3>($B253+$E258),$C258-SUM($F258:AR258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AT$3>($B253+$E258),$C258-SUM($F258:AS258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AU$3>($B253+$E258),$C258-SUM($F258:AT258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AV$3>($B253+$E258),$C258-SUM($F258:AU258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AW$3>($B253+$E258),$C258-SUM($F258:AV258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AX$3>($B253+$E258),$C258-SUM($F258:AW258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AY$3>($B253+$E258),$C258-SUM($F258:AX258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(AZ$3>($B253+$E258),$C258-SUM($F258:AY258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BA$3>($B253+$E258),$C258-SUM($F258:AZ258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BB$3>($B253+$E258),$C258-SUM($F258:BA258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BC$3>($B253+$E258),$C258-SUM($F258:BB258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BD$3>($B253+$E258),$C258-SUM($F258:BC258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BE$3>($B253+$E258),$C258-SUM($F258:BD258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BF$3>($B253+$E258),$C258-SUM($F258:BE258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BG$3>($B253+$E258),$C258-SUM($F258:BF258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BH$3>($B253+$E258),$C258-SUM($F258:BG258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BI$3>($B253+$E258),$C258-SUM($F258:BH258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BJ$3>($B253+$E258),$C258-SUM($F258:BI258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BK$3>($B253+$E258),$C258-SUM($F258:BJ258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BL$3>($B253+$E258),$C258-SUM($F258:BK258),($C258/$B253)))","v":0},{"$f":"IF($B253=\"n/a\",\"n/a\",IF(BM$3>($B253+$E258),$C258-SUM($F258:BL258),($C258/$B253)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B250","v":"Substation Fences"},null,null,{"$f":"SUBTOTAL(9,F251:F268)","v":9.3178980606740666E-2},0.17509240762744938,0.1534062991507269,0.16030687591938633,0.20695687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,{"$f":"SUBTOTAL(9,AL251:AL268)","v":0.21775687591938633},0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.12541784572350148,4.2664468291936958E-2,6.4350576768659434E-2,5.7450000000000001E-2,1.079999999999889E-2,3.3306690738754696E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A250+1","v":14},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A270))","v":"Substation Secondary Systems - Electromechanical"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B275=\"n/a\",\"n/a\",IF(F$3>$B275,+$B277,+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(G$3>$B275,+$B277-SUM($F271:F271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(H$3>$B275,+$B277-SUM($F271:G271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(I$3>$B275,+$B277-SUM($F271:H271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(J$3>$B275,+$B277-SUM($F271:I271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(K$3>$B275,+$B277-SUM($F271:J271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(L$3>$B275,+$B277-SUM($F271:K271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(M$3>$B275,+$B277-SUM($F271:L271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(N$3>$B275,+$B277-SUM($F271:M271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(O$3>$B275,+$B277-SUM($F271:N271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(P$3>$B275,+$B277-SUM($F271:O271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(Q$3>$B275,+$B277-SUM($F271:P271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(R$3>$B275,+$B277-SUM($F271:Q271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(S$3>$B275,+$B277-SUM($F271:R271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(T$3>$B275,+$B277-SUM($F271:S271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(U$3>$B275,+$B277-SUM($F271:T271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(V$3>$B275,+$B277-SUM($F271:U271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(W$3>$B275,+$B277-SUM($F271:V271),+$B277/$B275))","v":1.2047746241970665},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(X$3>$B275,+$B277-SUM($F271:W271),+$B277/$B275))","v":0.48395835090269657},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(Y$3>$B275,+$B277-SUM($F271:X271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(Z$3>$B275,+$B277-SUM($F271:Y271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AA$3>$B275,+$B277-SUM($F271:Z271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AB$3>$B275,+$B277-SUM($F271:AA271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AC$3>$B275,+$B277-SUM($F271:AB271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AD$3>$B275,+$B277-SUM($F271:AC271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AE$3>$B275,+$B277-SUM($F271:AD271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AF$3>$B275,+$B277-SUM($F271:AE271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AG$3>$B275,+$B277-SUM($F271:AF271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AH$3>$B275,+$B277-SUM($F271:AG271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AI$3>$B275,+$B277-SUM($F271:AH271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AJ$3>$B275,+$B277-SUM($F271:AI271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AK$3>$B275,+$B277-SUM($F271:AJ271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AL$3>$B275,+$B277-SUM($F271:AK271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AM$3>$B275,+$B277-SUM($F271:AL271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AN$3>$B275,+$B277-SUM($F271:AM271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AO$3>$B275,+$B277-SUM($F271:AN271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AP$3>$B275,+$B277-SUM($F271:AO271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AQ$3>$B275,+$B277-SUM($F271:AP271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AR$3>$B275,+$B277-SUM($F271:AQ271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AS$3>$B275,+$B277-SUM($F271:AR271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AT$3>$B275,+$B277-SUM($F271:AS271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AU$3>$B275,+$B277-SUM($F271:AT271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AV$3>$B275,+$B277-SUM($F271:AU271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AW$3>$B275,+$B277-SUM($F271:AV271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AX$3>$B275,+$B277-SUM($F271:AW271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AY$3>$B275,+$B277-SUM($F271:AX271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(AZ$3>$B275,+$B277-SUM($F271:AY271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BA$3>$B275,+$B277-SUM($F271:AZ271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BB$3>$B275,+$B277-SUM($F271:BA271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BC$3>$B275,+$B277-SUM($F271:BB271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BD$3>$B275,+$B277-SUM($F271:BC271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BE$3>$B275,+$B277-SUM($F271:BD271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BF$3>$B275,+$B277-SUM($F271:BE271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BG$3>$B275,+$B277-SUM($F271:BF271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BH$3>$B275,+$B277-SUM($F271:BG271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BI$3>$B275,+$B277-SUM($F271:BH271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BJ$3>$B275,+$B277-SUM($F271:BI271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BK$3>$B275,+$B277-SUM($F271:BJ271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BL$3>$B275,+$B277-SUM($F271:BK271),+$B277/$B275))","v":0},{"$f":"IF($B275=\"n/a\",\"n/a\",IF(BM$3>$B275,+$B277-SUM($F271:BL271),+$B277/$B275))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A270)","v":12.5},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A270,E273+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B273=\"n/a\",\"n/a\",IF(G$3>($B273+$E273),$C273-SUM($F273:F273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(H$3>($B273+$E273),$C273-SUM($F273:G273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(I$3>($B273+$E273),$C273-SUM($F273:H273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(J$3>($B273+$E273),$C273-SUM($F273:I273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(K$3>($B273+$E273),$C273-SUM($F273:J273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(L$3>($B273+$E273),$C273-SUM($F273:K273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(M$3>($B273+$E273),$C273-SUM($F273:L273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(N$3>($B273+$E273),$C273-SUM($F273:M273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(O$3>($B273+$E273),$C273-SUM($F273:N273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(P$3>($B273+$E273),$C273-SUM($F273:O273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Q$3>($B273+$E273),$C273-SUM($F273:P273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(R$3>($B273+$E273),$C273-SUM($F273:Q273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(S$3>($B273+$E273),$C273-SUM($F273:R273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(T$3>($B273+$E273),$C273-SUM($F273:S273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(U$3>($B273+$E273),$C273-SUM($F273:T273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(V$3>($B273+$E273),$C273-SUM($F273:U273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(W$3>($B273+$E273),$C273-SUM($F273:V273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(X$3>($B273+$E273),$C273-SUM($F273:W273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Y$3>($B273+$E273),$C273-SUM($F273:X273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Z$3>($B273+$E273),$C273-SUM($F273:Y273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AA$3>($B273+$E273),$C273-SUM($F273:Z273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AB$3>($B273+$E273),$C273-SUM($F273:AA273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AC$3>($B273+$E273),$C273-SUM($F273:AB273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AD$3>($B273+$E273),$C273-SUM($F273:AC273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AE$3>($B273+$E273),$C273-SUM($F273:AD273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AF$3>($B273+$E273),$C273-SUM($F273:AE273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AG$3>($B273+$E273),$C273-SUM($F273:AF273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AH$3>($B273+$E273),$C273-SUM($F273:AG273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AI$3>($B273+$E273),$C273-SUM($F273:AH273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AJ$3>($B273+$E273),$C273-SUM($F273:AI273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AK$3>($B273+$E273),$C273-SUM($F273:AJ273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AL$3>($B273+$E273),$C273-SUM($F273:AK273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AM$3>($B273+$E273),$C273-SUM($F273:AL273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AN$3>($B273+$E273),$C273-SUM($F273:AM273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AO$3>($B273+$E273),$C273-SUM($F273:AN273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AP$3>($B273+$E273),$C273-SUM($F273:AO273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AQ$3>($B273+$E273),$C273-SUM($F273:AP273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AR$3>($B273+$E273),$C273-SUM($F273:AQ273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AS$3>($B273+$E273),$C273-SUM($F273:AR273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AT$3>($B273+$E273),$C273-SUM($F273:AS273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AU$3>($B273+$E273),$C273-SUM($F273:AT273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AV$3>($B273+$E273),$C273-SUM($F273:AU273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AW$3>($B273+$E273),$C273-SUM($F273:AV273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AX$3>($B273+$E273),$C273-SUM($F273:AW273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AY$3>($B273+$E273),$C273-SUM($F273:AX273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AZ$3>($B273+$E273),$C273-SUM($F273:AY273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BA$3>($B273+$E273),$C273-SUM($F273:AZ273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BB$3>($B273+$E273),$C273-SUM($F273:BA273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BC$3>($B273+$E273),$C273-SUM($F273:BB273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BD$3>($B273+$E273),$C273-SUM($F273:BC273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BE$3>($B273+$E273),$C273-SUM($F273:BD273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BF$3>($B273+$E273),$C273-SUM($F273:BE273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BG$3>($B273+$E273),$C273-SUM($F273:BF273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BH$3>($B273+$E273),$C273-SUM($F273:BG273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BI$3>($B273+$E273),$C273-SUM($F273:BH273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BJ$3>($B273+$E273),$C273-SUM($F273:BI273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BK$3>($B273+$E273),$C273-SUM($F273:BJ273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BL$3>($B273+$E273),$C273-SUM($F273:BK273),($C273/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BM$3>($B273+$E273),$C273-SUM($F273:BL273),($C273/$B273)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A270,E274+1)","v":1.4405851632644412E-2},{"$f":"CONCATENATE(LEFT(D273, 4)+1 &\"-\" &IF(D273>\"2007-08\",,\"0\") &RIGHT(D273,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B273=\"n/a\",\"n/a\",IF(H$3>($B273+$E274),$C274-SUM($F274:G274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(I$3>($B273+$E274),$C274-SUM($F274:H274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(J$3>($B273+$E274),$C274-SUM($F274:I274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(K$3>($B273+$E274),$C274-SUM($F274:J274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(L$3>($B273+$E274),$C274-SUM($F274:K274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(M$3>($B273+$E274),$C274-SUM($F274:L274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(N$3>($B273+$E274),$C274-SUM($F274:M274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(O$3>($B273+$E274),$C274-SUM($F274:N274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(P$3>($B273+$E274),$C274-SUM($F274:O274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Q$3>($B273+$E274),$C274-SUM($F274:P274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(R$3>($B273+$E274),$C274-SUM($F274:Q274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(S$3>($B273+$E274),$C274-SUM($F274:R274),($C274/$B273)))","v":1.1524681306115528E-3},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(T$3>($B273+$E274),$C274-SUM($F274:S274),($C274/$B273)))","v":5.7623406530577653E-4},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(U$3>($B273+$E274),$C274-SUM($F274:T274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(V$3>($B273+$E274),$C274-SUM($F274:U274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(W$3>($B273+$E274),$C274-SUM($F274:V274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(X$3>($B273+$E274),$C274-SUM($F274:W274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Y$3>($B273+$E274),$C274-SUM($F274:X274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Z$3>($B273+$E274),$C274-SUM($F274:Y274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AA$3>($B273+$E274),$C274-SUM($F274:Z274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AB$3>($B273+$E274),$C274-SUM($F274:AA274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AC$3>($B273+$E274),$C274-SUM($F274:AB274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AD$3>($B273+$E274),$C274-SUM($F274:AC274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AE$3>($B273+$E274),$C274-SUM($F274:AD274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AF$3>($B273+$E274),$C274-SUM($F274:AE274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AG$3>($B273+$E274),$C274-SUM($F274:AF274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AH$3>($B273+$E274),$C274-SUM($F274:AG274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AI$3>($B273+$E274),$C274-SUM($F274:AH274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AJ$3>($B273+$E274),$C274-SUM($F274:AI274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AK$3>($B273+$E274),$C274-SUM($F274:AJ274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AL$3>($B273+$E274),$C274-SUM($F274:AK274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AM$3>($B273+$E274),$C274-SUM($F274:AL274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AN$3>($B273+$E274),$C274-SUM($F274:AM274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AO$3>($B273+$E274),$C274-SUM($F274:AN274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AP$3>($B273+$E274),$C274-SUM($F274:AO274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AQ$3>($B273+$E274),$C274-SUM($F274:AP274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AR$3>($B273+$E274),$C274-SUM($F274:AQ274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AS$3>($B273+$E274),$C274-SUM($F274:AR274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AT$3>($B273+$E274),$C274-SUM($F274:AS274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AU$3>($B273+$E274),$C274-SUM($F274:AT274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AV$3>($B273+$E274),$C274-SUM($F274:AU274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AW$3>($B273+$E274),$C274-SUM($F274:AV274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AX$3>($B273+$E274),$C274-SUM($F274:AW274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AY$3>($B273+$E274),$C274-SUM($F274:AX274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AZ$3>($B273+$E274),$C274-SUM($F274:AY274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BA$3>($B273+$E274),$C274-SUM($F274:AZ274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BB$3>($B273+$E274),$C274-SUM($F274:BA274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BC$3>($B273+$E274),$C274-SUM($F274:BB274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BD$3>($B273+$E274),$C274-SUM($F274:BC274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BE$3>($B273+$E274),$C274-SUM($F274:BD274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BF$3>($B273+$E274),$C274-SUM($F274:BE274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BG$3>($B273+$E274),$C274-SUM($F274:BF274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BH$3>($B273+$E274),$C274-SUM($F274:BG274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BI$3>($B273+$E274),$C274-SUM($F274:BH274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BJ$3>($B273+$E274),$C274-SUM($F274:BI274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BK$3>($B273+$E274),$C274-SUM($F274:BJ274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BL$3>($B273+$E274),$C274-SUM($F274:BK274),($C274/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BM$3>($B273+$E274),$C274-SUM($F274:BL274),($C274/$B273)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A270)","v":18.401700319032898},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A270,E275+1)","v":-4.1469553049706169},{"$f":"CONCATENATE(LEFT(D274, 4)+1 &\"-\" &IF(D274>\"2007-08\",,\"0\") &RIGHT(D274,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B273=\"n/a\",\"n/a\",IF(I$3>($B273+$E275),$C275-SUM($F275:H275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(J$3>($B273+$E275),$C275-SUM($F275:I275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(K$3>($B273+$E275),$C275-SUM($F275:J275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(L$3>($B273+$E275),$C275-SUM($F275:K275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(M$3>($B273+$E275),$C275-SUM($F275:L275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(N$3>($B273+$E275),$C275-SUM($F275:M275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(O$3>($B273+$E275),$C275-SUM($F275:N275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(P$3>($B273+$E275),$C275-SUM($F275:O275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Q$3>($B273+$E275),$C275-SUM($F275:P275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(R$3>($B273+$E275),$C275-SUM($F275:Q275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(S$3>($B273+$E275),$C275-SUM($F275:R275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(T$3>($B273+$E275),$C275-SUM($F275:S275),($C275/$B273)))","v":-0.33175642439764935},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(U$3>($B273+$E275),$C275-SUM($F275:T275),($C275/$B273)))","v":-0.16587821219882448},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(V$3>($B273+$E275),$C275-SUM($F275:U275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(W$3>($B273+$E275),$C275-SUM($F275:V275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(X$3>($B273+$E275),$C275-SUM($F275:W275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Y$3>($B273+$E275),$C275-SUM($F275:X275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Z$3>($B273+$E275),$C275-SUM($F275:Y275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AA$3>($B273+$E275),$C275-SUM($F275:Z275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AB$3>($B273+$E275),$C275-SUM($F275:AA275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AC$3>($B273+$E275),$C275-SUM($F275:AB275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AD$3>($B273+$E275),$C275-SUM($F275:AC275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AE$3>($B273+$E275),$C275-SUM($F275:AD275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AF$3>($B273+$E275),$C275-SUM($F275:AE275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AG$3>($B273+$E275),$C275-SUM($F275:AF275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AH$3>($B273+$E275),$C275-SUM($F275:AG275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AI$3>($B273+$E275),$C275-SUM($F275:AH275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AJ$3>($B273+$E275),$C275-SUM($F275:AI275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AK$3>($B273+$E275),$C275-SUM($F275:AJ275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AL$3>($B273+$E275),$C275-SUM($F275:AK275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AM$3>($B273+$E275),$C275-SUM($F275:AL275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AN$3>($B273+$E275),$C275-SUM($F275:AM275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AO$3>($B273+$E275),$C275-SUM($F275:AN275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AP$3>($B273+$E275),$C275-SUM($F275:AO275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AQ$3>($B273+$E275),$C275-SUM($F275:AP275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AR$3>($B273+$E275),$C275-SUM($F275:AQ275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AS$3>($B273+$E275),$C275-SUM($F275:AR275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AT$3>($B273+$E275),$C275-SUM($F275:AS275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AU$3>($B273+$E275),$C275-SUM($F275:AT275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AV$3>($B273+$E275),$C275-SUM($F275:AU275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AW$3>($B273+$E275),$C275-SUM($F275:AV275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AX$3>($B273+$E275),$C275-SUM($F275:AW275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AY$3>($B273+$E275),$C275-SUM($F275:AX275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AZ$3>($B273+$E275),$C275-SUM($F275:AY275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BA$3>($B273+$E275),$C275-SUM($F275:AZ275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BB$3>($B273+$E275),$C275-SUM($F275:BA275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BC$3>($B273+$E275),$C275-SUM($F275:BB275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BD$3>($B273+$E275),$C275-SUM($F275:BC275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BE$3>($B273+$E275),$C275-SUM($F275:BD275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BF$3>($B273+$E275),$C275-SUM($F275:BE275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BG$3>($B273+$E275),$C275-SUM($F275:BF275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BH$3>($B273+$E275),$C275-SUM($F275:BG275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BI$3>($B273+$E275),$C275-SUM($F275:BH275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BJ$3>($B273+$E275),$C275-SUM($F275:BI275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BK$3>($B273+$E275),$C275-SUM($F275:BJ275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BL$3>($B273+$E275),$C275-SUM($F275:BK275),($C275/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BM$3>($B273+$E275),$C275-SUM($F275:BL275),($C275/$B273)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A270,E276+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B273=\"n/a\",\"n/a\",IF(J$3>($B273+$E276),$C276-SUM($F276:I276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(K$3>($B273+$E276),$C276-SUM($F276:J276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(L$3>($B273+$E276),$C276-SUM($F276:K276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(M$3>($B273+$E276),$C276-SUM($F276:L276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(N$3>($B273+$E276),$C276-SUM($F276:M276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(O$3>($B273+$E276),$C276-SUM($F276:N276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(P$3>($B273+$E276),$C276-SUM($F276:O276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Q$3>($B273+$E276),$C276-SUM($F276:P276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(R$3>($B273+$E276),$C276-SUM($F276:Q276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(S$3>($B273+$E276),$C276-SUM($F276:R276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(T$3>($B273+$E276),$C276-SUM($F276:S276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(U$3>($B273+$E276),$C276-SUM($F276:T276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(V$3>($B273+$E276),$C276-SUM($F276:U276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(W$3>($B273+$E276),$C276-SUM($F276:V276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(X$3>($B273+$E276),$C276-SUM($F276:W276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Y$3>($B273+$E276),$C276-SUM($F276:X276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Z$3>($B273+$E276),$C276-SUM($F276:Y276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AA$3>($B273+$E276),$C276-SUM($F276:Z276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AB$3>($B273+$E276),$C276-SUM($F276:AA276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AC$3>($B273+$E276),$C276-SUM($F276:AB276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AD$3>($B273+$E276),$C276-SUM($F276:AC276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AE$3>($B273+$E276),$C276-SUM($F276:AD276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AF$3>($B273+$E276),$C276-SUM($F276:AE276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AG$3>($B273+$E276),$C276-SUM($F276:AF276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AH$3>($B273+$E276),$C276-SUM($F276:AG276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AI$3>($B273+$E276),$C276-SUM($F276:AH276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AJ$3>($B273+$E276),$C276-SUM($F276:AI276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AK$3>($B273+$E276),$C276-SUM($F276:AJ276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AL$3>($B273+$E276),$C276-SUM($F276:AK276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AM$3>($B273+$E276),$C276-SUM($F276:AL276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AN$3>($B273+$E276),$C276-SUM($F276:AM276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AO$3>($B273+$E276),$C276-SUM($F276:AN276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AP$3>($B273+$E276),$C276-SUM($F276:AO276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AQ$3>($B273+$E276),$C276-SUM($F276:AP276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AR$3>($B273+$E276),$C276-SUM($F276:AQ276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AS$3>($B273+$E276),$C276-SUM($F276:AR276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AT$3>($B273+$E276),$C276-SUM($F276:AS276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AU$3>($B273+$E276),$C276-SUM($F276:AT276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AV$3>($B273+$E276),$C276-SUM($F276:AU276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AW$3>($B273+$E276),$C276-SUM($F276:AV276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AX$3>($B273+$E276),$C276-SUM($F276:AW276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AY$3>($B273+$E276),$C276-SUM($F276:AX276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AZ$3>($B273+$E276),$C276-SUM($F276:AY276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BA$3>($B273+$E276),$C276-SUM($F276:AZ276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BB$3>($B273+$E276),$C276-SUM($F276:BA276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BC$3>($B273+$E276),$C276-SUM($F276:BB276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BD$3>($B273+$E276),$C276-SUM($F276:BC276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BE$3>($B273+$E276),$C276-SUM($F276:BD276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BF$3>($B273+$E276),$C276-SUM($F276:BE276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BG$3>($B273+$E276),$C276-SUM($F276:BF276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BH$3>($B273+$E276),$C276-SUM($F276:BG276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BI$3>($B273+$E276),$C276-SUM($F276:BH276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BJ$3>($B273+$E276),$C276-SUM($F276:BI276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BK$3>($B273+$E276),$C276-SUM($F276:BJ276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BL$3>($B273+$E276),$C276-SUM($F276:BK276),($C276/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BM$3>($B273+$E276),$C276-SUM($F276:BL276),($C276/$B273)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A270)","v":22.169901586449896},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A270,E277+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B273=\"n/a\",\"n/a\",IF(K$3>($B273+$E277),$C277-SUM($F277:J277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(L$3>($B273+$E277),$C277-SUM($F277:K277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(M$3>($B273+$E277),$C277-SUM($F277:L277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(N$3>($B273+$E277),$C277-SUM($F277:M277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(O$3>($B273+$E277),$C277-SUM($F277:N277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(P$3>($B273+$E277),$C277-SUM($F277:O277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Q$3>($B273+$E277),$C277-SUM($F277:P277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(R$3>($B273+$E277),$C277-SUM($F277:Q277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(S$3>($B273+$E277),$C277-SUM($F277:R277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(T$3>($B273+$E277),$C277-SUM($F277:S277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(U$3>($B273+$E277),$C277-SUM($F277:T277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(V$3>($B273+$E277),$C277-SUM($F277:U277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(W$3>($B273+$E277),$C277-SUM($F277:V277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(X$3>($B273+$E277),$C277-SUM($F277:W277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Y$3>($B273+$E277),$C277-SUM($F277:X277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Z$3>($B273+$E277),$C277-SUM($F277:Y277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AA$3>($B273+$E277),$C277-SUM($F277:Z277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AB$3>($B273+$E277),$C277-SUM($F277:AA277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AC$3>($B273+$E277),$C277-SUM($F277:AB277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AD$3>($B273+$E277),$C277-SUM($F277:AC277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AE$3>($B273+$E277),$C277-SUM($F277:AD277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AF$3>($B273+$E277),$C277-SUM($F277:AE277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AG$3>($B273+$E277),$C277-SUM($F277:AF277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AH$3>($B273+$E277),$C277-SUM($F277:AG277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AI$3>($B273+$E277),$C277-SUM($F277:AH277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AJ$3>($B273+$E277),$C277-SUM($F277:AI277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AK$3>($B273+$E277),$C277-SUM($F277:AJ277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AL$3>($B273+$E277),$C277-SUM($F277:AK277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AM$3>($B273+$E277),$C277-SUM($F277:AL277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AN$3>($B273+$E277),$C277-SUM($F277:AM277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AO$3>($B273+$E277),$C277-SUM($F277:AN277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AP$3>($B273+$E277),$C277-SUM($F277:AO277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AQ$3>($B273+$E277),$C277-SUM($F277:AP277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AR$3>($B273+$E277),$C277-SUM($F277:AQ277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AS$3>($B273+$E277),$C277-SUM($F277:AR277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AT$3>($B273+$E277),$C277-SUM($F277:AS277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AU$3>($B273+$E277),$C277-SUM($F277:AT277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AV$3>($B273+$E277),$C277-SUM($F277:AU277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AW$3>($B273+$E277),$C277-SUM($F277:AV277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AX$3>($B273+$E277),$C277-SUM($F277:AW277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AY$3>($B273+$E277),$C277-SUM($F277:AX277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AZ$3>($B273+$E277),$C277-SUM($F277:AY277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BA$3>($B273+$E277),$C277-SUM($F277:AZ277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BB$3>($B273+$E277),$C277-SUM($F277:BA277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BC$3>($B273+$E277),$C277-SUM($F277:BB277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BD$3>($B273+$E277),$C277-SUM($F277:BC277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BE$3>($B273+$E277),$C277-SUM($F277:BD277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BF$3>($B273+$E277),$C277-SUM($F277:BE277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BG$3>($B273+$E277),$C277-SUM($F277:BF277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BH$3>($B273+$E277),$C277-SUM($F277:BG277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BI$3>($B273+$E277),$C277-SUM($F277:BH277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BJ$3>($B273+$E277),$C277-SUM($F277:BI277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BK$3>($B273+$E277),$C277-SUM($F277:BJ277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BL$3>($B273+$E277),$C277-SUM($F277:BK277),($C277/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BM$3>($B273+$E277),$C277-SUM($F277:BL277),($C277/$B273)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A270,E278+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B273=\"n/a\",\"n/a\",IF(L$3>($B273+$E278),$C278-SUM($F278:K278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(M$3>($B273+$E278),$C278-SUM($F278:L278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(N$3>($B273+$E278),$C278-SUM($F278:M278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(O$3>($B273+$E278),$C278-SUM($F278:N278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(P$3>($B273+$E278),$C278-SUM($F278:O278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Q$3>($B273+$E278),$C278-SUM($F278:P278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(R$3>($B273+$E278),$C278-SUM($F278:Q278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(S$3>($B273+$E278),$C278-SUM($F278:R278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(T$3>($B273+$E278),$C278-SUM($F278:S278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(U$3>($B273+$E278),$C278-SUM($F278:T278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(V$3>($B273+$E278),$C278-SUM($F278:U278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(W$3>($B273+$E278),$C278-SUM($F278:V278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(X$3>($B273+$E278),$C278-SUM($F278:W278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Y$3>($B273+$E278),$C278-SUM($F278:X278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(Z$3>($B273+$E278),$C278-SUM($F278:Y278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AA$3>($B273+$E278),$C278-SUM($F278:Z278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AB$3>($B273+$E278),$C278-SUM($F278:AA278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AC$3>($B273+$E278),$C278-SUM($F278:AB278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AD$3>($B273+$E278),$C278-SUM($F278:AC278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AE$3>($B273+$E278),$C278-SUM($F278:AD278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AF$3>($B273+$E278),$C278-SUM($F278:AE278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AG$3>($B273+$E278),$C278-SUM($F278:AF278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AH$3>($B273+$E278),$C278-SUM($F278:AG278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AI$3>($B273+$E278),$C278-SUM($F278:AH278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AJ$3>($B273+$E278),$C278-SUM($F278:AI278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AK$3>($B273+$E278),$C278-SUM($F278:AJ278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AL$3>($B273+$E278),$C278-SUM($F278:AK278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AM$3>($B273+$E278),$C278-SUM($F278:AL278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AN$3>($B273+$E278),$C278-SUM($F278:AM278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AO$3>($B273+$E278),$C278-SUM($F278:AN278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AP$3>($B273+$E278),$C278-SUM($F278:AO278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AQ$3>($B273+$E278),$C278-SUM($F278:AP278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AR$3>($B273+$E278),$C278-SUM($F278:AQ278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AS$3>($B273+$E278),$C278-SUM($F278:AR278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AT$3>($B273+$E278),$C278-SUM($F278:AS278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AU$3>($B273+$E278),$C278-SUM($F278:AT278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AV$3>($B273+$E278),$C278-SUM($F278:AU278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AW$3>($B273+$E278),$C278-SUM($F278:AV278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AX$3>($B273+$E278),$C278-SUM($F278:AW278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AY$3>($B273+$E278),$C278-SUM($F278:AX278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(AZ$3>($B273+$E278),$C278-SUM($F278:AY278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BA$3>($B273+$E278),$C278-SUM($F278:AZ278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BB$3>($B273+$E278),$C278-SUM($F278:BA278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BC$3>($B273+$E278),$C278-SUM($F278:BB278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BD$3>($B273+$E278),$C278-SUM($F278:BC278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BE$3>($B273+$E278),$C278-SUM($F278:BD278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BF$3>($B273+$E278),$C278-SUM($F278:BE278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BG$3>($B273+$E278),$C278-SUM($F278:BF278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BH$3>($B273+$E278),$C278-SUM($F278:BG278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BI$3>($B273+$E278),$C278-SUM($F278:BH278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BJ$3>($B273+$E278),$C278-SUM($F278:BI278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BK$3>($B273+$E278),$C278-SUM($F278:BJ278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BL$3>($B273+$E278),$C278-SUM($F278:BK278),($C278/$B273)))","v":0},{"$f":"IF($B273=\"n/a\",\"n/a\",IF(BM$3>($B273+$E278),$C278-SUM($F278:BL278),($C278/$B273)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B270","v":"Substation Secondary Systems - Electromechanical"},null,null,{"$f":"SUBTOTAL(9,F271:F288)","v":1.2047746241970665},1.2047746241970665,1.2059270923276781,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.8735944338647228,1.038896411998242,1.2047746241970665,1.2047746241970665,0.48395835090269657,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL271:AL288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A270+1","v":15},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A290))","v":"Substation Secondary Systems - Electronic"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B295=\"n/a\",\"n/a\",IF(F$3>$B295,+$B297,+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(G$3>$B295,+$B297-SUM($F291:F291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(H$3>$B295,+$B297-SUM($F291:G291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(I$3>$B295,+$B297-SUM($F291:H291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(J$3>$B295,+$B297-SUM($F291:I291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(K$3>$B295,+$B297-SUM($F291:J291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(L$3>$B295,+$B297-SUM($F291:K291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(M$3>$B295,+$B297-SUM($F291:L291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(N$3>$B295,+$B297-SUM($F291:M291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(O$3>$B295,+$B297-SUM($F291:N291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(P$3>$B295,+$B297-SUM($F291:O291),+$B297/$B295))","v":4.83094992587543},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(Q$3>$B295,+$B297-SUM($F291:P291),+$B297/$B295))","v":3.1480504033376775},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(R$3>$B295,+$B297-SUM($F291:Q291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(S$3>$B295,+$B297-SUM($F291:R291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(T$3>$B295,+$B297-SUM($F291:S291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(U$3>$B295,+$B297-SUM($F291:T291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(V$3>$B295,+$B297-SUM($F291:U291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(W$3>$B295,+$B297-SUM($F291:V291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(X$3>$B295,+$B297-SUM($F291:W291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(Y$3>$B295,+$B297-SUM($F291:X291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(Z$3>$B295,+$B297-SUM($F291:Y291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AA$3>$B295,+$B297-SUM($F291:Z291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AB$3>$B295,+$B297-SUM($F291:AA291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AC$3>$B295,+$B297-SUM($F291:AB291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AD$3>$B295,+$B297-SUM($F291:AC291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AE$3>$B295,+$B297-SUM($F291:AD291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AF$3>$B295,+$B297-SUM($F291:AE291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AG$3>$B295,+$B297-SUM($F291:AF291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AH$3>$B295,+$B297-SUM($F291:AG291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AI$3>$B295,+$B297-SUM($F291:AH291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AJ$3>$B295,+$B297-SUM($F291:AI291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AK$3>$B295,+$B297-SUM($F291:AJ291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AL$3>$B295,+$B297-SUM($F291:AK291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AM$3>$B295,+$B297-SUM($F291:AL291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AN$3>$B295,+$B297-SUM($F291:AM291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AO$3>$B295,+$B297-SUM($F291:AN291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AP$3>$B295,+$B297-SUM($F291:AO291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AQ$3>$B295,+$B297-SUM($F291:AP291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AR$3>$B295,+$B297-SUM($F291:AQ291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AS$3>$B295,+$B297-SUM($F291:AR291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AT$3>$B295,+$B297-SUM($F291:AS291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AU$3>$B295,+$B297-SUM($F291:AT291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AV$3>$B295,+$B297-SUM($F291:AU291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AW$3>$B295,+$B297-SUM($F291:AV291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AX$3>$B295,+$B297-SUM($F291:AW291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AY$3>$B295,+$B297-SUM($F291:AX291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(AZ$3>$B295,+$B297-SUM($F291:AY291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BA$3>$B295,+$B297-SUM($F291:AZ291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BB$3>$B295,+$B297-SUM($F291:BA291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BC$3>$B295,+$B297-SUM($F291:BB291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BD$3>$B295,+$B297-SUM($F291:BC291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BE$3>$B295,+$B297-SUM($F291:BD291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BF$3>$B295,+$B297-SUM($F291:BE291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BG$3>$B295,+$B297-SUM($F291:BF291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BH$3>$B295,+$B297-SUM($F291:BG291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BI$3>$B295,+$B297-SUM($F291:BH291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BJ$3>$B295,+$B297-SUM($F291:BI291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BK$3>$B295,+$B297-SUM($F291:BJ291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BL$3>$B295,+$B297-SUM($F291:BK291),+$B297/$B295))","v":0},{"$f":"IF($B295=\"n/a\",\"n/a\",IF(BM$3>$B295,+$B297-SUM($F291:BL291),+$B297/$B295))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A290)","v":12.5},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A290,E293+1)","v":35.366612445212432},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B293=\"n/a\",\"n/a\",IF(G$3>($B293+$E293),$C293-SUM($F293:F293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(H$3>($B293+$E293),$C293-SUM($F293:G293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(I$3>($B293+$E293),$C293-SUM($F293:H293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(J$3>($B293+$E293),$C293-SUM($F293:I293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(K$3>($B293+$E293),$C293-SUM($F293:J293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(L$3>($B293+$E293),$C293-SUM($F293:K293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(M$3>($B293+$E293),$C293-SUM($F293:L293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(N$3>($B293+$E293),$C293-SUM($F293:M293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(O$3>($B293+$E293),$C293-SUM($F293:N293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(P$3>($B293+$E293),$C293-SUM($F293:O293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Q$3>($B293+$E293),$C293-SUM($F293:P293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(R$3>($B293+$E293),$C293-SUM($F293:Q293),($C293/$B293)))","v":2.8293289956169945},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(S$3>($B293+$E293),$C293-SUM($F293:R293),($C293/$B293)))","v":1.4146644978085021},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(T$3>($B293+$E293),$C293-SUM($F293:S293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(U$3>($B293+$E293),$C293-SUM($F293:T293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(V$3>($B293+$E293),$C293-SUM($F293:U293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(W$3>($B293+$E293),$C293-SUM($F293:V293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(X$3>($B293+$E293),$C293-SUM($F293:W293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Y$3>($B293+$E293),$C293-SUM($F293:X293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Z$3>($B293+$E293),$C293-SUM($F293:Y293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AA$3>($B293+$E293),$C293-SUM($F293:Z293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AB$3>($B293+$E293),$C293-SUM($F293:AA293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AC$3>($B293+$E293),$C293-SUM($F293:AB293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AD$3>($B293+$E293),$C293-SUM($F293:AC293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AE$3>($B293+$E293),$C293-SUM($F293:AD293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AF$3>($B293+$E293),$C293-SUM($F293:AE293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AG$3>($B293+$E293),$C293-SUM($F293:AF293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AH$3>($B293+$E293),$C293-SUM($F293:AG293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AI$3>($B293+$E293),$C293-SUM($F293:AH293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AJ$3>($B293+$E293),$C293-SUM($F293:AI293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AK$3>($B293+$E293),$C293-SUM($F293:AJ293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AL$3>($B293+$E293),$C293-SUM($F293:AK293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AM$3>($B293+$E293),$C293-SUM($F293:AL293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AN$3>($B293+$E293),$C293-SUM($F293:AM293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AO$3>($B293+$E293),$C293-SUM($F293:AN293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AP$3>($B293+$E293),$C293-SUM($F293:AO293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AQ$3>($B293+$E293),$C293-SUM($F293:AP293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AR$3>($B293+$E293),$C293-SUM($F293:AQ293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AS$3>($B293+$E293),$C293-SUM($F293:AR293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AT$3>($B293+$E293),$C293-SUM($F293:AS293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AU$3>($B293+$E293),$C293-SUM($F293:AT293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AV$3>($B293+$E293),$C293-SUM($F293:AU293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AW$3>($B293+$E293),$C293-SUM($F293:AV293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AX$3>($B293+$E293),$C293-SUM($F293:AW293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AY$3>($B293+$E293),$C293-SUM($F293:AX293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AZ$3>($B293+$E293),$C293-SUM($F293:AY293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BA$3>($B293+$E293),$C293-SUM($F293:AZ293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BB$3>($B293+$E293),$C293-SUM($F293:BA293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BC$3>($B293+$E293),$C293-SUM($F293:BB293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BD$3>($B293+$E293),$C293-SUM($F293:BC293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BE$3>($B293+$E293),$C293-SUM($F293:BD293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BF$3>($B293+$E293),$C293-SUM($F293:BE293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BG$3>($B293+$E293),$C293-SUM($F293:BF293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BH$3>($B293+$E293),$C293-SUM($F293:BG293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BI$3>($B293+$E293),$C293-SUM($F293:BH293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BJ$3>($B293+$E293),$C293-SUM($F293:BI293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BK$3>($B293+$E293),$C293-SUM($F293:BJ293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BL$3>($B293+$E293),$C293-SUM($F293:BK293),($C293/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BM$3>($B293+$E293),$C293-SUM($F293:BL293),($C293/$B293)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A290,E294+1)","v":18.060650268537469},{"$f":"CONCATENATE(LEFT(D293, 4)+1 &\"-\" &IF(D293>\"2007-08\",,\"0\") &RIGHT(D293,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B293=\"n/a\",\"n/a\",IF(H$3>($B293+$E294),$C294-SUM($F294:G294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(I$3>($B293+$E294),$C294-SUM($F294:H294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(J$3>($B293+$E294),$C294-SUM($F294:I294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(K$3>($B293+$E294),$C294-SUM($F294:J294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(L$3>($B293+$E294),$C294-SUM($F294:K294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(M$3>($B293+$E294),$C294-SUM($F294:L294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(N$3>($B293+$E294),$C294-SUM($F294:M294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(O$3>($B293+$E294),$C294-SUM($F294:N294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(P$3>($B293+$E294),$C294-SUM($F294:O294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Q$3>($B293+$E294),$C294-SUM($F294:P294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(R$3>($B293+$E294),$C294-SUM($F294:Q294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(S$3>($B293+$E294),$C294-SUM($F294:R294),($C294/$B293)))","v":1.4448520214829974},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(T$3>($B293+$E294),$C294-SUM($F294:S294),($C294/$B293)))","v":0.72242601074150059},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(U$3>($B293+$E294),$C294-SUM($F294:T294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(V$3>($B293+$E294),$C294-SUM($F294:U294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(W$3>($B293+$E294),$C294-SUM($F294:V294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(X$3>($B293+$E294),$C294-SUM($F294:W294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Y$3>($B293+$E294),$C294-SUM($F294:X294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Z$3>($B293+$E294),$C294-SUM($F294:Y294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AA$3>($B293+$E294),$C294-SUM($F294:Z294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AB$3>($B293+$E294),$C294-SUM($F294:AA294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AC$3>($B293+$E294),$C294-SUM($F294:AB294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AD$3>($B293+$E294),$C294-SUM($F294:AC294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AE$3>($B293+$E294),$C294-SUM($F294:AD294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AF$3>($B293+$E294),$C294-SUM($F294:AE294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AG$3>($B293+$E294),$C294-SUM($F294:AF294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AH$3>($B293+$E294),$C294-SUM($F294:AG294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AI$3>($B293+$E294),$C294-SUM($F294:AH294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AJ$3>($B293+$E294),$C294-SUM($F294:AI294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AK$3>($B293+$E294),$C294-SUM($F294:AJ294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AL$3>($B293+$E294),$C294-SUM($F294:AK294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AM$3>($B293+$E294),$C294-SUM($F294:AL294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AN$3>($B293+$E294),$C294-SUM($F294:AM294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AO$3>($B293+$E294),$C294-SUM($F294:AN294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AP$3>($B293+$E294),$C294-SUM($F294:AO294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AQ$3>($B293+$E294),$C294-SUM($F294:AP294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AR$3>($B293+$E294),$C294-SUM($F294:AQ294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AS$3>($B293+$E294),$C294-SUM($F294:AR294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AT$3>($B293+$E294),$C294-SUM($F294:AS294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AU$3>($B293+$E294),$C294-SUM($F294:AT294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AV$3>($B293+$E294),$C294-SUM($F294:AU294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AW$3>($B293+$E294),$C294-SUM($F294:AV294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AX$3>($B293+$E294),$C294-SUM($F294:AW294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AY$3>($B293+$E294),$C294-SUM($F294:AX294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AZ$3>($B293+$E294),$C294-SUM($F294:AY294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BA$3>($B293+$E294),$C294-SUM($F294:AZ294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BB$3>($B293+$E294),$C294-SUM($F294:BA294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BC$3>($B293+$E294),$C294-SUM($F294:BB294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BD$3>($B293+$E294),$C294-SUM($F294:BC294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BE$3>($B293+$E294),$C294-SUM($F294:BD294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BF$3>($B293+$E294),$C294-SUM($F294:BE294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BG$3>($B293+$E294),$C294-SUM($F294:BF294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BH$3>($B293+$E294),$C294-SUM($F294:BG294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BI$3>($B293+$E294),$C294-SUM($F294:BH294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BJ$3>($B293+$E294),$C294-SUM($F294:BI294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BK$3>($B293+$E294),$C294-SUM($F294:BJ294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BL$3>($B293+$E294),$C294-SUM($F294:BK294),($C294/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BM$3>($B293+$E294),$C294-SUM($F294:BL294),($C294/$B293)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A290)","v":11.651642110069524},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A290,E295+1)","v":31.0313844030394},{"$f":"CONCATENATE(LEFT(D294, 4)+1 &\"-\" &IF(D294>\"2007-08\",,\"0\") &RIGHT(D294,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B293=\"n/a\",\"n/a\",IF(I$3>($B293+$E295),$C295-SUM($F295:H295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(J$3>($B293+$E295),$C295-SUM($F295:I295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(K$3>($B293+$E295),$C295-SUM($F295:J295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(L$3>($B293+$E295),$C295-SUM($F295:K295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(M$3>($B293+$E295),$C295-SUM($F295:L295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(N$3>($B293+$E295),$C295-SUM($F295:M295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(O$3>($B293+$E295),$C295-SUM($F295:N295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(P$3>($B293+$E295),$C295-SUM($F295:O295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Q$3>($B293+$E295),$C295-SUM($F295:P295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(R$3>($B293+$E295),$C295-SUM($F295:Q295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(S$3>($B293+$E295),$C295-SUM($F295:R295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(T$3>($B293+$E295),$C295-SUM($F295:S295),($C295/$B293)))","v":2.4825107522431522},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(U$3>($B293+$E295),$C295-SUM($F295:T295),($C295/$B293)))","v":1.241255376121579},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(V$3>($B293+$E295),$C295-SUM($F295:U295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(W$3>($B293+$E295),$C295-SUM($F295:V295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(X$3>($B293+$E295),$C295-SUM($F295:W295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Y$3>($B293+$E295),$C295-SUM($F295:X295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Z$3>($B293+$E295),$C295-SUM($F295:Y295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AA$3>($B293+$E295),$C295-SUM($F295:Z295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AB$3>($B293+$E295),$C295-SUM($F295:AA295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AC$3>($B293+$E295),$C295-SUM($F295:AB295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AD$3>($B293+$E295),$C295-SUM($F295:AC295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AE$3>($B293+$E295),$C295-SUM($F295:AD295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AF$3>($B293+$E295),$C295-SUM($F295:AE295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AG$3>($B293+$E295),$C295-SUM($F295:AF295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AH$3>($B293+$E295),$C295-SUM($F295:AG295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AI$3>($B293+$E295),$C295-SUM($F295:AH295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AJ$3>($B293+$E295),$C295-SUM($F295:AI295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AK$3>($B293+$E295),$C295-SUM($F295:AJ295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AL$3>($B293+$E295),$C295-SUM($F295:AK295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AM$3>($B293+$E295),$C295-SUM($F295:AL295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AN$3>($B293+$E295),$C295-SUM($F295:AM295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AO$3>($B293+$E295),$C295-SUM($F295:AN295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AP$3>($B293+$E295),$C295-SUM($F295:AO295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AQ$3>($B293+$E295),$C295-SUM($F295:AP295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AR$3>($B293+$E295),$C295-SUM($F295:AQ295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AS$3>($B293+$E295),$C295-SUM($F295:AR295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AT$3>($B293+$E295),$C295-SUM($F295:AS295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AU$3>($B293+$E295),$C295-SUM($F295:AT295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AV$3>($B293+$E295),$C295-SUM($F295:AU295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AW$3>($B293+$E295),$C295-SUM($F295:AV295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AX$3>($B293+$E295),$C295-SUM($F295:AW295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AY$3>($B293+$E295),$C295-SUM($F295:AX295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AZ$3>($B293+$E295),$C295-SUM($F295:AY295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BA$3>($B293+$E295),$C295-SUM($F295:AZ295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BB$3>($B293+$E295),$C295-SUM($F295:BA295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BC$3>($B293+$E295),$C295-SUM($F295:BB295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BD$3>($B293+$E295),$C295-SUM($F295:BC295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BE$3>($B293+$E295),$C295-SUM($F295:BD295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BF$3>($B293+$E295),$C295-SUM($F295:BE295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BG$3>($B293+$E295),$C295-SUM($F295:BF295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BH$3>($B293+$E295),$C295-SUM($F295:BG295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BI$3>($B293+$E295),$C295-SUM($F295:BH295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BJ$3>($B293+$E295),$C295-SUM($F295:BI295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BK$3>($B293+$E295),$C295-SUM($F295:BJ295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BL$3>($B293+$E295),$C295-SUM($F295:BK295),($C295/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BM$3>($B293+$E295),$C295-SUM($F295:BL295),($C295/$B293)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A290,E296+1)","v":49.527000000000001},"2016-17",4,null,null,null,null,{"$f":"IF($B293=\"n/a\",\"n/a\",IF(J$3>($B293+$E296),$C296-SUM($F296:I296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(K$3>($B293+$E296),$C296-SUM($F296:J296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(L$3>($B293+$E296),$C296-SUM($F296:K296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(M$3>($B293+$E296),$C296-SUM($F296:L296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(N$3>($B293+$E296),$C296-SUM($F296:M296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(O$3>($B293+$E296),$C296-SUM($F296:N296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(P$3>($B293+$E296),$C296-SUM($F296:O296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Q$3>($B293+$E296),$C296-SUM($F296:P296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(R$3>($B293+$E296),$C296-SUM($F296:Q296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(S$3>($B293+$E296),$C296-SUM($F296:R296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(T$3>($B293+$E296),$C296-SUM($F296:S296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(U$3>($B293+$E296),$C296-SUM($F296:T296),($C296/$B293)))","v":3.9621599999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(V$3>($B293+$E296),$C296-SUM($F296:U296),($C296/$B293)))","v":1.9810800000000057},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(W$3>($B293+$E296),$C296-SUM($F296:V296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(X$3>($B293+$E296),$C296-SUM($F296:W296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Y$3>($B293+$E296),$C296-SUM($F296:X296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Z$3>($B293+$E296),$C296-SUM($F296:Y296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AA$3>($B293+$E296),$C296-SUM($F296:Z296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AB$3>($B293+$E296),$C296-SUM($F296:AA296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AC$3>($B293+$E296),$C296-SUM($F296:AB296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AD$3>($B293+$E296),$C296-SUM($F296:AC296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AE$3>($B293+$E296),$C296-SUM($F296:AD296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AF$3>($B293+$E296),$C296-SUM($F296:AE296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AG$3>($B293+$E296),$C296-SUM($F296:AF296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AH$3>($B293+$E296),$C296-SUM($F296:AG296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AI$3>($B293+$E296),$C296-SUM($F296:AH296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AJ$3>($B293+$E296),$C296-SUM($F296:AI296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AK$3>($B293+$E296),$C296-SUM($F296:AJ296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AL$3>($B293+$E296),$C296-SUM($F296:AK296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AM$3>($B293+$E296),$C296-SUM($F296:AL296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AN$3>($B293+$E296),$C296-SUM($F296:AM296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AO$3>($B293+$E296),$C296-SUM($F296:AN296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AP$3>($B293+$E296),$C296-SUM($F296:AO296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AQ$3>($B293+$E296),$C296-SUM($F296:AP296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AR$3>($B293+$E296),$C296-SUM($F296:AQ296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AS$3>($B293+$E296),$C296-SUM($F296:AR296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AT$3>($B293+$E296),$C296-SUM($F296:AS296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AU$3>($B293+$E296),$C296-SUM($F296:AT296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AV$3>($B293+$E296),$C296-SUM($F296:AU296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AW$3>($B293+$E296),$C296-SUM($F296:AV296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AX$3>($B293+$E296),$C296-SUM($F296:AW296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AY$3>($B293+$E296),$C296-SUM($F296:AX296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AZ$3>($B293+$E296),$C296-SUM($F296:AY296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BA$3>($B293+$E296),$C296-SUM($F296:AZ296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BB$3>($B293+$E296),$C296-SUM($F296:BA296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BC$3>($B293+$E296),$C296-SUM($F296:BB296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BD$3>($B293+$E296),$C296-SUM($F296:BC296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BE$3>($B293+$E296),$C296-SUM($F296:BD296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BF$3>($B293+$E296),$C296-SUM($F296:BE296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BG$3>($B293+$E296),$C296-SUM($F296:BF296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BH$3>($B293+$E296),$C296-SUM($F296:BG296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BI$3>($B293+$E296),$C296-SUM($F296:BH296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BJ$3>($B293+$E296),$C296-SUM($F296:BI296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BK$3>($B293+$E296),$C296-SUM($F296:BJ296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BL$3>($B293+$E296),$C296-SUM($F296:BK296),($C296/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BM$3>($B293+$E296),$C296-SUM($F296:BL296),($C296/$B293)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A290)","v":56.288499587967408},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A290,E297+1)","v":25.492999999999999},"2017-18",5,null,null,null,null,null,{"$f":"IF($B293=\"n/a\",\"n/a\",IF(K$3>($B293+$E297),$C297-SUM($F297:J297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(L$3>($B293+$E297),$C297-SUM($F297:K297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(M$3>($B293+$E297),$C297-SUM($F297:L297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(N$3>($B293+$E297),$C297-SUM($F297:M297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(O$3>($B293+$E297),$C297-SUM($F297:N297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(P$3>($B293+$E297),$C297-SUM($F297:O297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Q$3>($B293+$E297),$C297-SUM($F297:P297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(R$3>($B293+$E297),$C297-SUM($F297:Q297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(S$3>($B293+$E297),$C297-SUM($F297:R297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(T$3>($B293+$E297),$C297-SUM($F297:S297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(U$3>($B293+$E297),$C297-SUM($F297:T297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(V$3>($B293+$E297),$C297-SUM($F297:U297),($C297/$B293)))","v":2.0394399999999999},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(W$3>($B293+$E297),$C297-SUM($F297:V297),($C297/$B293)))","v":1.0197200000000066},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(X$3>($B293+$E297),$C297-SUM($F297:W297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Y$3>($B293+$E297),$C297-SUM($F297:X297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Z$3>($B293+$E297),$C297-SUM($F297:Y297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AA$3>($B293+$E297),$C297-SUM($F297:Z297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AB$3>($B293+$E297),$C297-SUM($F297:AA297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AC$3>($B293+$E297),$C297-SUM($F297:AB297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AD$3>($B293+$E297),$C297-SUM($F297:AC297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AE$3>($B293+$E297),$C297-SUM($F297:AD297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AF$3>($B293+$E297),$C297-SUM($F297:AE297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AG$3>($B293+$E297),$C297-SUM($F297:AF297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AH$3>($B293+$E297),$C297-SUM($F297:AG297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AI$3>($B293+$E297),$C297-SUM($F297:AH297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AJ$3>($B293+$E297),$C297-SUM($F297:AI297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AK$3>($B293+$E297),$C297-SUM($F297:AJ297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AL$3>($B293+$E297),$C297-SUM($F297:AK297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AM$3>($B293+$E297),$C297-SUM($F297:AL297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AN$3>($B293+$E297),$C297-SUM($F297:AM297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AO$3>($B293+$E297),$C297-SUM($F297:AN297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AP$3>($B293+$E297),$C297-SUM($F297:AO297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AQ$3>($B293+$E297),$C297-SUM($F297:AP297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AR$3>($B293+$E297),$C297-SUM($F297:AQ297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AS$3>($B293+$E297),$C297-SUM($F297:AR297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AT$3>($B293+$E297),$C297-SUM($F297:AS297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AU$3>($B293+$E297),$C297-SUM($F297:AT297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AV$3>($B293+$E297),$C297-SUM($F297:AU297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AW$3>($B293+$E297),$C297-SUM($F297:AV297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AX$3>($B293+$E297),$C297-SUM($F297:AW297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AY$3>($B293+$E297),$C297-SUM($F297:AX297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AZ$3>($B293+$E297),$C297-SUM($F297:AY297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BA$3>($B293+$E297),$C297-SUM($F297:AZ297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BB$3>($B293+$E297),$C297-SUM($F297:BA297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BC$3>($B293+$E297),$C297-SUM($F297:BB297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BD$3>($B293+$E297),$C297-SUM($F297:BC297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BE$3>($B293+$E297),$C297-SUM($F297:BD297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BF$3>($B293+$E297),$C297-SUM($F297:BE297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BG$3>($B293+$E297),$C297-SUM($F297:BF297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BH$3>($B293+$E297),$C297-SUM($F297:BG297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BI$3>($B293+$E297),$C297-SUM($F297:BH297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BJ$3>($B293+$E297),$C297-SUM($F297:BI297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BK$3>($B293+$E297),$C297-SUM($F297:BJ297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BL$3>($B293+$E297),$C297-SUM($F297:BK297),($C297/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BM$3>($B293+$E297),$C297-SUM($F297:BL297),($C297/$B293)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A290,E298+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B293=\"n/a\",\"n/a\",IF(L$3>($B293+$E298),$C298-SUM($F298:K298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(M$3>($B293+$E298),$C298-SUM($F298:L298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(N$3>($B293+$E298),$C298-SUM($F298:M298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(O$3>($B293+$E298),$C298-SUM($F298:N298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(P$3>($B293+$E298),$C298-SUM($F298:O298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Q$3>($B293+$E298),$C298-SUM($F298:P298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(R$3>($B293+$E298),$C298-SUM($F298:Q298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(S$3>($B293+$E298),$C298-SUM($F298:R298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(T$3>($B293+$E298),$C298-SUM($F298:S298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(U$3>($B293+$E298),$C298-SUM($F298:T298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(V$3>($B293+$E298),$C298-SUM($F298:U298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(W$3>($B293+$E298),$C298-SUM($F298:V298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(X$3>($B293+$E298),$C298-SUM($F298:W298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Y$3>($B293+$E298),$C298-SUM($F298:X298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(Z$3>($B293+$E298),$C298-SUM($F298:Y298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AA$3>($B293+$E298),$C298-SUM($F298:Z298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AB$3>($B293+$E298),$C298-SUM($F298:AA298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AC$3>($B293+$E298),$C298-SUM($F298:AB298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AD$3>($B293+$E298),$C298-SUM($F298:AC298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AE$3>($B293+$E298),$C298-SUM($F298:AD298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AF$3>($B293+$E298),$C298-SUM($F298:AE298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AG$3>($B293+$E298),$C298-SUM($F298:AF298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AH$3>($B293+$E298),$C298-SUM($F298:AG298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AI$3>($B293+$E298),$C298-SUM($F298:AH298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AJ$3>($B293+$E298),$C298-SUM($F298:AI298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AK$3>($B293+$E298),$C298-SUM($F298:AJ298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AL$3>($B293+$E298),$C298-SUM($F298:AK298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AM$3>($B293+$E298),$C298-SUM($F298:AL298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AN$3>($B293+$E298),$C298-SUM($F298:AM298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AO$3>($B293+$E298),$C298-SUM($F298:AN298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AP$3>($B293+$E298),$C298-SUM($F298:AO298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AQ$3>($B293+$E298),$C298-SUM($F298:AP298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AR$3>($B293+$E298),$C298-SUM($F298:AQ298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AS$3>($B293+$E298),$C298-SUM($F298:AR298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AT$3>($B293+$E298),$C298-SUM($F298:AS298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AU$3>($B293+$E298),$C298-SUM($F298:AT298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AV$3>($B293+$E298),$C298-SUM($F298:AU298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AW$3>($B293+$E298),$C298-SUM($F298:AV298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AX$3>($B293+$E298),$C298-SUM($F298:AW298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AY$3>($B293+$E298),$C298-SUM($F298:AX298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(AZ$3>($B293+$E298),$C298-SUM($F298:AY298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BA$3>($B293+$E298),$C298-SUM($F298:AZ298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BB$3>($B293+$E298),$C298-SUM($F298:BA298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BC$3>($B293+$E298),$C298-SUM($F298:BB298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BD$3>($B293+$E298),$C298-SUM($F298:BC298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BE$3>($B293+$E298),$C298-SUM($F298:BD298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BF$3>($B293+$E298),$C298-SUM($F298:BE298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BG$3>($B293+$E298),$C298-SUM($F298:BF298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BH$3>($B293+$E298),$C298-SUM($F298:BG298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BI$3>($B293+$E298),$C298-SUM($F298:BH298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BJ$3>($B293+$E298),$C298-SUM($F298:BI298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BK$3>($B293+$E298),$C298-SUM($F298:BJ298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BL$3>($B293+$E298),$C298-SUM($F298:BK298),($C298/$B293)))","v":0},{"$f":"IF($B293=\"n/a\",\"n/a\",IF(BM$3>($B293+$E298),$C298-SUM($F298:BL298),($C298/$B293)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B290","v":"Substation Secondary Systems - Electronic"},null,null,{"$f":"SUBTOTAL(9,F291:F308)","v":4.83094992587543},7.6602789214924245,9.1051309429754212,11.587641695218574,15.549801695218573,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,15.906342172680819,12.758291769343142,11.34362727153465,9.2065367629846513,7.2428553761215788,4.0205200000000056,1.0197200000000066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL291:AL308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A290+1","v":16},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A310))","v":"Transmission lines - Overhead"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B315=\"n/a\",\"n/a\",IF(F$3>$B315,+$B317,+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(G$3>$B315,+$B317-SUM($F311:F311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(H$3>$B315,+$B317-SUM($F311:G311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(I$3>$B315,+$B317-SUM($F311:H311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(J$3>$B315,+$B317-SUM($F311:I311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(K$3>$B315,+$B317-SUM($F311:J311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(L$3>$B315,+$B317-SUM($F311:K311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(M$3>$B315,+$B317-SUM($F311:L311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(N$3>$B315,+$B317-SUM($F311:M311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(O$3>$B315,+$B317-SUM($F311:N311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(P$3>$B315,+$B317-SUM($F311:O311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(Q$3>$B315,+$B317-SUM($F311:P311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(R$3>$B315,+$B317-SUM($F311:Q311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(S$3>$B315,+$B317-SUM($F311:R311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(T$3>$B315,+$B317-SUM($F311:S311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(U$3>$B315,+$B317-SUM($F311:T311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(V$3>$B315,+$B317-SUM($F311:U311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(W$3>$B315,+$B317-SUM($F311:V311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(X$3>$B315,+$B317-SUM($F311:W311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(Y$3>$B315,+$B317-SUM($F311:X311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(Z$3>$B315,+$B317-SUM($F311:Y311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AA$3>$B315,+$B317-SUM($F311:Z311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AB$3>$B315,+$B317-SUM($F311:AA311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AC$3>$B315,+$B317-SUM($F311:AB311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AD$3>$B315,+$B317-SUM($F311:AC311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AE$3>$B315,+$B317-SUM($F311:AD311),+$B317/$B315))","v":10.537630357345099},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AF$3>$B315,+$B317-SUM($F311:AE311),+$B317/$B315))","v":4.6506989773618557},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AG$3>$B315,+$B317-SUM($F311:AF311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AH$3>$B315,+$B317-SUM($F311:AG311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AI$3>$B315,+$B317-SUM($F311:AH311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AJ$3>$B315,+$B317-SUM($F311:AI311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AK$3>$B315,+$B317-SUM($F311:AJ311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AL$3>$B315,+$B317-SUM($F311:AK311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AM$3>$B315,+$B317-SUM($F311:AL311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AN$3>$B315,+$B317-SUM($F311:AM311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AO$3>$B315,+$B317-SUM($F311:AN311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AP$3>$B315,+$B317-SUM($F311:AO311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AQ$3>$B315,+$B317-SUM($F311:AP311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AR$3>$B315,+$B317-SUM($F311:AQ311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AS$3>$B315,+$B317-SUM($F311:AR311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AT$3>$B315,+$B317-SUM($F311:AS311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AU$3>$B315,+$B317-SUM($F311:AT311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AV$3>$B315,+$B317-SUM($F311:AU311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AW$3>$B315,+$B317-SUM($F311:AV311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AX$3>$B315,+$B317-SUM($F311:AW311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AY$3>$B315,+$B317-SUM($F311:AX311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(AZ$3>$B315,+$B317-SUM($F311:AY311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BA$3>$B315,+$B317-SUM($F311:AZ311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BB$3>$B315,+$B317-SUM($F311:BA311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BC$3>$B315,+$B317-SUM($F311:BB311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BD$3>$B315,+$B317-SUM($F311:BC311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BE$3>$B315,+$B317-SUM($F311:BD311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BF$3>$B315,+$B317-SUM($F311:BE311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BG$3>$B315,+$B317-SUM($F311:BF311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BH$3>$B315,+$B317-SUM($F311:BG311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BI$3>$B315,+$B317-SUM($F311:BH311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BJ$3>$B315,+$B317-SUM($F311:BI311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BK$3>$B315,+$B317-SUM($F311:BJ311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BL$3>$B315,+$B317-SUM($F311:BK311),+$B317/$B315))","v":0},{"$f":"IF($B315=\"n/a\",\"n/a\",IF(BM$3>$B315,+$B317-SUM($F311:BL311),+$B317/$B315))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A310)","v":47.5},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A310,E313+1)","v":25.842223835208408},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B313=\"n/a\",\"n/a\",IF(G$3>($B313+$E313),$C313-SUM($F313:F313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(H$3>($B313+$E313),$C313-SUM($F313:G313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(I$3>($B313+$E313),$C313-SUM($F313:H313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(J$3>($B313+$E313),$C313-SUM($F313:I313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(K$3>($B313+$E313),$C313-SUM($F313:J313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(L$3>($B313+$E313),$C313-SUM($F313:K313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(M$3>($B313+$E313),$C313-SUM($F313:L313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(N$3>($B313+$E313),$C313-SUM($F313:M313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(O$3>($B313+$E313),$C313-SUM($F313:N313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(P$3>($B313+$E313),$C313-SUM($F313:O313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Q$3>($B313+$E313),$C313-SUM($F313:P313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(R$3>($B313+$E313),$C313-SUM($F313:Q313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(S$3>($B313+$E313),$C313-SUM($F313:R313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(T$3>($B313+$E313),$C313-SUM($F313:S313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(U$3>($B313+$E313),$C313-SUM($F313:T313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(V$3>($B313+$E313),$C313-SUM($F313:U313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(W$3>($B313+$E313),$C313-SUM($F313:V313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(X$3>($B313+$E313),$C313-SUM($F313:W313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Y$3>($B313+$E313),$C313-SUM($F313:X313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Z$3>($B313+$E313),$C313-SUM($F313:Y313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AA$3>($B313+$E313),$C313-SUM($F313:Z313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AB$3>($B313+$E313),$C313-SUM($F313:AA313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AC$3>($B313+$E313),$C313-SUM($F313:AB313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AD$3>($B313+$E313),$C313-SUM($F313:AC313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AE$3>($B313+$E313),$C313-SUM($F313:AD313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AF$3>($B313+$E313),$C313-SUM($F313:AE313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AG$3>($B313+$E313),$C313-SUM($F313:AF313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AH$3>($B313+$E313),$C313-SUM($F313:AG313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AI$3>($B313+$E313),$C313-SUM($F313:AH313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AJ$3>($B313+$E313),$C313-SUM($F313:AI313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AK$3>($B313+$E313),$C313-SUM($F313:AJ313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AL$3>($B313+$E313),$C313-SUM($F313:AK313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AM$3>($B313+$E313),$C313-SUM($F313:AL313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AN$3>($B313+$E313),$C313-SUM($F313:AM313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AO$3>($B313+$E313),$C313-SUM($F313:AN313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AP$3>($B313+$E313),$C313-SUM($F313:AO313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AQ$3>($B313+$E313),$C313-SUM($F313:AP313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AR$3>($B313+$E313),$C313-SUM($F313:AQ313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AS$3>($B313+$E313),$C313-SUM($F313:AR313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AT$3>($B313+$E313),$C313-SUM($F313:AS313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AU$3>($B313+$E313),$C313-SUM($F313:AT313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AV$3>($B313+$E313),$C313-SUM($F313:AU313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AW$3>($B313+$E313),$C313-SUM($F313:AV313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AX$3>($B313+$E313),$C313-SUM($F313:AW313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AY$3>($B313+$E313),$C313-SUM($F313:AX313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AZ$3>($B313+$E313),$C313-SUM($F313:AY313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BA$3>($B313+$E313),$C313-SUM($F313:AZ313),($C313/$B313)))","v":0.54404681758333495},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BB$3>($B313+$E313),$C313-SUM($F313:BA313),($C313/$B313)))","v":0.27202340879165732},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BC$3>($B313+$E313),$C313-SUM($F313:BB313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BD$3>($B313+$E313),$C313-SUM($F313:BC313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BE$3>($B313+$E313),$C313-SUM($F313:BD313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BF$3>($B313+$E313),$C313-SUM($F313:BE313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BG$3>($B313+$E313),$C313-SUM($F313:BF313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BH$3>($B313+$E313),$C313-SUM($F313:BG313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BI$3>($B313+$E313),$C313-SUM($F313:BH313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BJ$3>($B313+$E313),$C313-SUM($F313:BI313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BK$3>($B313+$E313),$C313-SUM($F313:BJ313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BL$3>($B313+$E313),$C313-SUM($F313:BK313),($C313/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BM$3>($B313+$E313),$C313-SUM($F313:BL313),($C313/$B313)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A310,E314+1)","v":15.975511089135917},{"$f":"CONCATENATE(LEFT(D313, 4)+1 &\"-\" &IF(D313>\"2007-08\",,\"0\") &RIGHT(D313,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B313=\"n/a\",\"n/a\",IF(H$3>($B313+$E314),$C314-SUM($F314:G314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(I$3>($B313+$E314),$C314-SUM($F314:H314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(J$3>($B313+$E314),$C314-SUM($F314:I314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(K$3>($B313+$E314),$C314-SUM($F314:J314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(L$3>($B313+$E314),$C314-SUM($F314:K314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(M$3>($B313+$E314),$C314-SUM($F314:L314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(N$3>($B313+$E314),$C314-SUM($F314:M314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(O$3>($B313+$E314),$C314-SUM($F314:N314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(P$3>($B313+$E314),$C314-SUM($F314:O314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Q$3>($B313+$E314),$C314-SUM($F314:P314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(R$3>($B313+$E314),$C314-SUM($F314:Q314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(S$3>($B313+$E314),$C314-SUM($F314:R314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(T$3>($B313+$E314),$C314-SUM($F314:S314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(U$3>($B313+$E314),$C314-SUM($F314:T314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(V$3>($B313+$E314),$C314-SUM($F314:U314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(W$3>($B313+$E314),$C314-SUM($F314:V314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(X$3>($B313+$E314),$C314-SUM($F314:W314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Y$3>($B313+$E314),$C314-SUM($F314:X314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Z$3>($B313+$E314),$C314-SUM($F314:Y314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AA$3>($B313+$E314),$C314-SUM($F314:Z314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AB$3>($B313+$E314),$C314-SUM($F314:AA314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AC$3>($B313+$E314),$C314-SUM($F314:AB314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AD$3>($B313+$E314),$C314-SUM($F314:AC314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AE$3>($B313+$E314),$C314-SUM($F314:AD314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AF$3>($B313+$E314),$C314-SUM($F314:AE314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AG$3>($B313+$E314),$C314-SUM($F314:AF314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AH$3>($B313+$E314),$C314-SUM($F314:AG314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AI$3>($B313+$E314),$C314-SUM($F314:AH314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AJ$3>($B313+$E314),$C314-SUM($F314:AI314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AK$3>($B313+$E314),$C314-SUM($F314:AJ314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AL$3>($B313+$E314),$C314-SUM($F314:AK314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AM$3>($B313+$E314),$C314-SUM($F314:AL314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AN$3>($B313+$E314),$C314-SUM($F314:AM314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AO$3>($B313+$E314),$C314-SUM($F314:AN314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AP$3>($B313+$E314),$C314-SUM($F314:AO314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AQ$3>($B313+$E314),$C314-SUM($F314:AP314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AR$3>($B313+$E314),$C314-SUM($F314:AQ314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AS$3>($B313+$E314),$C314-SUM($F314:AR314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AT$3>($B313+$E314),$C314-SUM($F314:AS314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AU$3>($B313+$E314),$C314-SUM($F314:AT314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AV$3>($B313+$E314),$C314-SUM($F314:AU314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AW$3>($B313+$E314),$C314-SUM($F314:AV314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AX$3>($B313+$E314),$C314-SUM($F314:AW314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AY$3>($B313+$E314),$C314-SUM($F314:AX314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AZ$3>($B313+$E314),$C314-SUM($F314:AY314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BA$3>($B313+$E314),$C314-SUM($F314:AZ314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BB$3>($B313+$E314),$C314-SUM($F314:BA314),($C314/$B313)))","v":0.33632654924496669},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BC$3>($B313+$E314),$C314-SUM($F314:BB314),($C314/$B313)))","v":0.16816327462246861},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BD$3>($B313+$E314),$C314-SUM($F314:BC314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BE$3>($B313+$E314),$C314-SUM($F314:BD314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BF$3>($B313+$E314),$C314-SUM($F314:BE314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BG$3>($B313+$E314),$C314-SUM($F314:BF314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BH$3>($B313+$E314),$C314-SUM($F314:BG314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BI$3>($B313+$E314),$C314-SUM($F314:BH314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BJ$3>($B313+$E314),$C314-SUM($F314:BI314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BK$3>($B313+$E314),$C314-SUM($F314:BJ314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BL$3>($B313+$E314),$C314-SUM($F314:BK314),($C314/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BM$3>($B313+$E314),$C314-SUM($F314:BL314),($C314/$B313)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A310)","v":26.44134201140584},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A310,E315+1)","v":12.242917444893017},{"$f":"CONCATENATE(LEFT(D314, 4)+1 &\"-\" &IF(D314>\"2007-08\",,\"0\") &RIGHT(D314,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B313=\"n/a\",\"n/a\",IF(I$3>($B313+$E315),$C315-SUM($F315:H315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(J$3>($B313+$E315),$C315-SUM($F315:I315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(K$3>($B313+$E315),$C315-SUM($F315:J315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(L$3>($B313+$E315),$C315-SUM($F315:K315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(M$3>($B313+$E315),$C315-SUM($F315:L315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(N$3>($B313+$E315),$C315-SUM($F315:M315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(O$3>($B313+$E315),$C315-SUM($F315:N315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(P$3>($B313+$E315),$C315-SUM($F315:O315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Q$3>($B313+$E315),$C315-SUM($F315:P315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(R$3>($B313+$E315),$C315-SUM($F315:Q315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(S$3>($B313+$E315),$C315-SUM($F315:R315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(T$3>($B313+$E315),$C315-SUM($F315:S315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(U$3>($B313+$E315),$C315-SUM($F315:T315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(V$3>($B313+$E315),$C315-SUM($F315:U315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(W$3>($B313+$E315),$C315-SUM($F315:V315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(X$3>($B313+$E315),$C315-SUM($F315:W315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Y$3>($B313+$E315),$C315-SUM($F315:X315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Z$3>($B313+$E315),$C315-SUM($F315:Y315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AA$3>($B313+$E315),$C315-SUM($F315:Z315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AB$3>($B313+$E315),$C315-SUM($F315:AA315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AC$3>($B313+$E315),$C315-SUM($F315:AB315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AD$3>($B313+$E315),$C315-SUM($F315:AC315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AE$3>($B313+$E315),$C315-SUM($F315:AD315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AF$3>($B313+$E315),$C315-SUM($F315:AE315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AG$3>($B313+$E315),$C315-SUM($F315:AF315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AH$3>($B313+$E315),$C315-SUM($F315:AG315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AI$3>($B313+$E315),$C315-SUM($F315:AH315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AJ$3>($B313+$E315),$C315-SUM($F315:AI315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AK$3>($B313+$E315),$C315-SUM($F315:AJ315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AL$3>($B313+$E315),$C315-SUM($F315:AK315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AM$3>($B313+$E315),$C315-SUM($F315:AL315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AN$3>($B313+$E315),$C315-SUM($F315:AM315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AO$3>($B313+$E315),$C315-SUM($F315:AN315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AP$3>($B313+$E315),$C315-SUM($F315:AO315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AQ$3>($B313+$E315),$C315-SUM($F315:AP315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AR$3>($B313+$E315),$C315-SUM($F315:AQ315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AS$3>($B313+$E315),$C315-SUM($F315:AR315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AT$3>($B313+$E315),$C315-SUM($F315:AS315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AU$3>($B313+$E315),$C315-SUM($F315:AT315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AV$3>($B313+$E315),$C315-SUM($F315:AU315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AW$3>($B313+$E315),$C315-SUM($F315:AV315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AX$3>($B313+$E315),$C315-SUM($F315:AW315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AY$3>($B313+$E315),$C315-SUM($F315:AX315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AZ$3>($B313+$E315),$C315-SUM($F315:AY315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BA$3>($B313+$E315),$C315-SUM($F315:AZ315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BB$3>($B313+$E315),$C315-SUM($F315:BA315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BC$3>($B313+$E315),$C315-SUM($F315:BB315),($C315/$B313)))","v":0.25774563041880033},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BD$3>($B313+$E315),$C315-SUM($F315:BC315),($C315/$B313)))","v":0.12887281520940697},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BE$3>($B313+$E315),$C315-SUM($F315:BD315),($C315/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BF$3>($B313+$E315),$C315-SUM($F315:BE315),($C315/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BG$3>($B313+$E315),$C315-SUM($F315:BF315),($C315/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BH$3>($B313+$E315),$C315-SUM($F315:BG315),($C315/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BI$3>($B313+$E315),$C315-SUM($F315:BH315),($C315/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BJ$3>($B313+$E315),$C315-SUM($F315:BI315),($C315/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BK$3>($B313+$E315),$C315-SUM($F315:BJ315),($C315/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BL$3>($B313+$E315),$C315-SUM($F315:BK315),($C315/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BM$3>($B313+$E315),$C315-SUM($F315:BL315),($C315/$B313)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A310,E316+1)","v":6.0940000000000003},"2016-17",4,null,null,null,null,{"$f":"IF($B313=\"n/a\",\"n/a\",IF(J$3>($B313+$E316),$C316-SUM($F316:I316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(K$3>($B313+$E316),$C316-SUM($F316:J316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(L$3>($B313+$E316),$C316-SUM($F316:K316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(M$3>($B313+$E316),$C316-SUM($F316:L316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(N$3>($B313+$E316),$C316-SUM($F316:M316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(O$3>($B313+$E316),$C316-SUM($F316:N316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(P$3>($B313+$E316),$C316-SUM($F316:O316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Q$3>($B313+$E316),$C316-SUM($F316:P316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(R$3>($B313+$E316),$C316-SUM($F316:Q316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(S$3>($B313+$E316),$C316-SUM($F316:R316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(T$3>($B313+$E316),$C316-SUM($F316:S316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(U$3>($B313+$E316),$C316-SUM($F316:T316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(V$3>($B313+$E316),$C316-SUM($F316:U316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(W$3>($B313+$E316),$C316-SUM($F316:V316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(X$3>($B313+$E316),$C316-SUM($F316:W316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Y$3>($B313+$E316),$C316-SUM($F316:X316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Z$3>($B313+$E316),$C316-SUM($F316:Y316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AA$3>($B313+$E316),$C316-SUM($F316:Z316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AB$3>($B313+$E316),$C316-SUM($F316:AA316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AC$3>($B313+$E316),$C316-SUM($F316:AB316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AD$3>($B313+$E316),$C316-SUM($F316:AC316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AE$3>($B313+$E316),$C316-SUM($F316:AD316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AF$3>($B313+$E316),$C316-SUM($F316:AE316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AG$3>($B313+$E316),$C316-SUM($F316:AF316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AH$3>($B313+$E316),$C316-SUM($F316:AG316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AI$3>($B313+$E316),$C316-SUM($F316:AH316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AJ$3>($B313+$E316),$C316-SUM($F316:AI316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AK$3>($B313+$E316),$C316-SUM($F316:AJ316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AL$3>($B313+$E316),$C316-SUM($F316:AK316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AM$3>($B313+$E316),$C316-SUM($F316:AL316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AN$3>($B313+$E316),$C316-SUM($F316:AM316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AO$3>($B313+$E316),$C316-SUM($F316:AN316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AP$3>($B313+$E316),$C316-SUM($F316:AO316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AQ$3>($B313+$E316),$C316-SUM($F316:AP316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AR$3>($B313+$E316),$C316-SUM($F316:AQ316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AS$3>($B313+$E316),$C316-SUM($F316:AR316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AT$3>($B313+$E316),$C316-SUM($F316:AS316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AU$3>($B313+$E316),$C316-SUM($F316:AT316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AV$3>($B313+$E316),$C316-SUM($F316:AU316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AW$3>($B313+$E316),$C316-SUM($F316:AV316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AX$3>($B313+$E316),$C316-SUM($F316:AW316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AY$3>($B313+$E316),$C316-SUM($F316:AX316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AZ$3>($B313+$E316),$C316-SUM($F316:AY316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BA$3>($B313+$E316),$C316-SUM($F316:AZ316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BB$3>($B313+$E316),$C316-SUM($F316:BA316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BC$3>($B313+$E316),$C316-SUM($F316:BB316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BD$3>($B313+$E316),$C316-SUM($F316:BC316),($C316/$B313)))","v":0.12829473684210527},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BE$3>($B313+$E316),$C316-SUM($F316:BD316),($C316/$B313)))","v":6.4147368421053841E-2},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BF$3>($B313+$E316),$C316-SUM($F316:BE316),($C316/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BG$3>($B313+$E316),$C316-SUM($F316:BF316),($C316/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BH$3>($B313+$E316),$C316-SUM($F316:BG316),($C316/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BI$3>($B313+$E316),$C316-SUM($F316:BH316),($C316/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BJ$3>($B313+$E316),$C316-SUM($F316:BI316),($C316/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BK$3>($B313+$E316),$C316-SUM($F316:BJ316),($C316/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BL$3>($B313+$E316),$C316-SUM($F316:BK316),($C316/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BM$3>($B313+$E316),$C316-SUM($F316:BL316),($C316/$B313)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A310)","v":278.6290882683345},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A310,E317+1)","v":14.946999999999999},"2017-18",5,null,null,null,null,null,{"$f":"IF($B313=\"n/a\",\"n/a\",IF(K$3>($B313+$E317),$C317-SUM($F317:J317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(L$3>($B313+$E317),$C317-SUM($F317:K317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(M$3>($B313+$E317),$C317-SUM($F317:L317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(N$3>($B313+$E317),$C317-SUM($F317:M317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(O$3>($B313+$E317),$C317-SUM($F317:N317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(P$3>($B313+$E317),$C317-SUM($F317:O317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Q$3>($B313+$E317),$C317-SUM($F317:P317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(R$3>($B313+$E317),$C317-SUM($F317:Q317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(S$3>($B313+$E317),$C317-SUM($F317:R317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(T$3>($B313+$E317),$C317-SUM($F317:S317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(U$3>($B313+$E317),$C317-SUM($F317:T317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(V$3>($B313+$E317),$C317-SUM($F317:U317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(W$3>($B313+$E317),$C317-SUM($F317:V317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(X$3>($B313+$E317),$C317-SUM($F317:W317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Y$3>($B313+$E317),$C317-SUM($F317:X317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Z$3>($B313+$E317),$C317-SUM($F317:Y317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AA$3>($B313+$E317),$C317-SUM($F317:Z317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AB$3>($B313+$E317),$C317-SUM($F317:AA317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AC$3>($B313+$E317),$C317-SUM($F317:AB317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AD$3>($B313+$E317),$C317-SUM($F317:AC317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AE$3>($B313+$E317),$C317-SUM($F317:AD317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AF$3>($B313+$E317),$C317-SUM($F317:AE317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AG$3>($B313+$E317),$C317-SUM($F317:AF317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AH$3>($B313+$E317),$C317-SUM($F317:AG317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AI$3>($B313+$E317),$C317-SUM($F317:AH317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AJ$3>($B313+$E317),$C317-SUM($F317:AI317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AK$3>($B313+$E317),$C317-SUM($F317:AJ317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AL$3>($B313+$E317),$C317-SUM($F317:AK317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AM$3>($B313+$E317),$C317-SUM($F317:AL317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AN$3>($B313+$E317),$C317-SUM($F317:AM317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AO$3>($B313+$E317),$C317-SUM($F317:AN317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AP$3>($B313+$E317),$C317-SUM($F317:AO317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AQ$3>($B313+$E317),$C317-SUM($F317:AP317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AR$3>($B313+$E317),$C317-SUM($F317:AQ317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AS$3>($B313+$E317),$C317-SUM($F317:AR317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AT$3>($B313+$E317),$C317-SUM($F317:AS317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AU$3>($B313+$E317),$C317-SUM($F317:AT317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AV$3>($B313+$E317),$C317-SUM($F317:AU317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AW$3>($B313+$E317),$C317-SUM($F317:AV317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AX$3>($B313+$E317),$C317-SUM($F317:AW317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AY$3>($B313+$E317),$C317-SUM($F317:AX317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AZ$3>($B313+$E317),$C317-SUM($F317:AY317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BA$3>($B313+$E317),$C317-SUM($F317:AZ317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BB$3>($B313+$E317),$C317-SUM($F317:BA317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BC$3>($B313+$E317),$C317-SUM($F317:BB317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BD$3>($B313+$E317),$C317-SUM($F317:BC317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BE$3>($B313+$E317),$C317-SUM($F317:BD317),($C317/$B313)))","v":0.31467368421052627},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BF$3>($B313+$E317),$C317-SUM($F317:BE317),($C317/$B313)))","v":0.15733684210527699},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BG$3>($B313+$E317),$C317-SUM($F317:BF317),($C317/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BH$3>($B313+$E317),$C317-SUM($F317:BG317),($C317/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BI$3>($B313+$E317),$C317-SUM($F317:BH317),($C317/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BJ$3>($B313+$E317),$C317-SUM($F317:BI317),($C317/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BK$3>($B313+$E317),$C317-SUM($F317:BJ317),($C317/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BL$3>($B313+$E317),$C317-SUM($F317:BK317),($C317/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BM$3>($B313+$E317),$C317-SUM($F317:BL317),($C317/$B313)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A310,E318+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B313=\"n/a\",\"n/a\",IF(L$3>($B313+$E318),$C318-SUM($F318:K318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(M$3>($B313+$E318),$C318-SUM($F318:L318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(N$3>($B313+$E318),$C318-SUM($F318:M318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(O$3>($B313+$E318),$C318-SUM($F318:N318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(P$3>($B313+$E318),$C318-SUM($F318:O318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Q$3>($B313+$E318),$C318-SUM($F318:P318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(R$3>($B313+$E318),$C318-SUM($F318:Q318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(S$3>($B313+$E318),$C318-SUM($F318:R318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(T$3>($B313+$E318),$C318-SUM($F318:S318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(U$3>($B313+$E318),$C318-SUM($F318:T318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(V$3>($B313+$E318),$C318-SUM($F318:U318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(W$3>($B313+$E318),$C318-SUM($F318:V318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(X$3>($B313+$E318),$C318-SUM($F318:W318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Y$3>($B313+$E318),$C318-SUM($F318:X318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(Z$3>($B313+$E318),$C318-SUM($F318:Y318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AA$3>($B313+$E318),$C318-SUM($F318:Z318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AB$3>($B313+$E318),$C318-SUM($F318:AA318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AC$3>($B313+$E318),$C318-SUM($F318:AB318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AD$3>($B313+$E318),$C318-SUM($F318:AC318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AE$3>($B313+$E318),$C318-SUM($F318:AD318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AF$3>($B313+$E318),$C318-SUM($F318:AE318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AG$3>($B313+$E318),$C318-SUM($F318:AF318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AH$3>($B313+$E318),$C318-SUM($F318:AG318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AI$3>($B313+$E318),$C318-SUM($F318:AH318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AJ$3>($B313+$E318),$C318-SUM($F318:AI318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AK$3>($B313+$E318),$C318-SUM($F318:AJ318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AL$3>($B313+$E318),$C318-SUM($F318:AK318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AM$3>($B313+$E318),$C318-SUM($F318:AL318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AN$3>($B313+$E318),$C318-SUM($F318:AM318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AO$3>($B313+$E318),$C318-SUM($F318:AN318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AP$3>($B313+$E318),$C318-SUM($F318:AO318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AQ$3>($B313+$E318),$C318-SUM($F318:AP318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AR$3>($B313+$E318),$C318-SUM($F318:AQ318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AS$3>($B313+$E318),$C318-SUM($F318:AR318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AT$3>($B313+$E318),$C318-SUM($F318:AS318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AU$3>($B313+$E318),$C318-SUM($F318:AT318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AV$3>($B313+$E318),$C318-SUM($F318:AU318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AW$3>($B313+$E318),$C318-SUM($F318:AV318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AX$3>($B313+$E318),$C318-SUM($F318:AW318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AY$3>($B313+$E318),$C318-SUM($F318:AX318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(AZ$3>($B313+$E318),$C318-SUM($F318:AY318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BA$3>($B313+$E318),$C318-SUM($F318:AZ318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BB$3>($B313+$E318),$C318-SUM($F318:BA318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BC$3>($B313+$E318),$C318-SUM($F318:BB318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BD$3>($B313+$E318),$C318-SUM($F318:BC318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BE$3>($B313+$E318),$C318-SUM($F318:BD318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BF$3>($B313+$E318),$C318-SUM($F318:BE318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BG$3>($B313+$E318),$C318-SUM($F318:BF318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BH$3>($B313+$E318),$C318-SUM($F318:BG318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BI$3>($B313+$E318),$C318-SUM($F318:BH318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BJ$3>($B313+$E318),$C318-SUM($F318:BI318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BK$3>($B313+$E318),$C318-SUM($F318:BJ318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BL$3>($B313+$E318),$C318-SUM($F318:BK318),($C318/$B313)))","v":0},{"$f":"IF($B313=\"n/a\",\"n/a\",IF(BM$3>($B313+$E318),$C318-SUM($F318:BL318),($C318/$B313)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B310","v":"Transmission lines - Overhead"},null,null,{"$f":"SUBTOTAL(9,F311:F328)","v":10.537630357345099},11.081677174928434,11.418003724173401,11.675749354592201,11.804044091434307,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,6.2317863956615893,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,{"$f":"SUBTOTAL(9,AL311:AL328)","v":1.5810874182997334},1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.3090640095080559,0.86887732609390045,0.57184123626203842,0.37882105263158011,0.15733684210527699,0,0,0,0,0,0,0]
[{"$f":"A310+1","v":17},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A330))","v":"Transmission lines - Underground"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B335=\"n/a\",\"n/a\",IF(F$3>$B335,+$B337,+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(G$3>$B335,+$B337-SUM($F331:F331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(H$3>$B335,+$B337-SUM($F331:G331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(I$3>$B335,+$B337-SUM($F331:H331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(J$3>$B335,+$B337-SUM($F331:I331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(K$3>$B335,+$B337-SUM($F331:J331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(L$3>$B335,+$B337-SUM($F331:K331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(M$3>$B335,+$B337-SUM($F331:L331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(N$3>$B335,+$B337-SUM($F331:M331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(O$3>$B335,+$B337-SUM($F331:N331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(P$3>$B335,+$B337-SUM($F331:O331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(Q$3>$B335,+$B337-SUM($F331:P331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(R$3>$B335,+$B337-SUM($F331:Q331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(S$3>$B335,+$B337-SUM($F331:R331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(T$3>$B335,+$B337-SUM($F331:S331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(U$3>$B335,+$B337-SUM($F331:T331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(V$3>$B335,+$B337-SUM($F331:U331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(W$3>$B335,+$B337-SUM($F331:V331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(X$3>$B335,+$B337-SUM($F331:W331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(Y$3>$B335,+$B337-SUM($F331:X331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(Z$3>$B335,+$B337-SUM($F331:Y331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AA$3>$B335,+$B337-SUM($F331:Z331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AB$3>$B335,+$B337-SUM($F331:AA331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AC$3>$B335,+$B337-SUM($F331:AB331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AD$3>$B335,+$B337-SUM($F331:AC331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AE$3>$B335,+$B337-SUM($F331:AD331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AF$3>$B335,+$B337-SUM($F331:AE331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AG$3>$B335,+$B337-SUM($F331:AF331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AH$3>$B335,+$B337-SUM($F331:AG331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AI$3>$B335,+$B337-SUM($F331:AH331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AJ$3>$B335,+$B337-SUM($F331:AI331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AK$3>$B335,+$B337-SUM($F331:AJ331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AL$3>$B335,+$B337-SUM($F331:AK331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AM$3>$B335,+$B337-SUM($F331:AL331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AN$3>$B335,+$B337-SUM($F331:AM331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AO$3>$B335,+$B337-SUM($F331:AN331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AP$3>$B335,+$B337-SUM($F331:AO331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AQ$3>$B335,+$B337-SUM($F331:AP331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AR$3>$B335,+$B337-SUM($F331:AQ331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AS$3>$B335,+$B337-SUM($F331:AR331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AT$3>$B335,+$B337-SUM($F331:AS331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AU$3>$B335,+$B337-SUM($F331:AT331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AV$3>$B335,+$B337-SUM($F331:AU331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AW$3>$B335,+$B337-SUM($F331:AV331),+$B337/$B335))","v":2.2131907197513496},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AX$3>$B335,+$B337-SUM($F331:AW331),+$B337/$B335))","v":0.18377575187554385},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AY$3>$B335,+$B337-SUM($F331:AX331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(AZ$3>$B335,+$B337-SUM($F331:AY331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BA$3>$B335,+$B337-SUM($F331:AZ331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BB$3>$B335,+$B337-SUM($F331:BA331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BC$3>$B335,+$B337-SUM($F331:BB331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BD$3>$B335,+$B337-SUM($F331:BC331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BE$3>$B335,+$B337-SUM($F331:BD331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BF$3>$B335,+$B337-SUM($F331:BE331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BG$3>$B335,+$B337-SUM($F331:BF331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BH$3>$B335,+$B337-SUM($F331:BG331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BI$3>$B335,+$B337-SUM($F331:BH331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BJ$3>$B335,+$B337-SUM($F331:BI331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BK$3>$B335,+$B337-SUM($F331:BJ331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BL$3>$B335,+$B337-SUM($F331:BK331),+$B337/$B335))","v":0},{"$f":"IF($B335=\"n/a\",\"n/a\",IF(BM$3>$B335,+$B337-SUM($F331:BL331),+$B337/$B335))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A330)","v":47.5},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A330,E333+1)","v":0.17659122527164717},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B333=\"n/a\",\"n/a\",IF(G$3>($B333+$E333),$C333-SUM($F333:F333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(H$3>($B333+$E333),$C333-SUM($F333:G333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(I$3>($B333+$E333),$C333-SUM($F333:H333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(J$3>($B333+$E333),$C333-SUM($F333:I333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(K$3>($B333+$E333),$C333-SUM($F333:J333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(L$3>($B333+$E333),$C333-SUM($F333:K333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(M$3>($B333+$E333),$C333-SUM($F333:L333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(N$3>($B333+$E333),$C333-SUM($F333:M333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(O$3>($B333+$E333),$C333-SUM($F333:N333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(P$3>($B333+$E333),$C333-SUM($F333:O333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Q$3>($B333+$E333),$C333-SUM($F333:P333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(R$3>($B333+$E333),$C333-SUM($F333:Q333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(S$3>($B333+$E333),$C333-SUM($F333:R333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(T$3>($B333+$E333),$C333-SUM($F333:S333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(U$3>($B333+$E333),$C333-SUM($F333:T333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(V$3>($B333+$E333),$C333-SUM($F333:U333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(W$3>($B333+$E333),$C333-SUM($F333:V333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(X$3>($B333+$E333),$C333-SUM($F333:W333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Y$3>($B333+$E333),$C333-SUM($F333:X333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Z$3>($B333+$E333),$C333-SUM($F333:Y333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AA$3>($B333+$E333),$C333-SUM($F333:Z333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AB$3>($B333+$E333),$C333-SUM($F333:AA333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AC$3>($B333+$E333),$C333-SUM($F333:AB333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AD$3>($B333+$E333),$C333-SUM($F333:AC333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AE$3>($B333+$E333),$C333-SUM($F333:AD333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AF$3>($B333+$E333),$C333-SUM($F333:AE333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AG$3>($B333+$E333),$C333-SUM($F333:AF333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AH$3>($B333+$E333),$C333-SUM($F333:AG333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AI$3>($B333+$E333),$C333-SUM($F333:AH333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AJ$3>($B333+$E333),$C333-SUM($F333:AI333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AK$3>($B333+$E333),$C333-SUM($F333:AJ333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AL$3>($B333+$E333),$C333-SUM($F333:AK333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AM$3>($B333+$E333),$C333-SUM($F333:AL333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AN$3>($B333+$E333),$C333-SUM($F333:AM333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AO$3>($B333+$E333),$C333-SUM($F333:AN333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AP$3>($B333+$E333),$C333-SUM($F333:AO333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AQ$3>($B333+$E333),$C333-SUM($F333:AP333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AR$3>($B333+$E333),$C333-SUM($F333:AQ333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AS$3>($B333+$E333),$C333-SUM($F333:AR333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AT$3>($B333+$E333),$C333-SUM($F333:AS333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AU$3>($B333+$E333),$C333-SUM($F333:AT333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AV$3>($B333+$E333),$C333-SUM($F333:AU333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AW$3>($B333+$E333),$C333-SUM($F333:AV333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AX$3>($B333+$E333),$C333-SUM($F333:AW333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AY$3>($B333+$E333),$C333-SUM($F333:AX333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AZ$3>($B333+$E333),$C333-SUM($F333:AY333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BA$3>($B333+$E333),$C333-SUM($F333:AZ333),($C333/$B333)))","v":3.7177100057188875E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BB$3>($B333+$E333),$C333-SUM($F333:BA333),($C333/$B333)))","v":1.8588550028595663E-3},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BC$3>($B333+$E333),$C333-SUM($F333:BB333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BD$3>($B333+$E333),$C333-SUM($F333:BC333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BE$3>($B333+$E333),$C333-SUM($F333:BD333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BF$3>($B333+$E333),$C333-SUM($F333:BE333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BG$3>($B333+$E333),$C333-SUM($F333:BF333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BH$3>($B333+$E333),$C333-SUM($F333:BG333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BI$3>($B333+$E333),$C333-SUM($F333:BH333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BJ$3>($B333+$E333),$C333-SUM($F333:BI333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BK$3>($B333+$E333),$C333-SUM($F333:BJ333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BL$3>($B333+$E333),$C333-SUM($F333:BK333),($C333/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BM$3>($B333+$E333),$C333-SUM($F333:BL333),($C333/$B333)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A330,E334+1)","v":1.772154369153282E-2},{"$f":"CONCATENATE(LEFT(D333, 4)+1 &\"-\" &IF(D333>\"2007-08\",,\"0\") &RIGHT(D333,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B333=\"n/a\",\"n/a\",IF(H$3>($B333+$E334),$C334-SUM($F334:G334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(I$3>($B333+$E334),$C334-SUM($F334:H334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(J$3>($B333+$E334),$C334-SUM($F334:I334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(K$3>($B333+$E334),$C334-SUM($F334:J334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(L$3>($B333+$E334),$C334-SUM($F334:K334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(M$3>($B333+$E334),$C334-SUM($F334:L334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(N$3>($B333+$E334),$C334-SUM($F334:M334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(O$3>($B333+$E334),$C334-SUM($F334:N334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(P$3>($B333+$E334),$C334-SUM($F334:O334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Q$3>($B333+$E334),$C334-SUM($F334:P334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(R$3>($B333+$E334),$C334-SUM($F334:Q334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(S$3>($B333+$E334),$C334-SUM($F334:R334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(T$3>($B333+$E334),$C334-SUM($F334:S334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(U$3>($B333+$E334),$C334-SUM($F334:T334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(V$3>($B333+$E334),$C334-SUM($F334:U334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(W$3>($B333+$E334),$C334-SUM($F334:V334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(X$3>($B333+$E334),$C334-SUM($F334:W334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Y$3>($B333+$E334),$C334-SUM($F334:X334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Z$3>($B333+$E334),$C334-SUM($F334:Y334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AA$3>($B333+$E334),$C334-SUM($F334:Z334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AB$3>($B333+$E334),$C334-SUM($F334:AA334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AC$3>($B333+$E334),$C334-SUM($F334:AB334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AD$3>($B333+$E334),$C334-SUM($F334:AC334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AE$3>($B333+$E334),$C334-SUM($F334:AD334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AF$3>($B333+$E334),$C334-SUM($F334:AE334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AG$3>($B333+$E334),$C334-SUM($F334:AF334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AH$3>($B333+$E334),$C334-SUM($F334:AG334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AI$3>($B333+$E334),$C334-SUM($F334:AH334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AJ$3>($B333+$E334),$C334-SUM($F334:AI334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AK$3>($B333+$E334),$C334-SUM($F334:AJ334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AL$3>($B333+$E334),$C334-SUM($F334:AK334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AM$3>($B333+$E334),$C334-SUM($F334:AL334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AN$3>($B333+$E334),$C334-SUM($F334:AM334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AO$3>($B333+$E334),$C334-SUM($F334:AN334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AP$3>($B333+$E334),$C334-SUM($F334:AO334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AQ$3>($B333+$E334),$C334-SUM($F334:AP334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AR$3>($B333+$E334),$C334-SUM($F334:AQ334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AS$3>($B333+$E334),$C334-SUM($F334:AR334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AT$3>($B333+$E334),$C334-SUM($F334:AS334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AU$3>($B333+$E334),$C334-SUM($F334:AT334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AV$3>($B333+$E334),$C334-SUM($F334:AU334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AW$3>($B333+$E334),$C334-SUM($F334:AV334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AX$3>($B333+$E334),$C334-SUM($F334:AW334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AY$3>($B333+$E334),$C334-SUM($F334:AX334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AZ$3>($B333+$E334),$C334-SUM($F334:AY334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BA$3>($B333+$E334),$C334-SUM($F334:AZ334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BB$3>($B333+$E334),$C334-SUM($F334:BA334),($C334/$B333)))","v":3.7308513034805938E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BC$3>($B333+$E334),$C334-SUM($F334:BB334),($C334/$B333)))","v":1.8654256517402698E-4},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BD$3>($B333+$E334),$C334-SUM($F334:BC334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BE$3>($B333+$E334),$C334-SUM($F334:BD334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BF$3>($B333+$E334),$C334-SUM($F334:BE334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BG$3>($B333+$E334),$C334-SUM($F334:BF334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BH$3>($B333+$E334),$C334-SUM($F334:BG334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BI$3>($B333+$E334),$C334-SUM($F334:BH334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BJ$3>($B333+$E334),$C334-SUM($F334:BI334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BK$3>($B333+$E334),$C334-SUM($F334:BJ334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BL$3>($B333+$E334),$C334-SUM($F334:BK334),($C334/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BM$3>($B333+$E334),$C334-SUM($F334:BL334),($C334/$B333)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A330)","v":44.083036563562075},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A330,E335+1)","v":0},{"$f":"CONCATENATE(LEFT(D334, 4)+1 &\"-\" &IF(D334>\"2007-08\",,\"0\") &RIGHT(D334,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B333=\"n/a\",\"n/a\",IF(I$3>($B333+$E335),$C335-SUM($F335:H335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(J$3>($B333+$E335),$C335-SUM($F335:I335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(K$3>($B333+$E335),$C335-SUM($F335:J335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(L$3>($B333+$E335),$C335-SUM($F335:K335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(M$3>($B333+$E335),$C335-SUM($F335:L335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(N$3>($B333+$E335),$C335-SUM($F335:M335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(O$3>($B333+$E335),$C335-SUM($F335:N335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(P$3>($B333+$E335),$C335-SUM($F335:O335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Q$3>($B333+$E335),$C335-SUM($F335:P335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(R$3>($B333+$E335),$C335-SUM($F335:Q335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(S$3>($B333+$E335),$C335-SUM($F335:R335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(T$3>($B333+$E335),$C335-SUM($F335:S335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(U$3>($B333+$E335),$C335-SUM($F335:T335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(V$3>($B333+$E335),$C335-SUM($F335:U335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(W$3>($B333+$E335),$C335-SUM($F335:V335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(X$3>($B333+$E335),$C335-SUM($F335:W335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Y$3>($B333+$E335),$C335-SUM($F335:X335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Z$3>($B333+$E335),$C335-SUM($F335:Y335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AA$3>($B333+$E335),$C335-SUM($F335:Z335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AB$3>($B333+$E335),$C335-SUM($F335:AA335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AC$3>($B333+$E335),$C335-SUM($F335:AB335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AD$3>($B333+$E335),$C335-SUM($F335:AC335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AE$3>($B333+$E335),$C335-SUM($F335:AD335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AF$3>($B333+$E335),$C335-SUM($F335:AE335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AG$3>($B333+$E335),$C335-SUM($F335:AF335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AH$3>($B333+$E335),$C335-SUM($F335:AG335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AI$3>($B333+$E335),$C335-SUM($F335:AH335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AJ$3>($B333+$E335),$C335-SUM($F335:AI335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AK$3>($B333+$E335),$C335-SUM($F335:AJ335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AL$3>($B333+$E335),$C335-SUM($F335:AK335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AM$3>($B333+$E335),$C335-SUM($F335:AL335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AN$3>($B333+$E335),$C335-SUM($F335:AM335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AO$3>($B333+$E335),$C335-SUM($F335:AN335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AP$3>($B333+$E335),$C335-SUM($F335:AO335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AQ$3>($B333+$E335),$C335-SUM($F335:AP335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AR$3>($B333+$E335),$C335-SUM($F335:AQ335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AS$3>($B333+$E335),$C335-SUM($F335:AR335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AT$3>($B333+$E335),$C335-SUM($F335:AS335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AU$3>($B333+$E335),$C335-SUM($F335:AT335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AV$3>($B333+$E335),$C335-SUM($F335:AU335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AW$3>($B333+$E335),$C335-SUM($F335:AV335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AX$3>($B333+$E335),$C335-SUM($F335:AW335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AY$3>($B333+$E335),$C335-SUM($F335:AX335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AZ$3>($B333+$E335),$C335-SUM($F335:AY335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BA$3>($B333+$E335),$C335-SUM($F335:AZ335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BB$3>($B333+$E335),$C335-SUM($F335:BA335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BC$3>($B333+$E335),$C335-SUM($F335:BB335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BD$3>($B333+$E335),$C335-SUM($F335:BC335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BE$3>($B333+$E335),$C335-SUM($F335:BD335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BF$3>($B333+$E335),$C335-SUM($F335:BE335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BG$3>($B333+$E335),$C335-SUM($F335:BF335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BH$3>($B333+$E335),$C335-SUM($F335:BG335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BI$3>($B333+$E335),$C335-SUM($F335:BH335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BJ$3>($B333+$E335),$C335-SUM($F335:BI335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BK$3>($B333+$E335),$C335-SUM($F335:BJ335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BL$3>($B333+$E335),$C335-SUM($F335:BK335),($C335/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BM$3>($B333+$E335),$C335-SUM($F335:BL335),($C335/$B333)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A330,E336+1)","v":3.5790000000000002},"2016-17",4,null,null,null,null,{"$f":"IF($B333=\"n/a\",\"n/a\",IF(J$3>($B333+$E336),$C336-SUM($F336:I336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(K$3>($B333+$E336),$C336-SUM($F336:J336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(L$3>($B333+$E336),$C336-SUM($F336:K336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(M$3>($B333+$E336),$C336-SUM($F336:L336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(N$3>($B333+$E336),$C336-SUM($F336:M336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(O$3>($B333+$E336),$C336-SUM($F336:N336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(P$3>($B333+$E336),$C336-SUM($F336:O336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Q$3>($B333+$E336),$C336-SUM($F336:P336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(R$3>($B333+$E336),$C336-SUM($F336:Q336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(S$3>($B333+$E336),$C336-SUM($F336:R336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(T$3>($B333+$E336),$C336-SUM($F336:S336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(U$3>($B333+$E336),$C336-SUM($F336:T336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(V$3>($B333+$E336),$C336-SUM($F336:U336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(W$3>($B333+$E336),$C336-SUM($F336:V336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(X$3>($B333+$E336),$C336-SUM($F336:W336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Y$3>($B333+$E336),$C336-SUM($F336:X336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Z$3>($B333+$E336),$C336-SUM($F336:Y336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AA$3>($B333+$E336),$C336-SUM($F336:Z336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AB$3>($B333+$E336),$C336-SUM($F336:AA336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AC$3>($B333+$E336),$C336-SUM($F336:AB336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AD$3>($B333+$E336),$C336-SUM($F336:AC336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AE$3>($B333+$E336),$C336-SUM($F336:AD336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AF$3>($B333+$E336),$C336-SUM($F336:AE336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AG$3>($B333+$E336),$C336-SUM($F336:AF336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AH$3>($B333+$E336),$C336-SUM($F336:AG336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AI$3>($B333+$E336),$C336-SUM($F336:AH336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AJ$3>($B333+$E336),$C336-SUM($F336:AI336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AK$3>($B333+$E336),$C336-SUM($F336:AJ336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AL$3>($B333+$E336),$C336-SUM($F336:AK336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AM$3>($B333+$E336),$C336-SUM($F336:AL336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AN$3>($B333+$E336),$C336-SUM($F336:AM336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AO$3>($B333+$E336),$C336-SUM($F336:AN336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AP$3>($B333+$E336),$C336-SUM($F336:AO336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AQ$3>($B333+$E336),$C336-SUM($F336:AP336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AR$3>($B333+$E336),$C336-SUM($F336:AQ336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AS$3>($B333+$E336),$C336-SUM($F336:AR336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AT$3>($B333+$E336),$C336-SUM($F336:AS336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AU$3>($B333+$E336),$C336-SUM($F336:AT336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AV$3>($B333+$E336),$C336-SUM($F336:AU336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AW$3>($B333+$E336),$C336-SUM($F336:AV336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AX$3>($B333+$E336),$C336-SUM($F336:AW336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AY$3>($B333+$E336),$C336-SUM($F336:AX336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AZ$3>($B333+$E336),$C336-SUM($F336:AY336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BA$3>($B333+$E336),$C336-SUM($F336:AZ336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BB$3>($B333+$E336),$C336-SUM($F336:BA336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BC$3>($B333+$E336),$C336-SUM($F336:BB336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BD$3>($B333+$E336),$C336-SUM($F336:BC336),($C336/$B333)))","v":7.5347368421052635E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BE$3>($B333+$E336),$C336-SUM($F336:BD336),($C336/$B333)))","v":3.7673684210527192E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BF$3>($B333+$E336),$C336-SUM($F336:BE336),($C336/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BG$3>($B333+$E336),$C336-SUM($F336:BF336),($C336/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BH$3>($B333+$E336),$C336-SUM($F336:BG336),($C336/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BI$3>($B333+$E336),$C336-SUM($F336:BH336),($C336/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BJ$3>($B333+$E336),$C336-SUM($F336:BI336),($C336/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BK$3>($B333+$E336),$C336-SUM($F336:BJ336),($C336/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BL$3>($B333+$E336),$C336-SUM($F336:BK336),($C336/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BM$3>($B333+$E336),$C336-SUM($F336:BL336),($C336/$B333)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A330)","v":97.564167420935007},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A330,E337+1)","v":4.202},"2017-18",5,null,null,null,null,null,{"$f":"IF($B333=\"n/a\",\"n/a\",IF(K$3>($B333+$E337),$C337-SUM($F337:J337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(L$3>($B333+$E337),$C337-SUM($F337:K337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(M$3>($B333+$E337),$C337-SUM($F337:L337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(N$3>($B333+$E337),$C337-SUM($F337:M337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(O$3>($B333+$E337),$C337-SUM($F337:N337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(P$3>($B333+$E337),$C337-SUM($F337:O337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Q$3>($B333+$E337),$C337-SUM($F337:P337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(R$3>($B333+$E337),$C337-SUM($F337:Q337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(S$3>($B333+$E337),$C337-SUM($F337:R337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(T$3>($B333+$E337),$C337-SUM($F337:S337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(U$3>($B333+$E337),$C337-SUM($F337:T337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(V$3>($B333+$E337),$C337-SUM($F337:U337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(W$3>($B333+$E337),$C337-SUM($F337:V337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(X$3>($B333+$E337),$C337-SUM($F337:W337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Y$3>($B333+$E337),$C337-SUM($F337:X337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Z$3>($B333+$E337),$C337-SUM($F337:Y337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AA$3>($B333+$E337),$C337-SUM($F337:Z337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AB$3>($B333+$E337),$C337-SUM($F337:AA337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AC$3>($B333+$E337),$C337-SUM($F337:AB337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AD$3>($B333+$E337),$C337-SUM($F337:AC337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AE$3>($B333+$E337),$C337-SUM($F337:AD337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AF$3>($B333+$E337),$C337-SUM($F337:AE337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AG$3>($B333+$E337),$C337-SUM($F337:AF337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AH$3>($B333+$E337),$C337-SUM($F337:AG337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AI$3>($B333+$E337),$C337-SUM($F337:AH337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AJ$3>($B333+$E337),$C337-SUM($F337:AI337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AK$3>($B333+$E337),$C337-SUM($F337:AJ337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AL$3>($B333+$E337),$C337-SUM($F337:AK337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AM$3>($B333+$E337),$C337-SUM($F337:AL337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AN$3>($B333+$E337),$C337-SUM($F337:AM337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AO$3>($B333+$E337),$C337-SUM($F337:AN337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AP$3>($B333+$E337),$C337-SUM($F337:AO337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AQ$3>($B333+$E337),$C337-SUM($F337:AP337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AR$3>($B333+$E337),$C337-SUM($F337:AQ337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AS$3>($B333+$E337),$C337-SUM($F337:AR337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AT$3>($B333+$E337),$C337-SUM($F337:AS337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AU$3>($B333+$E337),$C337-SUM($F337:AT337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AV$3>($B333+$E337),$C337-SUM($F337:AU337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AW$3>($B333+$E337),$C337-SUM($F337:AV337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AX$3>($B333+$E337),$C337-SUM($F337:AW337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AY$3>($B333+$E337),$C337-SUM($F337:AX337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AZ$3>($B333+$E337),$C337-SUM($F337:AY337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BA$3>($B333+$E337),$C337-SUM($F337:AZ337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BB$3>($B333+$E337),$C337-SUM($F337:BA337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BC$3>($B333+$E337),$C337-SUM($F337:BB337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BD$3>($B333+$E337),$C337-SUM($F337:BC337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BE$3>($B333+$E337),$C337-SUM($F337:BD337),($C337/$B333)))","v":8.8463157894736841E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BF$3>($B333+$E337),$C337-SUM($F337:BE337),($C337/$B333)))","v":4.4231578947369066E-2},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BG$3>($B333+$E337),$C337-SUM($F337:BF337),($C337/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BH$3>($B333+$E337),$C337-SUM($F337:BG337),($C337/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BI$3>($B333+$E337),$C337-SUM($F337:BH337),($C337/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BJ$3>($B333+$E337),$C337-SUM($F337:BI337),($C337/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BK$3>($B333+$E337),$C337-SUM($F337:BJ337),($C337/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BL$3>($B333+$E337),$C337-SUM($F337:BK337),($C337/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BM$3>($B333+$E337),$C337-SUM($F337:BL337),($C337/$B333)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A330,E338+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B333=\"n/a\",\"n/a\",IF(L$3>($B333+$E338),$C338-SUM($F338:K338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(M$3>($B333+$E338),$C338-SUM($F338:L338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(N$3>($B333+$E338),$C338-SUM($F338:M338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(O$3>($B333+$E338),$C338-SUM($F338:N338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(P$3>($B333+$E338),$C338-SUM($F338:O338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Q$3>($B333+$E338),$C338-SUM($F338:P338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(R$3>($B333+$E338),$C338-SUM($F338:Q338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(S$3>($B333+$E338),$C338-SUM($F338:R338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(T$3>($B333+$E338),$C338-SUM($F338:S338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(U$3>($B333+$E338),$C338-SUM($F338:T338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(V$3>($B333+$E338),$C338-SUM($F338:U338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(W$3>($B333+$E338),$C338-SUM($F338:V338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(X$3>($B333+$E338),$C338-SUM($F338:W338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Y$3>($B333+$E338),$C338-SUM($F338:X338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(Z$3>($B333+$E338),$C338-SUM($F338:Y338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AA$3>($B333+$E338),$C338-SUM($F338:Z338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AB$3>($B333+$E338),$C338-SUM($F338:AA338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AC$3>($B333+$E338),$C338-SUM($F338:AB338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AD$3>($B333+$E338),$C338-SUM($F338:AC338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AE$3>($B333+$E338),$C338-SUM($F338:AD338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AF$3>($B333+$E338),$C338-SUM($F338:AE338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AG$3>($B333+$E338),$C338-SUM($F338:AF338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AH$3>($B333+$E338),$C338-SUM($F338:AG338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AI$3>($B333+$E338),$C338-SUM($F338:AH338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AJ$3>($B333+$E338),$C338-SUM($F338:AI338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AK$3>($B333+$E338),$C338-SUM($F338:AJ338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AL$3>($B333+$E338),$C338-SUM($F338:AK338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AM$3>($B333+$E338),$C338-SUM($F338:AL338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AN$3>($B333+$E338),$C338-SUM($F338:AM338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AO$3>($B333+$E338),$C338-SUM($F338:AN338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AP$3>($B333+$E338),$C338-SUM($F338:AO338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AQ$3>($B333+$E338),$C338-SUM($F338:AP338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AR$3>($B333+$E338),$C338-SUM($F338:AQ338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AS$3>($B333+$E338),$C338-SUM($F338:AR338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AT$3>($B333+$E338),$C338-SUM($F338:AS338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AU$3>($B333+$E338),$C338-SUM($F338:AT338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AV$3>($B333+$E338),$C338-SUM($F338:AU338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AW$3>($B333+$E338),$C338-SUM($F338:AV338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AX$3>($B333+$E338),$C338-SUM($F338:AW338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AY$3>($B333+$E338),$C338-SUM($F338:AX338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(AZ$3>($B333+$E338),$C338-SUM($F338:AY338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BA$3>($B333+$E338),$C338-SUM($F338:AZ338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BB$3>($B333+$E338),$C338-SUM($F338:BA338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BC$3>($B333+$E338),$C338-SUM($F338:BB338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BD$3>($B333+$E338),$C338-SUM($F338:BC338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BE$3>($B333+$E338),$C338-SUM($F338:BD338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BF$3>($B333+$E338),$C338-SUM($F338:BE338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BG$3>($B333+$E338),$C338-SUM($F338:BF338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BH$3>($B333+$E338),$C338-SUM($F338:BG338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BI$3>($B333+$E338),$C338-SUM($F338:BH338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BJ$3>($B333+$E338),$C338-SUM($F338:BI338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BK$3>($B333+$E338),$C338-SUM($F338:BJ338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BL$3>($B333+$E338),$C338-SUM($F338:BK338),($C338/$B333)))","v":0},{"$f":"IF($B333=\"n/a\",\"n/a\",IF(BM$3>($B333+$E338),$C338-SUM($F338:BL338),($C338/$B333)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B330","v":"Transmission lines - Underground"},null,null,{"$f":"SUBTOTAL(9,F331:F348)","v":2.2131907197513496},2.2169084297570687,2.2172815148874165,2.2172815148874165,2.2926288833084691,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,{"$f":"SUBTOTAL(9,AL331:AL348)","v":2.3810920412032059},2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,0.35167707332740028,0.16790132145185643,0.16790132145185643,0.16790132145185643,0.16604246644899712,0.16399706888096349,0.16381052631578946,0.12613684210526405,4.4231578947369066E-2,0,0,0,0,0,0,0]
[{"$f":"A330+1","v":18},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A350))","v":"Capital Work in Progress"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B355=\"n/a\",\"n/a\",IF(F$3>$B355,+$B357,+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(G$3>$B355,+$B357-SUM($F351:F351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(H$3>$B355,+$B357-SUM($F351:G351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(I$3>$B355,+$B357-SUM($F351:H351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(J$3>$B355,+$B357-SUM($F351:I351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(K$3>$B355,+$B357-SUM($F351:J351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(L$3>$B355,+$B357-SUM($F351:K351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(M$3>$B355,+$B357-SUM($F351:L351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(N$3>$B355,+$B357-SUM($F351:M351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(O$3>$B355,+$B357-SUM($F351:N351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(P$3>$B355,+$B357-SUM($F351:O351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Q$3>$B355,+$B357-SUM($F351:P351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(R$3>$B355,+$B357-SUM($F351:Q351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(S$3>$B355,+$B357-SUM($F351:R351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(T$3>$B355,+$B357-SUM($F351:S351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(U$3>$B355,+$B357-SUM($F351:T351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(V$3>$B355,+$B357-SUM($F351:U351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(W$3>$B355,+$B357-SUM($F351:V351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(X$3>$B355,+$B357-SUM($F351:W351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Y$3>$B355,+$B357-SUM($F351:X351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(Z$3>$B355,+$B357-SUM($F351:Y351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AA$3>$B355,+$B357-SUM($F351:Z351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AB$3>$B355,+$B357-SUM($F351:AA351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AC$3>$B355,+$B357-SUM($F351:AB351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AD$3>$B355,+$B357-SUM($F351:AC351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AE$3>$B355,+$B357-SUM($F351:AD351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AF$3>$B355,+$B357-SUM($F351:AE351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AG$3>$B355,+$B357-SUM($F351:AF351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AH$3>$B355,+$B357-SUM($F351:AG351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AI$3>$B355,+$B357-SUM($F351:AH351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AJ$3>$B355,+$B357-SUM($F351:AI351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AK$3>$B355,+$B357-SUM($F351:AJ351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AL$3>$B355,+$B357-SUM($F351:AK351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AM$3>$B355,+$B357-SUM($F351:AL351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AN$3>$B355,+$B357-SUM($F351:AM351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AO$3>$B355,+$B357-SUM($F351:AN351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AP$3>$B355,+$B357-SUM($F351:AO351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AQ$3>$B355,+$B357-SUM($F351:AP351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AR$3>$B355,+$B357-SUM($F351:AQ351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AS$3>$B355,+$B357-SUM($F351:AR351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AT$3>$B355,+$B357-SUM($F351:AS351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AU$3>$B355,+$B357-SUM($F351:AT351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AV$3>$B355,+$B357-SUM($F351:AU351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AW$3>$B355,+$B357-SUM($F351:AV351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AX$3>$B355,+$B357-SUM($F351:AW351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AY$3>$B355,+$B357-SUM($F351:AX351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(AZ$3>$B355,+$B357-SUM($F351:AY351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BA$3>$B355,+$B357-SUM($F351:AZ351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BB$3>$B355,+$B357-SUM($F351:BA351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BC$3>$B355,+$B357-SUM($F351:BB351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BD$3>$B355,+$B357-SUM($F351:BC351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BE$3>$B355,+$B357-SUM($F351:BD351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BF$3>$B355,+$B357-SUM($F351:BE351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BG$3>$B355,+$B357-SUM($F351:BF351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BH$3>$B355,+$B357-SUM($F351:BG351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BI$3>$B355,+$B357-SUM($F351:BH351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BJ$3>$B355,+$B357-SUM($F351:BI351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BK$3>$B355,+$B357-SUM($F351:BJ351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BL$3>$B355,+$B357-SUM($F351:BK351),+$B357/$B355))","v":"n/a"},{"$f":"IF($B355=\"n/a\",\"n/a\",IF(BM$3>$B355,+$B357-SUM($F351:BL351),+$B357/$B355))","v":"n/a"}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A350)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A350,E353+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B353=\"n/a\",\"n/a\",IF(G$3>($B353+$E353),$C353-SUM($F353:F353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(H$3>($B353+$E353),$C353-SUM($F353:G353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(I$3>($B353+$E353),$C353-SUM($F353:H353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(J$3>($B353+$E353),$C353-SUM($F353:I353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(K$3>($B353+$E353),$C353-SUM($F353:J353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(L$3>($B353+$E353),$C353-SUM($F353:K353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(M$3>($B353+$E353),$C353-SUM($F353:L353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(N$3>($B353+$E353),$C353-SUM($F353:M353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(O$3>($B353+$E353),$C353-SUM($F353:N353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(P$3>($B353+$E353),$C353-SUM($F353:O353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Q$3>($B353+$E353),$C353-SUM($F353:P353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(R$3>($B353+$E353),$C353-SUM($F353:Q353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(S$3>($B353+$E353),$C353-SUM($F353:R353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(T$3>($B353+$E353),$C353-SUM($F353:S353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(U$3>($B353+$E353),$C353-SUM($F353:T353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(V$3>($B353+$E353),$C353-SUM($F353:U353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(W$3>($B353+$E353),$C353-SUM($F353:V353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(X$3>($B353+$E353),$C353-SUM($F353:W353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Y$3>($B353+$E353),$C353-SUM($F353:X353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Z$3>($B353+$E353),$C353-SUM($F353:Y353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AA$3>($B353+$E353),$C353-SUM($F353:Z353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AB$3>($B353+$E353),$C353-SUM($F353:AA353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AC$3>($B353+$E353),$C353-SUM($F353:AB353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AD$3>($B353+$E353),$C353-SUM($F353:AC353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AE$3>($B353+$E353),$C353-SUM($F353:AD353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AF$3>($B353+$E353),$C353-SUM($F353:AE353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AG$3>($B353+$E353),$C353-SUM($F353:AF353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AH$3>($B353+$E353),$C353-SUM($F353:AG353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AI$3>($B353+$E353),$C353-SUM($F353:AH353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AJ$3>($B353+$E353),$C353-SUM($F353:AI353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AK$3>($B353+$E353),$C353-SUM($F353:AJ353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AL$3>($B353+$E353),$C353-SUM($F353:AK353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AM$3>($B353+$E353),$C353-SUM($F353:AL353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AN$3>($B353+$E353),$C353-SUM($F353:AM353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AO$3>($B353+$E353),$C353-SUM($F353:AN353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AP$3>($B353+$E353),$C353-SUM($F353:AO353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AQ$3>($B353+$E353),$C353-SUM($F353:AP353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AR$3>($B353+$E353),$C353-SUM($F353:AQ353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AS$3>($B353+$E353),$C353-SUM($F353:AR353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AT$3>($B353+$E353),$C353-SUM($F353:AS353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AU$3>($B353+$E353),$C353-SUM($F353:AT353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AV$3>($B353+$E353),$C353-SUM($F353:AU353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AW$3>($B353+$E353),$C353-SUM($F353:AV353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AX$3>($B353+$E353),$C353-SUM($F353:AW353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AY$3>($B353+$E353),$C353-SUM($F353:AX353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AZ$3>($B353+$E353),$C353-SUM($F353:AY353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BA$3>($B353+$E353),$C353-SUM($F353:AZ353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BB$3>($B353+$E353),$C353-SUM($F353:BA353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BC$3>($B353+$E353),$C353-SUM($F353:BB353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BD$3>($B353+$E353),$C353-SUM($F353:BC353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BE$3>($B353+$E353),$C353-SUM($F353:BD353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BF$3>($B353+$E353),$C353-SUM($F353:BE353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BG$3>($B353+$E353),$C353-SUM($F353:BF353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BH$3>($B353+$E353),$C353-SUM($F353:BG353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BI$3>($B353+$E353),$C353-SUM($F353:BH353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BJ$3>($B353+$E353),$C353-SUM($F353:BI353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BK$3>($B353+$E353),$C353-SUM($F353:BJ353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BL$3>($B353+$E353),$C353-SUM($F353:BK353),($C353/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BM$3>($B353+$E353),$C353-SUM($F353:BL353),($C353/$B353)))","v":"n/a"}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A350,E354+1)","v":0},{"$f":"CONCATENATE(LEFT(D353, 4)+1 &\"-\" &IF(D353>\"2007-08\",,\"0\") &RIGHT(D353,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B353=\"n/a\",\"n/a\",IF(H$3>($B353+$E354),$C354-SUM($F354:G354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(I$3>($B353+$E354),$C354-SUM($F354:H354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(J$3>($B353+$E354),$C354-SUM($F354:I354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(K$3>($B353+$E354),$C354-SUM($F354:J354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(L$3>($B353+$E354),$C354-SUM($F354:K354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(M$3>($B353+$E354),$C354-SUM($F354:L354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(N$3>($B353+$E354),$C354-SUM($F354:M354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(O$3>($B353+$E354),$C354-SUM($F354:N354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(P$3>($B353+$E354),$C354-SUM($F354:O354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Q$3>($B353+$E354),$C354-SUM($F354:P354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(R$3>($B353+$E354),$C354-SUM($F354:Q354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(S$3>($B353+$E354),$C354-SUM($F354:R354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(T$3>($B353+$E354),$C354-SUM($F354:S354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(U$3>($B353+$E354),$C354-SUM($F354:T354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(V$3>($B353+$E354),$C354-SUM($F354:U354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(W$3>($B353+$E354),$C354-SUM($F354:V354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(X$3>($B353+$E354),$C354-SUM($F354:W354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Y$3>($B353+$E354),$C354-SUM($F354:X354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Z$3>($B353+$E354),$C354-SUM($F354:Y354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AA$3>($B353+$E354),$C354-SUM($F354:Z354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AB$3>($B353+$E354),$C354-SUM($F354:AA354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AC$3>($B353+$E354),$C354-SUM($F354:AB354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AD$3>($B353+$E354),$C354-SUM($F354:AC354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AE$3>($B353+$E354),$C354-SUM($F354:AD354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AF$3>($B353+$E354),$C354-SUM($F354:AE354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AG$3>($B353+$E354),$C354-SUM($F354:AF354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AH$3>($B353+$E354),$C354-SUM($F354:AG354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AI$3>($B353+$E354),$C354-SUM($F354:AH354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AJ$3>($B353+$E354),$C354-SUM($F354:AI354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AK$3>($B353+$E354),$C354-SUM($F354:AJ354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AL$3>($B353+$E354),$C354-SUM($F354:AK354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AM$3>($B353+$E354),$C354-SUM($F354:AL354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AN$3>($B353+$E354),$C354-SUM($F354:AM354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AO$3>($B353+$E354),$C354-SUM($F354:AN354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AP$3>($B353+$E354),$C354-SUM($F354:AO354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AQ$3>($B353+$E354),$C354-SUM($F354:AP354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AR$3>($B353+$E354),$C354-SUM($F354:AQ354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AS$3>($B353+$E354),$C354-SUM($F354:AR354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AT$3>($B353+$E354),$C354-SUM($F354:AS354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AU$3>($B353+$E354),$C354-SUM($F354:AT354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AV$3>($B353+$E354),$C354-SUM($F354:AU354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AW$3>($B353+$E354),$C354-SUM($F354:AV354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AX$3>($B353+$E354),$C354-SUM($F354:AW354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AY$3>($B353+$E354),$C354-SUM($F354:AX354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AZ$3>($B353+$E354),$C354-SUM($F354:AY354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BA$3>($B353+$E354),$C354-SUM($F354:AZ354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BB$3>($B353+$E354),$C354-SUM($F354:BA354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BC$3>($B353+$E354),$C354-SUM($F354:BB354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BD$3>($B353+$E354),$C354-SUM($F354:BC354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BE$3>($B353+$E354),$C354-SUM($F354:BD354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BF$3>($B353+$E354),$C354-SUM($F354:BE354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BG$3>($B353+$E354),$C354-SUM($F354:BF354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BH$3>($B353+$E354),$C354-SUM($F354:BG354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BI$3>($B353+$E354),$C354-SUM($F354:BH354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BJ$3>($B353+$E354),$C354-SUM($F354:BI354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BK$3>($B353+$E354),$C354-SUM($F354:BJ354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BL$3>($B353+$E354),$C354-SUM($F354:BK354),($C354/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BM$3>($B353+$E354),$C354-SUM($F354:BL354),($C354/$B353)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A350)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A350,E355+1)","v":0},{"$f":"CONCATENATE(LEFT(D354, 4)+1 &\"-\" &IF(D354>\"2007-08\",,\"0\") &RIGHT(D354,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B353=\"n/a\",\"n/a\",IF(I$3>($B353+$E355),$C355-SUM($F355:H355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(J$3>($B353+$E355),$C355-SUM($F355:I355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(K$3>($B353+$E355),$C355-SUM($F355:J355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(L$3>($B353+$E355),$C355-SUM($F355:K355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(M$3>($B353+$E355),$C355-SUM($F355:L355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(N$3>($B353+$E355),$C355-SUM($F355:M355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(O$3>($B353+$E355),$C355-SUM($F355:N355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(P$3>($B353+$E355),$C355-SUM($F355:O355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Q$3>($B353+$E355),$C355-SUM($F355:P355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(R$3>($B353+$E355),$C355-SUM($F355:Q355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(S$3>($B353+$E355),$C355-SUM($F355:R355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(T$3>($B353+$E355),$C355-SUM($F355:S355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(U$3>($B353+$E355),$C355-SUM($F355:T355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(V$3>($B353+$E355),$C355-SUM($F355:U355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(W$3>($B353+$E355),$C355-SUM($F355:V355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(X$3>($B353+$E355),$C355-SUM($F355:W355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Y$3>($B353+$E355),$C355-SUM($F355:X355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Z$3>($B353+$E355),$C355-SUM($F355:Y355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AA$3>($B353+$E355),$C355-SUM($F355:Z355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AB$3>($B353+$E355),$C355-SUM($F355:AA355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AC$3>($B353+$E355),$C355-SUM($F355:AB355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AD$3>($B353+$E355),$C355-SUM($F355:AC355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AE$3>($B353+$E355),$C355-SUM($F355:AD355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AF$3>($B353+$E355),$C355-SUM($F355:AE355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AG$3>($B353+$E355),$C355-SUM($F355:AF355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AH$3>($B353+$E355),$C355-SUM($F355:AG355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AI$3>($B353+$E355),$C355-SUM($F355:AH355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AJ$3>($B353+$E355),$C355-SUM($F355:AI355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AK$3>($B353+$E355),$C355-SUM($F355:AJ355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AL$3>($B353+$E355),$C355-SUM($F355:AK355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AM$3>($B353+$E355),$C355-SUM($F355:AL355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AN$3>($B353+$E355),$C355-SUM($F355:AM355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AO$3>($B353+$E355),$C355-SUM($F355:AN355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AP$3>($B353+$E355),$C355-SUM($F355:AO355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AQ$3>($B353+$E355),$C355-SUM($F355:AP355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AR$3>($B353+$E355),$C355-SUM($F355:AQ355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AS$3>($B353+$E355),$C355-SUM($F355:AR355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AT$3>($B353+$E355),$C355-SUM($F355:AS355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AU$3>($B353+$E355),$C355-SUM($F355:AT355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AV$3>($B353+$E355),$C355-SUM($F355:AU355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AW$3>($B353+$E355),$C355-SUM($F355:AV355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AX$3>($B353+$E355),$C355-SUM($F355:AW355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AY$3>($B353+$E355),$C355-SUM($F355:AX355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AZ$3>($B353+$E355),$C355-SUM($F355:AY355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BA$3>($B353+$E355),$C355-SUM($F355:AZ355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BB$3>($B353+$E355),$C355-SUM($F355:BA355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BC$3>($B353+$E355),$C355-SUM($F355:BB355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BD$3>($B353+$E355),$C355-SUM($F355:BC355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BE$3>($B353+$E355),$C355-SUM($F355:BD355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BF$3>($B353+$E355),$C355-SUM($F355:BE355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BG$3>($B353+$E355),$C355-SUM($F355:BF355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BH$3>($B353+$E355),$C355-SUM($F355:BG355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BI$3>($B353+$E355),$C355-SUM($F355:BH355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BJ$3>($B353+$E355),$C355-SUM($F355:BI355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BK$3>($B353+$E355),$C355-SUM($F355:BJ355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BL$3>($B353+$E355),$C355-SUM($F355:BK355),($C355/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BM$3>($B353+$E355),$C355-SUM($F355:BL355),($C355/$B353)))","v":"n/a"}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A350,E356+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B353=\"n/a\",\"n/a\",IF(J$3>($B353+$E356),$C356-SUM($F356:I356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(K$3>($B353+$E356),$C356-SUM($F356:J356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(L$3>($B353+$E356),$C356-SUM($F356:K356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(M$3>($B353+$E356),$C356-SUM($F356:L356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(N$3>($B353+$E356),$C356-SUM($F356:M356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(O$3>($B353+$E356),$C356-SUM($F356:N356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(P$3>($B353+$E356),$C356-SUM($F356:O356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Q$3>($B353+$E356),$C356-SUM($F356:P356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(R$3>($B353+$E356),$C356-SUM($F356:Q356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(S$3>($B353+$E356),$C356-SUM($F356:R356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(T$3>($B353+$E356),$C356-SUM($F356:S356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(U$3>($B353+$E356),$C356-SUM($F356:T356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(V$3>($B353+$E356),$C356-SUM($F356:U356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(W$3>($B353+$E356),$C356-SUM($F356:V356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(X$3>($B353+$E356),$C356-SUM($F356:W356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Y$3>($B353+$E356),$C356-SUM($F356:X356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Z$3>($B353+$E356),$C356-SUM($F356:Y356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AA$3>($B353+$E356),$C356-SUM($F356:Z356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AB$3>($B353+$E356),$C356-SUM($F356:AA356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AC$3>($B353+$E356),$C356-SUM($F356:AB356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AD$3>($B353+$E356),$C356-SUM($F356:AC356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AE$3>($B353+$E356),$C356-SUM($F356:AD356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AF$3>($B353+$E356),$C356-SUM($F356:AE356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AG$3>($B353+$E356),$C356-SUM($F356:AF356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AH$3>($B353+$E356),$C356-SUM($F356:AG356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AI$3>($B353+$E356),$C356-SUM($F356:AH356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AJ$3>($B353+$E356),$C356-SUM($F356:AI356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AK$3>($B353+$E356),$C356-SUM($F356:AJ356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AL$3>($B353+$E356),$C356-SUM($F356:AK356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AM$3>($B353+$E356),$C356-SUM($F356:AL356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AN$3>($B353+$E356),$C356-SUM($F356:AM356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AO$3>($B353+$E356),$C356-SUM($F356:AN356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AP$3>($B353+$E356),$C356-SUM($F356:AO356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AQ$3>($B353+$E356),$C356-SUM($F356:AP356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AR$3>($B353+$E356),$C356-SUM($F356:AQ356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AS$3>($B353+$E356),$C356-SUM($F356:AR356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AT$3>($B353+$E356),$C356-SUM($F356:AS356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AU$3>($B353+$E356),$C356-SUM($F356:AT356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AV$3>($B353+$E356),$C356-SUM($F356:AU356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AW$3>($B353+$E356),$C356-SUM($F356:AV356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AX$3>($B353+$E356),$C356-SUM($F356:AW356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AY$3>($B353+$E356),$C356-SUM($F356:AX356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AZ$3>($B353+$E356),$C356-SUM($F356:AY356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BA$3>($B353+$E356),$C356-SUM($F356:AZ356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BB$3>($B353+$E356),$C356-SUM($F356:BA356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BC$3>($B353+$E356),$C356-SUM($F356:BB356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BD$3>($B353+$E356),$C356-SUM($F356:BC356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BE$3>($B353+$E356),$C356-SUM($F356:BD356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BF$3>($B353+$E356),$C356-SUM($F356:BE356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BG$3>($B353+$E356),$C356-SUM($F356:BF356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BH$3>($B353+$E356),$C356-SUM($F356:BG356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BI$3>($B353+$E356),$C356-SUM($F356:BH356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BJ$3>($B353+$E356),$C356-SUM($F356:BI356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BK$3>($B353+$E356),$C356-SUM($F356:BJ356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BL$3>($B353+$E356),$C356-SUM($F356:BK356),($C356/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BM$3>($B353+$E356),$C356-SUM($F356:BL356),($C356/$B353)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A350)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A350,E357+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B353=\"n/a\",\"n/a\",IF(K$3>($B353+$E357),$C357-SUM($F357:J357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(L$3>($B353+$E357),$C357-SUM($F357:K357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(M$3>($B353+$E357),$C357-SUM($F357:L357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(N$3>($B353+$E357),$C357-SUM($F357:M357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(O$3>($B353+$E357),$C357-SUM($F357:N357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(P$3>($B353+$E357),$C357-SUM($F357:O357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Q$3>($B353+$E357),$C357-SUM($F357:P357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(R$3>($B353+$E357),$C357-SUM($F357:Q357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(S$3>($B353+$E357),$C357-SUM($F357:R357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(T$3>($B353+$E357),$C357-SUM($F357:S357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(U$3>($B353+$E357),$C357-SUM($F357:T357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(V$3>($B353+$E357),$C357-SUM($F357:U357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(W$3>($B353+$E357),$C357-SUM($F357:V357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(X$3>($B353+$E357),$C357-SUM($F357:W357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Y$3>($B353+$E357),$C357-SUM($F357:X357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Z$3>($B353+$E357),$C357-SUM($F357:Y357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AA$3>($B353+$E357),$C357-SUM($F357:Z357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AB$3>($B353+$E357),$C357-SUM($F357:AA357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AC$3>($B353+$E357),$C357-SUM($F357:AB357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AD$3>($B353+$E357),$C357-SUM($F357:AC357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AE$3>($B353+$E357),$C357-SUM($F357:AD357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AF$3>($B353+$E357),$C357-SUM($F357:AE357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AG$3>($B353+$E357),$C357-SUM($F357:AF357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AH$3>($B353+$E357),$C357-SUM($F357:AG357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AI$3>($B353+$E357),$C357-SUM($F357:AH357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AJ$3>($B353+$E357),$C357-SUM($F357:AI357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AK$3>($B353+$E357),$C357-SUM($F357:AJ357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AL$3>($B353+$E357),$C357-SUM($F357:AK357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AM$3>($B353+$E357),$C357-SUM($F357:AL357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AN$3>($B353+$E357),$C357-SUM($F357:AM357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AO$3>($B353+$E357),$C357-SUM($F357:AN357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AP$3>($B353+$E357),$C357-SUM($F357:AO357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AQ$3>($B353+$E357),$C357-SUM($F357:AP357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AR$3>($B353+$E357),$C357-SUM($F357:AQ357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AS$3>($B353+$E357),$C357-SUM($F357:AR357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AT$3>($B353+$E357),$C357-SUM($F357:AS357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AU$3>($B353+$E357),$C357-SUM($F357:AT357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AV$3>($B353+$E357),$C357-SUM($F357:AU357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AW$3>($B353+$E357),$C357-SUM($F357:AV357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AX$3>($B353+$E357),$C357-SUM($F357:AW357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AY$3>($B353+$E357),$C357-SUM($F357:AX357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AZ$3>($B353+$E357),$C357-SUM($F357:AY357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BA$3>($B353+$E357),$C357-SUM($F357:AZ357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BB$3>($B353+$E357),$C357-SUM($F357:BA357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BC$3>($B353+$E357),$C357-SUM($F357:BB357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BD$3>($B353+$E357),$C357-SUM($F357:BC357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BE$3>($B353+$E357),$C357-SUM($F357:BD357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BF$3>($B353+$E357),$C357-SUM($F357:BE357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BG$3>($B353+$E357),$C357-SUM($F357:BF357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BH$3>($B353+$E357),$C357-SUM($F357:BG357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BI$3>($B353+$E357),$C357-SUM($F357:BH357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BJ$3>($B353+$E357),$C357-SUM($F357:BI357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BK$3>($B353+$E357),$C357-SUM($F357:BJ357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BL$3>($B353+$E357),$C357-SUM($F357:BK357),($C357/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BM$3>($B353+$E357),$C357-SUM($F357:BL357),($C357/$B353)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A350,E358+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B353=\"n/a\",\"n/a\",IF(L$3>($B353+$E358),$C358-SUM($F358:K358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(M$3>($B353+$E358),$C358-SUM($F358:L358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(N$3>($B353+$E358),$C358-SUM($F358:M358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(O$3>($B353+$E358),$C358-SUM($F358:N358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(P$3>($B353+$E358),$C358-SUM($F358:O358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Q$3>($B353+$E358),$C358-SUM($F358:P358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(R$3>($B353+$E358),$C358-SUM($F358:Q358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(S$3>($B353+$E358),$C358-SUM($F358:R358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(T$3>($B353+$E358),$C358-SUM($F358:S358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(U$3>($B353+$E358),$C358-SUM($F358:T358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(V$3>($B353+$E358),$C358-SUM($F358:U358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(W$3>($B353+$E358),$C358-SUM($F358:V358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(X$3>($B353+$E358),$C358-SUM($F358:W358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Y$3>($B353+$E358),$C358-SUM($F358:X358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(Z$3>($B353+$E358),$C358-SUM($F358:Y358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AA$3>($B353+$E358),$C358-SUM($F358:Z358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AB$3>($B353+$E358),$C358-SUM($F358:AA358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AC$3>($B353+$E358),$C358-SUM($F358:AB358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AD$3>($B353+$E358),$C358-SUM($F358:AC358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AE$3>($B353+$E358),$C358-SUM($F358:AD358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AF$3>($B353+$E358),$C358-SUM($F358:AE358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AG$3>($B353+$E358),$C358-SUM($F358:AF358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AH$3>($B353+$E358),$C358-SUM($F358:AG358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AI$3>($B353+$E358),$C358-SUM($F358:AH358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AJ$3>($B353+$E358),$C358-SUM($F358:AI358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AK$3>($B353+$E358),$C358-SUM($F358:AJ358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AL$3>($B353+$E358),$C358-SUM($F358:AK358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AM$3>($B353+$E358),$C358-SUM($F358:AL358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AN$3>($B353+$E358),$C358-SUM($F358:AM358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AO$3>($B353+$E358),$C358-SUM($F358:AN358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AP$3>($B353+$E358),$C358-SUM($F358:AO358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AQ$3>($B353+$E358),$C358-SUM($F358:AP358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AR$3>($B353+$E358),$C358-SUM($F358:AQ358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AS$3>($B353+$E358),$C358-SUM($F358:AR358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AT$3>($B353+$E358),$C358-SUM($F358:AS358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AU$3>($B353+$E358),$C358-SUM($F358:AT358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AV$3>($B353+$E358),$C358-SUM($F358:AU358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AW$3>($B353+$E358),$C358-SUM($F358:AV358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AX$3>($B353+$E358),$C358-SUM($F358:AW358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AY$3>($B353+$E358),$C358-SUM($F358:AX358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(AZ$3>($B353+$E358),$C358-SUM($F358:AY358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BA$3>($B353+$E358),$C358-SUM($F358:AZ358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BB$3>($B353+$E358),$C358-SUM($F358:BA358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BC$3>($B353+$E358),$C358-SUM($F358:BB358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BD$3>($B353+$E358),$C358-SUM($F358:BC358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BE$3>($B353+$E358),$C358-SUM($F358:BD358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BF$3>($B353+$E358),$C358-SUM($F358:BE358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BG$3>($B353+$E358),$C358-SUM($F358:BF358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BH$3>($B353+$E358),$C358-SUM($F358:BG358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BI$3>($B353+$E358),$C358-SUM($F358:BH358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BJ$3>($B353+$E358),$C358-SUM($F358:BI358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BK$3>($B353+$E358),$C358-SUM($F358:BJ358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BL$3>($B353+$E358),$C358-SUM($F358:BK358),($C358/$B353)))","v":"n/a"},{"$f":"IF($B353=\"n/a\",\"n/a\",IF(BM$3>($B353+$E358),$C358-SUM($F358:BL358),($C358/$B353)))","v":"n/a"}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B350","v":"Capital Work in Progress"},null,null,{"$f":"SUBTOTAL(9,F351:F368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL351:AL368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A350+1","v":19},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A370))","v":"Accelerated Depreciation"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B375=\"n/a\",\"n/a\",IF(F$3>$B375,+$B377,+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(G$3>$B375,+$B377-SUM($F371:F371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(H$3>$B375,+$B377-SUM($F371:G371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(I$3>$B375,+$B377-SUM($F371:H371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(J$3>$B375,+$B377-SUM($F371:I371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(K$3>$B375,+$B377-SUM($F371:J371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(L$3>$B375,+$B377-SUM($F371:K371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(M$3>$B375,+$B377-SUM($F371:L371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(N$3>$B375,+$B377-SUM($F371:M371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(O$3>$B375,+$B377-SUM($F371:N371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(P$3>$B375,+$B377-SUM($F371:O371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(Q$3>$B375,+$B377-SUM($F371:P371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(R$3>$B375,+$B377-SUM($F371:Q371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(S$3>$B375,+$B377-SUM($F371:R371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(T$3>$B375,+$B377-SUM($F371:S371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(U$3>$B375,+$B377-SUM($F371:T371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(V$3>$B375,+$B377-SUM($F371:U371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(W$3>$B375,+$B377-SUM($F371:V371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(X$3>$B375,+$B377-SUM($F371:W371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(Y$3>$B375,+$B377-SUM($F371:X371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(Z$3>$B375,+$B377-SUM($F371:Y371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AA$3>$B375,+$B377-SUM($F371:Z371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AB$3>$B375,+$B377-SUM($F371:AA371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AC$3>$B375,+$B377-SUM($F371:AB371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AD$3>$B375,+$B377-SUM($F371:AC371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AE$3>$B375,+$B377-SUM($F371:AD371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AF$3>$B375,+$B377-SUM($F371:AE371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AG$3>$B375,+$B377-SUM($F371:AF371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AH$3>$B375,+$B377-SUM($F371:AG371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AI$3>$B375,+$B377-SUM($F371:AH371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AJ$3>$B375,+$B377-SUM($F371:AI371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AK$3>$B375,+$B377-SUM($F371:AJ371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AL$3>$B375,+$B377-SUM($F371:AK371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AM$3>$B375,+$B377-SUM($F371:AL371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AN$3>$B375,+$B377-SUM($F371:AM371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AO$3>$B375,+$B377-SUM($F371:AN371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AP$3>$B375,+$B377-SUM($F371:AO371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AQ$3>$B375,+$B377-SUM($F371:AP371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AR$3>$B375,+$B377-SUM($F371:AQ371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AS$3>$B375,+$B377-SUM($F371:AR371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AT$3>$B375,+$B377-SUM($F371:AS371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AU$3>$B375,+$B377-SUM($F371:AT371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AV$3>$B375,+$B377-SUM($F371:AU371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AW$3>$B375,+$B377-SUM($F371:AV371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AX$3>$B375,+$B377-SUM($F371:AW371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AY$3>$B375,+$B377-SUM($F371:AX371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(AZ$3>$B375,+$B377-SUM($F371:AY371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BA$3>$B375,+$B377-SUM($F371:AZ371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BB$3>$B375,+$B377-SUM($F371:BA371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BC$3>$B375,+$B377-SUM($F371:BB371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BD$3>$B375,+$B377-SUM($F371:BC371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BE$3>$B375,+$B377-SUM($F371:BD371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BF$3>$B375,+$B377-SUM($F371:BE371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BG$3>$B375,+$B377-SUM($F371:BF371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BH$3>$B375,+$B377-SUM($F371:BG371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BI$3>$B375,+$B377-SUM($F371:BH371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BJ$3>$B375,+$B377-SUM($F371:BI371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BK$3>$B375,+$B377-SUM($F371:BJ371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BL$3>$B375,+$B377-SUM($F371:BK371),+$B377/$B375))","v":"n/a"},{"$f":"IF($B375=\"n/a\",\"n/a\",IF(BM$3>$B375,+$B377-SUM($F371:BL371),+$B377/$B375))","v":"n/a"}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A370)","v":5},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A370,E373+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B373=\"n/a\",\"n/a\",IF(G$3>($B373+$E373),$C373-SUM($F373:F373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(H$3>($B373+$E373),$C373-SUM($F373:G373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(I$3>($B373+$E373),$C373-SUM($F373:H373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(J$3>($B373+$E373),$C373-SUM($F373:I373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(K$3>($B373+$E373),$C373-SUM($F373:J373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(L$3>($B373+$E373),$C373-SUM($F373:K373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(M$3>($B373+$E373),$C373-SUM($F373:L373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(N$3>($B373+$E373),$C373-SUM($F373:M373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(O$3>($B373+$E373),$C373-SUM($F373:N373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(P$3>($B373+$E373),$C373-SUM($F373:O373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Q$3>($B373+$E373),$C373-SUM($F373:P373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(R$3>($B373+$E373),$C373-SUM($F373:Q373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(S$3>($B373+$E373),$C373-SUM($F373:R373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(T$3>($B373+$E373),$C373-SUM($F373:S373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(U$3>($B373+$E373),$C373-SUM($F373:T373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(V$3>($B373+$E373),$C373-SUM($F373:U373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(W$3>($B373+$E373),$C373-SUM($F373:V373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(X$3>($B373+$E373),$C373-SUM($F373:W373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Y$3>($B373+$E373),$C373-SUM($F373:X373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Z$3>($B373+$E373),$C373-SUM($F373:Y373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AA$3>($B373+$E373),$C373-SUM($F373:Z373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AB$3>($B373+$E373),$C373-SUM($F373:AA373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AC$3>($B373+$E373),$C373-SUM($F373:AB373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AD$3>($B373+$E373),$C373-SUM($F373:AC373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AE$3>($B373+$E373),$C373-SUM($F373:AD373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AF$3>($B373+$E373),$C373-SUM($F373:AE373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AG$3>($B373+$E373),$C373-SUM($F373:AF373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AH$3>($B373+$E373),$C373-SUM($F373:AG373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AI$3>($B373+$E373),$C373-SUM($F373:AH373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AJ$3>($B373+$E373),$C373-SUM($F373:AI373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AK$3>($B373+$E373),$C373-SUM($F373:AJ373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AL$3>($B373+$E373),$C373-SUM($F373:AK373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AM$3>($B373+$E373),$C373-SUM($F373:AL373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AN$3>($B373+$E373),$C373-SUM($F373:AM373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AO$3>($B373+$E373),$C373-SUM($F373:AN373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AP$3>($B373+$E373),$C373-SUM($F373:AO373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AQ$3>($B373+$E373),$C373-SUM($F373:AP373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AR$3>($B373+$E373),$C373-SUM($F373:AQ373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AS$3>($B373+$E373),$C373-SUM($F373:AR373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AT$3>($B373+$E373),$C373-SUM($F373:AS373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AU$3>($B373+$E373),$C373-SUM($F373:AT373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AV$3>($B373+$E373),$C373-SUM($F373:AU373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AW$3>($B373+$E373),$C373-SUM($F373:AV373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AX$3>($B373+$E373),$C373-SUM($F373:AW373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AY$3>($B373+$E373),$C373-SUM($F373:AX373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AZ$3>($B373+$E373),$C373-SUM($F373:AY373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BA$3>($B373+$E373),$C373-SUM($F373:AZ373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BB$3>($B373+$E373),$C373-SUM($F373:BA373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BC$3>($B373+$E373),$C373-SUM($F373:BB373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BD$3>($B373+$E373),$C373-SUM($F373:BC373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BE$3>($B373+$E373),$C373-SUM($F373:BD373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BF$3>($B373+$E373),$C373-SUM($F373:BE373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BG$3>($B373+$E373),$C373-SUM($F373:BF373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BH$3>($B373+$E373),$C373-SUM($F373:BG373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BI$3>($B373+$E373),$C373-SUM($F373:BH373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BJ$3>($B373+$E373),$C373-SUM($F373:BI373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BK$3>($B373+$E373),$C373-SUM($F373:BJ373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BL$3>($B373+$E373),$C373-SUM($F373:BK373),($C373/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BM$3>($B373+$E373),$C373-SUM($F373:BL373),($C373/$B373)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A370,E374+1)","v":0},{"$f":"CONCATENATE(LEFT(D373, 4)+1 &\"-\" &IF(D373>\"2007-08\",,\"0\") &RIGHT(D373,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B373=\"n/a\",\"n/a\",IF(H$3>($B373+$E374),$C374-SUM($F374:G374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(I$3>($B373+$E374),$C374-SUM($F374:H374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(J$3>($B373+$E374),$C374-SUM($F374:I374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(K$3>($B373+$E374),$C374-SUM($F374:J374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(L$3>($B373+$E374),$C374-SUM($F374:K374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(M$3>($B373+$E374),$C374-SUM($F374:L374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(N$3>($B373+$E374),$C374-SUM($F374:M374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(O$3>($B373+$E374),$C374-SUM($F374:N374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(P$3>($B373+$E374),$C374-SUM($F374:O374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Q$3>($B373+$E374),$C374-SUM($F374:P374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(R$3>($B373+$E374),$C374-SUM($F374:Q374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(S$3>($B373+$E374),$C374-SUM($F374:R374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(T$3>($B373+$E374),$C374-SUM($F374:S374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(U$3>($B373+$E374),$C374-SUM($F374:T374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(V$3>($B373+$E374),$C374-SUM($F374:U374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(W$3>($B373+$E374),$C374-SUM($F374:V374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(X$3>($B373+$E374),$C374-SUM($F374:W374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Y$3>($B373+$E374),$C374-SUM($F374:X374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Z$3>($B373+$E374),$C374-SUM($F374:Y374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AA$3>($B373+$E374),$C374-SUM($F374:Z374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AB$3>($B373+$E374),$C374-SUM($F374:AA374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AC$3>($B373+$E374),$C374-SUM($F374:AB374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AD$3>($B373+$E374),$C374-SUM($F374:AC374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AE$3>($B373+$E374),$C374-SUM($F374:AD374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AF$3>($B373+$E374),$C374-SUM($F374:AE374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AG$3>($B373+$E374),$C374-SUM($F374:AF374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AH$3>($B373+$E374),$C374-SUM($F374:AG374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AI$3>($B373+$E374),$C374-SUM($F374:AH374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AJ$3>($B373+$E374),$C374-SUM($F374:AI374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AK$3>($B373+$E374),$C374-SUM($F374:AJ374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AL$3>($B373+$E374),$C374-SUM($F374:AK374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AM$3>($B373+$E374),$C374-SUM($F374:AL374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AN$3>($B373+$E374),$C374-SUM($F374:AM374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AO$3>($B373+$E374),$C374-SUM($F374:AN374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AP$3>($B373+$E374),$C374-SUM($F374:AO374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AQ$3>($B373+$E374),$C374-SUM($F374:AP374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AR$3>($B373+$E374),$C374-SUM($F374:AQ374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AS$3>($B373+$E374),$C374-SUM($F374:AR374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AT$3>($B373+$E374),$C374-SUM($F374:AS374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AU$3>($B373+$E374),$C374-SUM($F374:AT374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AV$3>($B373+$E374),$C374-SUM($F374:AU374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AW$3>($B373+$E374),$C374-SUM($F374:AV374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AX$3>($B373+$E374),$C374-SUM($F374:AW374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AY$3>($B373+$E374),$C374-SUM($F374:AX374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AZ$3>($B373+$E374),$C374-SUM($F374:AY374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BA$3>($B373+$E374),$C374-SUM($F374:AZ374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BB$3>($B373+$E374),$C374-SUM($F374:BA374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BC$3>($B373+$E374),$C374-SUM($F374:BB374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BD$3>($B373+$E374),$C374-SUM($F374:BC374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BE$3>($B373+$E374),$C374-SUM($F374:BD374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BF$3>($B373+$E374),$C374-SUM($F374:BE374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BG$3>($B373+$E374),$C374-SUM($F374:BF374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BH$3>($B373+$E374),$C374-SUM($F374:BG374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BI$3>($B373+$E374),$C374-SUM($F374:BH374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BJ$3>($B373+$E374),$C374-SUM($F374:BI374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BK$3>($B373+$E374),$C374-SUM($F374:BJ374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BL$3>($B373+$E374),$C374-SUM($F374:BK374),($C374/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BM$3>($B373+$E374),$C374-SUM($F374:BL374),($C374/$B373)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A370)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A370,E375+1)","v":0},{"$f":"CONCATENATE(LEFT(D374, 4)+1 &\"-\" &IF(D374>\"2007-08\",,\"0\") &RIGHT(D374,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B373=\"n/a\",\"n/a\",IF(I$3>($B373+$E375),$C375-SUM($F375:H375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(J$3>($B373+$E375),$C375-SUM($F375:I375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(K$3>($B373+$E375),$C375-SUM($F375:J375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(L$3>($B373+$E375),$C375-SUM($F375:K375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(M$3>($B373+$E375),$C375-SUM($F375:L375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(N$3>($B373+$E375),$C375-SUM($F375:M375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(O$3>($B373+$E375),$C375-SUM($F375:N375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(P$3>($B373+$E375),$C375-SUM($F375:O375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Q$3>($B373+$E375),$C375-SUM($F375:P375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(R$3>($B373+$E375),$C375-SUM($F375:Q375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(S$3>($B373+$E375),$C375-SUM($F375:R375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(T$3>($B373+$E375),$C375-SUM($F375:S375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(U$3>($B373+$E375),$C375-SUM($F375:T375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(V$3>($B373+$E375),$C375-SUM($F375:U375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(W$3>($B373+$E375),$C375-SUM($F375:V375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(X$3>($B373+$E375),$C375-SUM($F375:W375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Y$3>($B373+$E375),$C375-SUM($F375:X375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Z$3>($B373+$E375),$C375-SUM($F375:Y375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AA$3>($B373+$E375),$C375-SUM($F375:Z375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AB$3>($B373+$E375),$C375-SUM($F375:AA375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AC$3>($B373+$E375),$C375-SUM($F375:AB375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AD$3>($B373+$E375),$C375-SUM($F375:AC375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AE$3>($B373+$E375),$C375-SUM($F375:AD375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AF$3>($B373+$E375),$C375-SUM($F375:AE375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AG$3>($B373+$E375),$C375-SUM($F375:AF375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AH$3>($B373+$E375),$C375-SUM($F375:AG375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AI$3>($B373+$E375),$C375-SUM($F375:AH375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AJ$3>($B373+$E375),$C375-SUM($F375:AI375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AK$3>($B373+$E375),$C375-SUM($F375:AJ375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AL$3>($B373+$E375),$C375-SUM($F375:AK375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AM$3>($B373+$E375),$C375-SUM($F375:AL375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AN$3>($B373+$E375),$C375-SUM($F375:AM375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AO$3>($B373+$E375),$C375-SUM($F375:AN375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AP$3>($B373+$E375),$C375-SUM($F375:AO375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AQ$3>($B373+$E375),$C375-SUM($F375:AP375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AR$3>($B373+$E375),$C375-SUM($F375:AQ375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AS$3>($B373+$E375),$C375-SUM($F375:AR375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AT$3>($B373+$E375),$C375-SUM($F375:AS375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AU$3>($B373+$E375),$C375-SUM($F375:AT375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AV$3>($B373+$E375),$C375-SUM($F375:AU375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AW$3>($B373+$E375),$C375-SUM($F375:AV375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AX$3>($B373+$E375),$C375-SUM($F375:AW375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AY$3>($B373+$E375),$C375-SUM($F375:AX375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AZ$3>($B373+$E375),$C375-SUM($F375:AY375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BA$3>($B373+$E375),$C375-SUM($F375:AZ375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BB$3>($B373+$E375),$C375-SUM($F375:BA375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BC$3>($B373+$E375),$C375-SUM($F375:BB375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BD$3>($B373+$E375),$C375-SUM($F375:BC375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BE$3>($B373+$E375),$C375-SUM($F375:BD375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BF$3>($B373+$E375),$C375-SUM($F375:BE375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BG$3>($B373+$E375),$C375-SUM($F375:BF375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BH$3>($B373+$E375),$C375-SUM($F375:BG375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BI$3>($B373+$E375),$C375-SUM($F375:BH375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BJ$3>($B373+$E375),$C375-SUM($F375:BI375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BK$3>($B373+$E375),$C375-SUM($F375:BJ375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BL$3>($B373+$E375),$C375-SUM($F375:BK375),($C375/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BM$3>($B373+$E375),$C375-SUM($F375:BL375),($C375/$B373)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A370,E376+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B373=\"n/a\",\"n/a\",IF(J$3>($B373+$E376),$C376-SUM($F376:I376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(K$3>($B373+$E376),$C376-SUM($F376:J376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(L$3>($B373+$E376),$C376-SUM($F376:K376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(M$3>($B373+$E376),$C376-SUM($F376:L376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(N$3>($B373+$E376),$C376-SUM($F376:M376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(O$3>($B373+$E376),$C376-SUM($F376:N376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(P$3>($B373+$E376),$C376-SUM($F376:O376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Q$3>($B373+$E376),$C376-SUM($F376:P376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(R$3>($B373+$E376),$C376-SUM($F376:Q376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(S$3>($B373+$E376),$C376-SUM($F376:R376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(T$3>($B373+$E376),$C376-SUM($F376:S376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(U$3>($B373+$E376),$C376-SUM($F376:T376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(V$3>($B373+$E376),$C376-SUM($F376:U376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(W$3>($B373+$E376),$C376-SUM($F376:V376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(X$3>($B373+$E376),$C376-SUM($F376:W376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Y$3>($B373+$E376),$C376-SUM($F376:X376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Z$3>($B373+$E376),$C376-SUM($F376:Y376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AA$3>($B373+$E376),$C376-SUM($F376:Z376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AB$3>($B373+$E376),$C376-SUM($F376:AA376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AC$3>($B373+$E376),$C376-SUM($F376:AB376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AD$3>($B373+$E376),$C376-SUM($F376:AC376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AE$3>($B373+$E376),$C376-SUM($F376:AD376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AF$3>($B373+$E376),$C376-SUM($F376:AE376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AG$3>($B373+$E376),$C376-SUM($F376:AF376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AH$3>($B373+$E376),$C376-SUM($F376:AG376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AI$3>($B373+$E376),$C376-SUM($F376:AH376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AJ$3>($B373+$E376),$C376-SUM($F376:AI376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AK$3>($B373+$E376),$C376-SUM($F376:AJ376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AL$3>($B373+$E376),$C376-SUM($F376:AK376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AM$3>($B373+$E376),$C376-SUM($F376:AL376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AN$3>($B373+$E376),$C376-SUM($F376:AM376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AO$3>($B373+$E376),$C376-SUM($F376:AN376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AP$3>($B373+$E376),$C376-SUM($F376:AO376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AQ$3>($B373+$E376),$C376-SUM($F376:AP376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AR$3>($B373+$E376),$C376-SUM($F376:AQ376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AS$3>($B373+$E376),$C376-SUM($F376:AR376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AT$3>($B373+$E376),$C376-SUM($F376:AS376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AU$3>($B373+$E376),$C376-SUM($F376:AT376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AV$3>($B373+$E376),$C376-SUM($F376:AU376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AW$3>($B373+$E376),$C376-SUM($F376:AV376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AX$3>($B373+$E376),$C376-SUM($F376:AW376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AY$3>($B373+$E376),$C376-SUM($F376:AX376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AZ$3>($B373+$E376),$C376-SUM($F376:AY376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BA$3>($B373+$E376),$C376-SUM($F376:AZ376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BB$3>($B373+$E376),$C376-SUM($F376:BA376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BC$3>($B373+$E376),$C376-SUM($F376:BB376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BD$3>($B373+$E376),$C376-SUM($F376:BC376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BE$3>($B373+$E376),$C376-SUM($F376:BD376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BF$3>($B373+$E376),$C376-SUM($F376:BE376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BG$3>($B373+$E376),$C376-SUM($F376:BF376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BH$3>($B373+$E376),$C376-SUM($F376:BG376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BI$3>($B373+$E376),$C376-SUM($F376:BH376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BJ$3>($B373+$E376),$C376-SUM($F376:BI376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BK$3>($B373+$E376),$C376-SUM($F376:BJ376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BL$3>($B373+$E376),$C376-SUM($F376:BK376),($C376/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BM$3>($B373+$E376),$C376-SUM($F376:BL376),($C376/$B373)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A370)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A370,E377+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B373=\"n/a\",\"n/a\",IF(K$3>($B373+$E377),$C377-SUM($F377:J377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(L$3>($B373+$E377),$C377-SUM($F377:K377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(M$3>($B373+$E377),$C377-SUM($F377:L377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(N$3>($B373+$E377),$C377-SUM($F377:M377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(O$3>($B373+$E377),$C377-SUM($F377:N377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(P$3>($B373+$E377),$C377-SUM($F377:O377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Q$3>($B373+$E377),$C377-SUM($F377:P377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(R$3>($B373+$E377),$C377-SUM($F377:Q377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(S$3>($B373+$E377),$C377-SUM($F377:R377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(T$3>($B373+$E377),$C377-SUM($F377:S377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(U$3>($B373+$E377),$C377-SUM($F377:T377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(V$3>($B373+$E377),$C377-SUM($F377:U377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(W$3>($B373+$E377),$C377-SUM($F377:V377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(X$3>($B373+$E377),$C377-SUM($F377:W377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Y$3>($B373+$E377),$C377-SUM($F377:X377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Z$3>($B373+$E377),$C377-SUM($F377:Y377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AA$3>($B373+$E377),$C377-SUM($F377:Z377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AB$3>($B373+$E377),$C377-SUM($F377:AA377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AC$3>($B373+$E377),$C377-SUM($F377:AB377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AD$3>($B373+$E377),$C377-SUM($F377:AC377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AE$3>($B373+$E377),$C377-SUM($F377:AD377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AF$3>($B373+$E377),$C377-SUM($F377:AE377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AG$3>($B373+$E377),$C377-SUM($F377:AF377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AH$3>($B373+$E377),$C377-SUM($F377:AG377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AI$3>($B373+$E377),$C377-SUM($F377:AH377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AJ$3>($B373+$E377),$C377-SUM($F377:AI377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AK$3>($B373+$E377),$C377-SUM($F377:AJ377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AL$3>($B373+$E377),$C377-SUM($F377:AK377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AM$3>($B373+$E377),$C377-SUM($F377:AL377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AN$3>($B373+$E377),$C377-SUM($F377:AM377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AO$3>($B373+$E377),$C377-SUM($F377:AN377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AP$3>($B373+$E377),$C377-SUM($F377:AO377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AQ$3>($B373+$E377),$C377-SUM($F377:AP377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AR$3>($B373+$E377),$C377-SUM($F377:AQ377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AS$3>($B373+$E377),$C377-SUM($F377:AR377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AT$3>($B373+$E377),$C377-SUM($F377:AS377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AU$3>($B373+$E377),$C377-SUM($F377:AT377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AV$3>($B373+$E377),$C377-SUM($F377:AU377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AW$3>($B373+$E377),$C377-SUM($F377:AV377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AX$3>($B373+$E377),$C377-SUM($F377:AW377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AY$3>($B373+$E377),$C377-SUM($F377:AX377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AZ$3>($B373+$E377),$C377-SUM($F377:AY377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BA$3>($B373+$E377),$C377-SUM($F377:AZ377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BB$3>($B373+$E377),$C377-SUM($F377:BA377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BC$3>($B373+$E377),$C377-SUM($F377:BB377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BD$3>($B373+$E377),$C377-SUM($F377:BC377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BE$3>($B373+$E377),$C377-SUM($F377:BD377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BF$3>($B373+$E377),$C377-SUM($F377:BE377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BG$3>($B373+$E377),$C377-SUM($F377:BF377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BH$3>($B373+$E377),$C377-SUM($F377:BG377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BI$3>($B373+$E377),$C377-SUM($F377:BH377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BJ$3>($B373+$E377),$C377-SUM($F377:BI377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BK$3>($B373+$E377),$C377-SUM($F377:BJ377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BL$3>($B373+$E377),$C377-SUM($F377:BK377),($C377/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BM$3>($B373+$E377),$C377-SUM($F377:BL377),($C377/$B373)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A370,E378+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B373=\"n/a\",\"n/a\",IF(L$3>($B373+$E378),$C378-SUM($F378:K378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(M$3>($B373+$E378),$C378-SUM($F378:L378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(N$3>($B373+$E378),$C378-SUM($F378:M378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(O$3>($B373+$E378),$C378-SUM($F378:N378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(P$3>($B373+$E378),$C378-SUM($F378:O378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Q$3>($B373+$E378),$C378-SUM($F378:P378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(R$3>($B373+$E378),$C378-SUM($F378:Q378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(S$3>($B373+$E378),$C378-SUM($F378:R378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(T$3>($B373+$E378),$C378-SUM($F378:S378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(U$3>($B373+$E378),$C378-SUM($F378:T378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(V$3>($B373+$E378),$C378-SUM($F378:U378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(W$3>($B373+$E378),$C378-SUM($F378:V378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(X$3>($B373+$E378),$C378-SUM($F378:W378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Y$3>($B373+$E378),$C378-SUM($F378:X378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(Z$3>($B373+$E378),$C378-SUM($F378:Y378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AA$3>($B373+$E378),$C378-SUM($F378:Z378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AB$3>($B373+$E378),$C378-SUM($F378:AA378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AC$3>($B373+$E378),$C378-SUM($F378:AB378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AD$3>($B373+$E378),$C378-SUM($F378:AC378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AE$3>($B373+$E378),$C378-SUM($F378:AD378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AF$3>($B373+$E378),$C378-SUM($F378:AE378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AG$3>($B373+$E378),$C378-SUM($F378:AF378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AH$3>($B373+$E378),$C378-SUM($F378:AG378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AI$3>($B373+$E378),$C378-SUM($F378:AH378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AJ$3>($B373+$E378),$C378-SUM($F378:AI378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AK$3>($B373+$E378),$C378-SUM($F378:AJ378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AL$3>($B373+$E378),$C378-SUM($F378:AK378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AM$3>($B373+$E378),$C378-SUM($F378:AL378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AN$3>($B373+$E378),$C378-SUM($F378:AM378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AO$3>($B373+$E378),$C378-SUM($F378:AN378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AP$3>($B373+$E378),$C378-SUM($F378:AO378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AQ$3>($B373+$E378),$C378-SUM($F378:AP378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AR$3>($B373+$E378),$C378-SUM($F378:AQ378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AS$3>($B373+$E378),$C378-SUM($F378:AR378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AT$3>($B373+$E378),$C378-SUM($F378:AS378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AU$3>($B373+$E378),$C378-SUM($F378:AT378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AV$3>($B373+$E378),$C378-SUM($F378:AU378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AW$3>($B373+$E378),$C378-SUM($F378:AV378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AX$3>($B373+$E378),$C378-SUM($F378:AW378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AY$3>($B373+$E378),$C378-SUM($F378:AX378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(AZ$3>($B373+$E378),$C378-SUM($F378:AY378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BA$3>($B373+$E378),$C378-SUM($F378:AZ378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BB$3>($B373+$E378),$C378-SUM($F378:BA378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BC$3>($B373+$E378),$C378-SUM($F378:BB378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BD$3>($B373+$E378),$C378-SUM($F378:BC378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BE$3>($B373+$E378),$C378-SUM($F378:BD378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BF$3>($B373+$E378),$C378-SUM($F378:BE378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BG$3>($B373+$E378),$C378-SUM($F378:BF378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BH$3>($B373+$E378),$C378-SUM($F378:BG378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BI$3>($B373+$E378),$C378-SUM($F378:BH378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BJ$3>($B373+$E378),$C378-SUM($F378:BI378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BK$3>($B373+$E378),$C378-SUM($F378:BJ378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BL$3>($B373+$E378),$C378-SUM($F378:BK378),($C378/$B373)))","v":0},{"$f":"IF($B373=\"n/a\",\"n/a\",IF(BM$3>($B373+$E378),$C378-SUM($F378:BL378),($C378/$B373)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B370","v":"Accelerated Depreciation"},null,null,{"$f":"SUBTOTAL(9,F371:F388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL371:AL388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A370+1","v":20},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A390))","v":"Refurbishment Projects 2008-2013"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B395=\"n/a\",\"n/a\",IF(F$3>$B395,+$B397,+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(G$3>$B395,+$B397-SUM($F391:F391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(H$3>$B395,+$B397-SUM($F391:G391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(I$3>$B395,+$B397-SUM($F391:H391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(J$3>$B395,+$B397-SUM($F391:I391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(K$3>$B395,+$B397-SUM($F391:J391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(L$3>$B395,+$B397-SUM($F391:K391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(M$3>$B395,+$B397-SUM($F391:L391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(N$3>$B395,+$B397-SUM($F391:M391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(O$3>$B395,+$B397-SUM($F391:N391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(P$3>$B395,+$B397-SUM($F391:O391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(Q$3>$B395,+$B397-SUM($F391:P391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(R$3>$B395,+$B397-SUM($F391:Q391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(S$3>$B395,+$B397-SUM($F391:R391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(T$3>$B395,+$B397-SUM($F391:S391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(U$3>$B395,+$B397-SUM($F391:T391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(V$3>$B395,+$B397-SUM($F391:U391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(W$3>$B395,+$B397-SUM($F391:V391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(X$3>$B395,+$B397-SUM($F391:W391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(Y$3>$B395,+$B397-SUM($F391:X391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(Z$3>$B395,+$B397-SUM($F391:Y391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AA$3>$B395,+$B397-SUM($F391:Z391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AB$3>$B395,+$B397-SUM($F391:AA391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AC$3>$B395,+$B397-SUM($F391:AB391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AD$3>$B395,+$B397-SUM($F391:AC391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AE$3>$B395,+$B397-SUM($F391:AD391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AF$3>$B395,+$B397-SUM($F391:AE391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AG$3>$B395,+$B397-SUM($F391:AF391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AH$3>$B395,+$B397-SUM($F391:AG391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AI$3>$B395,+$B397-SUM($F391:AH391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AJ$3>$B395,+$B397-SUM($F391:AI391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AK$3>$B395,+$B397-SUM($F391:AJ391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AL$3>$B395,+$B397-SUM($F391:AK391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AM$3>$B395,+$B397-SUM($F391:AL391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AN$3>$B395,+$B397-SUM($F391:AM391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AO$3>$B395,+$B397-SUM($F391:AN391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AP$3>$B395,+$B397-SUM($F391:AO391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AQ$3>$B395,+$B397-SUM($F391:AP391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AR$3>$B395,+$B397-SUM($F391:AQ391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AS$3>$B395,+$B397-SUM($F391:AR391),+$B397/$B395))","v":-1.6516112406386409E-4},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AT$3>$B395,+$B397-SUM($F391:AS391),+$B397/$B395))","v":-1.261915785109001E-6},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AU$3>$B395,+$B397-SUM($F391:AT391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AV$3>$B395,+$B397-SUM($F391:AU391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AW$3>$B395,+$B397-SUM($F391:AV391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AX$3>$B395,+$B397-SUM($F391:AW391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AY$3>$B395,+$B397-SUM($F391:AX391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(AZ$3>$B395,+$B397-SUM($F391:AY391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BA$3>$B395,+$B397-SUM($F391:AZ391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BB$3>$B395,+$B397-SUM($F391:BA391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BC$3>$B395,+$B397-SUM($F391:BB391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BD$3>$B395,+$B397-SUM($F391:BC391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BE$3>$B395,+$B397-SUM($F391:BD391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BF$3>$B395,+$B397-SUM($F391:BE391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BG$3>$B395,+$B397-SUM($F391:BF391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BH$3>$B395,+$B397-SUM($F391:BG391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BI$3>$B395,+$B397-SUM($F391:BH391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BJ$3>$B395,+$B397-SUM($F391:BI391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BK$3>$B395,+$B397-SUM($F391:BJ391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BL$3>$B395,+$B397-SUM($F391:BK391),+$B397/$B395))","v":0},{"$f":"IF($B395=\"n/a\",\"n/a\",IF(BM$3>$B395,+$B397-SUM($F391:BL391),+$B397/$B395))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A390)","v":40},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A390,E393+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(G$3>($B393+$E393),$C393-SUM($F393:F393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(H$3>($B393+$E393),$C393-SUM($F393:G393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(I$3>($B393+$E393),$C393-SUM($F393:H393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(J$3>($B393+$E393),$C393-SUM($F393:I393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E393),$C393-SUM($F393:J393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E393),$C393-SUM($F393:K393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E393),$C393-SUM($F393:L393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E393),$C393-SUM($F393:M393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E393),$C393-SUM($F393:N393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E393),$C393-SUM($F393:O393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E393),$C393-SUM($F393:P393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E393),$C393-SUM($F393:Q393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E393),$C393-SUM($F393:R393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E393),$C393-SUM($F393:S393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E393),$C393-SUM($F393:T393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E393),$C393-SUM($F393:U393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E393),$C393-SUM($F393:V393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E393),$C393-SUM($F393:W393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E393),$C393-SUM($F393:X393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E393),$C393-SUM($F393:Y393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E393),$C393-SUM($F393:Z393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E393),$C393-SUM($F393:AA393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E393),$C393-SUM($F393:AB393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E393),$C393-SUM($F393:AC393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E393),$C393-SUM($F393:AD393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E393),$C393-SUM($F393:AE393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E393),$C393-SUM($F393:AF393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E393),$C393-SUM($F393:AG393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E393),$C393-SUM($F393:AH393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E393),$C393-SUM($F393:AI393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E393),$C393-SUM($F393:AJ393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E393),$C393-SUM($F393:AK393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E393),$C393-SUM($F393:AL393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E393),$C393-SUM($F393:AM393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E393),$C393-SUM($F393:AN393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E393),$C393-SUM($F393:AO393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E393),$C393-SUM($F393:AP393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E393),$C393-SUM($F393:AQ393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E393),$C393-SUM($F393:AR393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E393),$C393-SUM($F393:AS393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E393),$C393-SUM($F393:AT393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E393),$C393-SUM($F393:AU393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E393),$C393-SUM($F393:AV393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E393),$C393-SUM($F393:AW393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E393),$C393-SUM($F393:AX393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E393),$C393-SUM($F393:AY393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E393),$C393-SUM($F393:AZ393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E393),$C393-SUM($F393:BA393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E393),$C393-SUM($F393:BB393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E393),$C393-SUM($F393:BC393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E393),$C393-SUM($F393:BD393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E393),$C393-SUM($F393:BE393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E393),$C393-SUM($F393:BF393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E393),$C393-SUM($F393:BG393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E393),$C393-SUM($F393:BH393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E393),$C393-SUM($F393:BI393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E393),$C393-SUM($F393:BJ393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E393),$C393-SUM($F393:BK393),($C393/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E393),$C393-SUM($F393:BL393),($C393/$B393)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A390,E394+1)","v":5.2004288138504995},{"$f":"CONCATENATE(LEFT(D393, 4)+1 &\"-\" &IF(D393>\"2007-08\",,\"0\") &RIGHT(D393,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(H$3>($B393+$E394),$C394-SUM($F394:G394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(I$3>($B393+$E394),$C394-SUM($F394:H394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(J$3>($B393+$E394),$C394-SUM($F394:I394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E394),$C394-SUM($F394:J394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E394),$C394-SUM($F394:K394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E394),$C394-SUM($F394:L394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E394),$C394-SUM($F394:M394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E394),$C394-SUM($F394:N394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E394),$C394-SUM($F394:O394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E394),$C394-SUM($F394:P394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E394),$C394-SUM($F394:Q394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E394),$C394-SUM($F394:R394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E394),$C394-SUM($F394:S394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E394),$C394-SUM($F394:T394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E394),$C394-SUM($F394:U394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E394),$C394-SUM($F394:V394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E394),$C394-SUM($F394:W394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E394),$C394-SUM($F394:X394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E394),$C394-SUM($F394:Y394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E394),$C394-SUM($F394:Z394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E394),$C394-SUM($F394:AA394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E394),$C394-SUM($F394:AB394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E394),$C394-SUM($F394:AC394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E394),$C394-SUM($F394:AD394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E394),$C394-SUM($F394:AE394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E394),$C394-SUM($F394:AF394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E394),$C394-SUM($F394:AG394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E394),$C394-SUM($F394:AH394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E394),$C394-SUM($F394:AI394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E394),$C394-SUM($F394:AJ394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E394),$C394-SUM($F394:AK394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E394),$C394-SUM($F394:AL394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E394),$C394-SUM($F394:AM394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E394),$C394-SUM($F394:AN394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E394),$C394-SUM($F394:AO394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E394),$C394-SUM($F394:AP394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E394),$C394-SUM($F394:AQ394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E394),$C394-SUM($F394:AR394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E394),$C394-SUM($F394:AS394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E394),$C394-SUM($F394:AT394),($C394/$B393)))","v":0.13001072034626249},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E394),$C394-SUM($F394:AU394),($C394/$B393)))","v":8.8817841970012523E-16},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E394),$C394-SUM($F394:AV394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E394),$C394-SUM($F394:AW394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E394),$C394-SUM($F394:AX394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E394),$C394-SUM($F394:AY394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E394),$C394-SUM($F394:AZ394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E394),$C394-SUM($F394:BA394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E394),$C394-SUM($F394:BB394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E394),$C394-SUM($F394:BC394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E394),$C394-SUM($F394:BD394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E394),$C394-SUM($F394:BE394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E394),$C394-SUM($F394:BF394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E394),$C394-SUM($F394:BG394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E394),$C394-SUM($F394:BH394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E394),$C394-SUM($F394:BI394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E394),$C394-SUM($F394:BJ394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E394),$C394-SUM($F394:BK394),($C394/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E394),$C394-SUM($F394:BL394),($C394/$B393)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A390)","v":40.007640513421414},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A390,E395+1)","v":0},{"$f":"CONCATENATE(LEFT(D394, 4)+1 &\"-\" &IF(D394>\"2007-08\",,\"0\") &RIGHT(D394,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(I$3>($B393+$E395),$C395-SUM($F395:H395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(J$3>($B393+$E395),$C395-SUM($F395:I395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E395),$C395-SUM($F395:J395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E395),$C395-SUM($F395:K395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E395),$C395-SUM($F395:L395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E395),$C395-SUM($F395:M395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E395),$C395-SUM($F395:N395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E395),$C395-SUM($F395:O395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E395),$C395-SUM($F395:P395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E395),$C395-SUM($F395:Q395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E395),$C395-SUM($F395:R395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E395),$C395-SUM($F395:S395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E395),$C395-SUM($F395:T395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E395),$C395-SUM($F395:U395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E395),$C395-SUM($F395:V395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E395),$C395-SUM($F395:W395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E395),$C395-SUM($F395:X395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E395),$C395-SUM($F395:Y395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E395),$C395-SUM($F395:Z395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E395),$C395-SUM($F395:AA395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E395),$C395-SUM($F395:AB395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E395),$C395-SUM($F395:AC395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E395),$C395-SUM($F395:AD395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E395),$C395-SUM($F395:AE395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E395),$C395-SUM($F395:AF395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E395),$C395-SUM($F395:AG395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E395),$C395-SUM($F395:AH395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E395),$C395-SUM($F395:AI395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E395),$C395-SUM($F395:AJ395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E395),$C395-SUM($F395:AK395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E395),$C395-SUM($F395:AL395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E395),$C395-SUM($F395:AM395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E395),$C395-SUM($F395:AN395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E395),$C395-SUM($F395:AO395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E395),$C395-SUM($F395:AP395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E395),$C395-SUM($F395:AQ395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E395),$C395-SUM($F395:AR395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E395),$C395-SUM($F395:AS395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E395),$C395-SUM($F395:AT395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E395),$C395-SUM($F395:AU395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E395),$C395-SUM($F395:AV395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E395),$C395-SUM($F395:AW395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E395),$C395-SUM($F395:AX395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E395),$C395-SUM($F395:AY395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E395),$C395-SUM($F395:AZ395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E395),$C395-SUM($F395:BA395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E395),$C395-SUM($F395:BB395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E395),$C395-SUM($F395:BC395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E395),$C395-SUM($F395:BD395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E395),$C395-SUM($F395:BE395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E395),$C395-SUM($F395:BF395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E395),$C395-SUM($F395:BG395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E395),$C395-SUM($F395:BH395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E395),$C395-SUM($F395:BI395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E395),$C395-SUM($F395:BJ395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E395),$C395-SUM($F395:BK395),($C395/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E395),$C395-SUM($F395:BL395),($C395/$B393)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A390,E396+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(J$3>($B393+$E396),$C396-SUM($F396:I396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E396),$C396-SUM($F396:J396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E396),$C396-SUM($F396:K396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E396),$C396-SUM($F396:L396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E396),$C396-SUM($F396:M396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E396),$C396-SUM($F396:N396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E396),$C396-SUM($F396:O396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E396),$C396-SUM($F396:P396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E396),$C396-SUM($F396:Q396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E396),$C396-SUM($F396:R396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E396),$C396-SUM($F396:S396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E396),$C396-SUM($F396:T396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E396),$C396-SUM($F396:U396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E396),$C396-SUM($F396:V396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E396),$C396-SUM($F396:W396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E396),$C396-SUM($F396:X396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E396),$C396-SUM($F396:Y396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E396),$C396-SUM($F396:Z396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E396),$C396-SUM($F396:AA396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E396),$C396-SUM($F396:AB396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E396),$C396-SUM($F396:AC396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E396),$C396-SUM($F396:AD396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E396),$C396-SUM($F396:AE396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E396),$C396-SUM($F396:AF396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E396),$C396-SUM($F396:AG396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E396),$C396-SUM($F396:AH396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E396),$C396-SUM($F396:AI396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E396),$C396-SUM($F396:AJ396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E396),$C396-SUM($F396:AK396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E396),$C396-SUM($F396:AL396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E396),$C396-SUM($F396:AM396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E396),$C396-SUM($F396:AN396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E396),$C396-SUM($F396:AO396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E396),$C396-SUM($F396:AP396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E396),$C396-SUM($F396:AQ396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E396),$C396-SUM($F396:AR396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E396),$C396-SUM($F396:AS396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E396),$C396-SUM($F396:AT396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E396),$C396-SUM($F396:AU396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E396),$C396-SUM($F396:AV396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E396),$C396-SUM($F396:AW396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E396),$C396-SUM($F396:AX396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E396),$C396-SUM($F396:AY396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E396),$C396-SUM($F396:AZ396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E396),$C396-SUM($F396:BA396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E396),$C396-SUM($F396:BB396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E396),$C396-SUM($F396:BC396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E396),$C396-SUM($F396:BD396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E396),$C396-SUM($F396:BE396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E396),$C396-SUM($F396:BF396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E396),$C396-SUM($F396:BG396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E396),$C396-SUM($F396:BH396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E396),$C396-SUM($F396:BI396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E396),$C396-SUM($F396:BJ396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E396),$C396-SUM($F396:BK396),($C396/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E396),$C396-SUM($F396:BL396),($C396/$B393)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A390)","v":-6.6077068783396697E-3},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A390,E397+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(K$3>($B393+$E397),$C397-SUM($F397:J397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E397),$C397-SUM($F397:K397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E397),$C397-SUM($F397:L397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E397),$C397-SUM($F397:M397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E397),$C397-SUM($F397:N397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E397),$C397-SUM($F397:O397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E397),$C397-SUM($F397:P397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E397),$C397-SUM($F397:Q397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E397),$C397-SUM($F397:R397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E397),$C397-SUM($F397:S397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E397),$C397-SUM($F397:T397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E397),$C397-SUM($F397:U397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E397),$C397-SUM($F397:V397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E397),$C397-SUM($F397:W397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E397),$C397-SUM($F397:X397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E397),$C397-SUM($F397:Y397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E397),$C397-SUM($F397:Z397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E397),$C397-SUM($F397:AA397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E397),$C397-SUM($F397:AB397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E397),$C397-SUM($F397:AC397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E397),$C397-SUM($F397:AD397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E397),$C397-SUM($F397:AE397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E397),$C397-SUM($F397:AF397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E397),$C397-SUM($F397:AG397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E397),$C397-SUM($F397:AH397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E397),$C397-SUM($F397:AI397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E397),$C397-SUM($F397:AJ397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E397),$C397-SUM($F397:AK397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E397),$C397-SUM($F397:AL397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E397),$C397-SUM($F397:AM397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E397),$C397-SUM($F397:AN397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E397),$C397-SUM($F397:AO397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E397),$C397-SUM($F397:AP397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E397),$C397-SUM($F397:AQ397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E397),$C397-SUM($F397:AR397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E397),$C397-SUM($F397:AS397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E397),$C397-SUM($F397:AT397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E397),$C397-SUM($F397:AU397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E397),$C397-SUM($F397:AV397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E397),$C397-SUM($F397:AW397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E397),$C397-SUM($F397:AX397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E397),$C397-SUM($F397:AY397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E397),$C397-SUM($F397:AZ397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E397),$C397-SUM($F397:BA397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E397),$C397-SUM($F397:BB397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E397),$C397-SUM($F397:BC397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E397),$C397-SUM($F397:BD397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E397),$C397-SUM($F397:BE397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E397),$C397-SUM($F397:BF397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E397),$C397-SUM($F397:BG397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E397),$C397-SUM($F397:BH397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E397),$C397-SUM($F397:BI397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E397),$C397-SUM($F397:BJ397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E397),$C397-SUM($F397:BK397),($C397/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E397),$C397-SUM($F397:BL397),($C397/$B393)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A390,E398+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B393=\"n/a\",\"n/a\",IF(L$3>($B393+$E398),$C398-SUM($F398:K398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(M$3>($B393+$E398),$C398-SUM($F398:L398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(N$3>($B393+$E398),$C398-SUM($F398:M398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(O$3>($B393+$E398),$C398-SUM($F398:N398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(P$3>($B393+$E398),$C398-SUM($F398:O398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Q$3>($B393+$E398),$C398-SUM($F398:P398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(R$3>($B393+$E398),$C398-SUM($F398:Q398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(S$3>($B393+$E398),$C398-SUM($F398:R398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(T$3>($B393+$E398),$C398-SUM($F398:S398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(U$3>($B393+$E398),$C398-SUM($F398:T398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(V$3>($B393+$E398),$C398-SUM($F398:U398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(W$3>($B393+$E398),$C398-SUM($F398:V398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(X$3>($B393+$E398),$C398-SUM($F398:W398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Y$3>($B393+$E398),$C398-SUM($F398:X398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(Z$3>($B393+$E398),$C398-SUM($F398:Y398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AA$3>($B393+$E398),$C398-SUM($F398:Z398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AB$3>($B393+$E398),$C398-SUM($F398:AA398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AC$3>($B393+$E398),$C398-SUM($F398:AB398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AD$3>($B393+$E398),$C398-SUM($F398:AC398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AE$3>($B393+$E398),$C398-SUM($F398:AD398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AF$3>($B393+$E398),$C398-SUM($F398:AE398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AG$3>($B393+$E398),$C398-SUM($F398:AF398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AH$3>($B393+$E398),$C398-SUM($F398:AG398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AI$3>($B393+$E398),$C398-SUM($F398:AH398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AJ$3>($B393+$E398),$C398-SUM($F398:AI398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AK$3>($B393+$E398),$C398-SUM($F398:AJ398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AL$3>($B393+$E398),$C398-SUM($F398:AK398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AM$3>($B393+$E398),$C398-SUM($F398:AL398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AN$3>($B393+$E398),$C398-SUM($F398:AM398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AO$3>($B393+$E398),$C398-SUM($F398:AN398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AP$3>($B393+$E398),$C398-SUM($F398:AO398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AQ$3>($B393+$E398),$C398-SUM($F398:AP398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AR$3>($B393+$E398),$C398-SUM($F398:AQ398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AS$3>($B393+$E398),$C398-SUM($F398:AR398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AT$3>($B393+$E398),$C398-SUM($F398:AS398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AU$3>($B393+$E398),$C398-SUM($F398:AT398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AV$3>($B393+$E398),$C398-SUM($F398:AU398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AW$3>($B393+$E398),$C398-SUM($F398:AV398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AX$3>($B393+$E398),$C398-SUM($F398:AW398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AY$3>($B393+$E398),$C398-SUM($F398:AX398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(AZ$3>($B393+$E398),$C398-SUM($F398:AY398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BA$3>($B393+$E398),$C398-SUM($F398:AZ398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BB$3>($B393+$E398),$C398-SUM($F398:BA398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BC$3>($B393+$E398),$C398-SUM($F398:BB398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BD$3>($B393+$E398),$C398-SUM($F398:BC398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BE$3>($B393+$E398),$C398-SUM($F398:BD398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BF$3>($B393+$E398),$C398-SUM($F398:BE398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BG$3>($B393+$E398),$C398-SUM($F398:BF398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BH$3>($B393+$E398),$C398-SUM($F398:BG398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BI$3>($B393+$E398),$C398-SUM($F398:BH398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BJ$3>($B393+$E398),$C398-SUM($F398:BI398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BK$3>($B393+$E398),$C398-SUM($F398:BJ398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BL$3>($B393+$E398),$C398-SUM($F398:BK398),($C398/$B393)))","v":0},{"$f":"IF($B393=\"n/a\",\"n/a\",IF(BM$3>($B393+$E398),$C398-SUM($F398:BL398),($C398/$B393)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B390","v":"Refurbishment Projects 2008-2013"},null,null,{"$f":"SUBTOTAL(9,F391:F408)","v":-1.6516112406386409E-4},-1.6516112406386409E-4,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,{"$f":"SUBTOTAL(9,AL391:AL408)","v":0.12984555922219862},0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.13000945843047737,0.13001072034626249,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A390+1","v":21},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A410))","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B415=\"n/a\",\"n/a\",IF(F$3>$B415,+$B417,+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(G$3>$B415,+$B417-SUM($F411:F411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(H$3>$B415,+$B417-SUM($F411:G411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(I$3>$B415,+$B417-SUM($F411:H411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(J$3>$B415,+$B417-SUM($F411:I411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(K$3>$B415,+$B417-SUM($F411:J411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(L$3>$B415,+$B417-SUM($F411:K411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(M$3>$B415,+$B417-SUM($F411:L411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(N$3>$B415,+$B417-SUM($F411:M411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(O$3>$B415,+$B417-SUM($F411:N411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(P$3>$B415,+$B417-SUM($F411:O411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(Q$3>$B415,+$B417-SUM($F411:P411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(R$3>$B415,+$B417-SUM($F411:Q411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(S$3>$B415,+$B417-SUM($F411:R411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(T$3>$B415,+$B417-SUM($F411:S411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(U$3>$B415,+$B417-SUM($F411:T411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(V$3>$B415,+$B417-SUM($F411:U411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(W$3>$B415,+$B417-SUM($F411:V411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(X$3>$B415,+$B417-SUM($F411:W411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(Y$3>$B415,+$B417-SUM($F411:X411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(Z$3>$B415,+$B417-SUM($F411:Y411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AA$3>$B415,+$B417-SUM($F411:Z411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AB$3>$B415,+$B417-SUM($F411:AA411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AC$3>$B415,+$B417-SUM($F411:AB411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AD$3>$B415,+$B417-SUM($F411:AC411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AE$3>$B415,+$B417-SUM($F411:AD411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AF$3>$B415,+$B417-SUM($F411:AE411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AG$3>$B415,+$B417-SUM($F411:AF411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AH$3>$B415,+$B417-SUM($F411:AG411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AI$3>$B415,+$B417-SUM($F411:AH411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AJ$3>$B415,+$B417-SUM($F411:AI411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AK$3>$B415,+$B417-SUM($F411:AJ411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AL$3>$B415,+$B417-SUM($F411:AK411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AM$3>$B415,+$B417-SUM($F411:AL411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AN$3>$B415,+$B417-SUM($F411:AM411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AO$3>$B415,+$B417-SUM($F411:AN411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AP$3>$B415,+$B417-SUM($F411:AO411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AQ$3>$B415,+$B417-SUM($F411:AP411),+$B417/$B415))","v":0.47777634217979031},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AR$3>$B415,+$B417-SUM($F411:AQ411),+$B417/$B415))","v":-1.0658141036401503E-14},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AS$3>$B415,+$B417-SUM($F411:AR411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AT$3>$B415,+$B417-SUM($F411:AS411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AU$3>$B415,+$B417-SUM($F411:AT411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AV$3>$B415,+$B417-SUM($F411:AU411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AW$3>$B415,+$B417-SUM($F411:AV411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AX$3>$B415,+$B417-SUM($F411:AW411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AY$3>$B415,+$B417-SUM($F411:AX411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(AZ$3>$B415,+$B417-SUM($F411:AY411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BA$3>$B415,+$B417-SUM($F411:AZ411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BB$3>$B415,+$B417-SUM($F411:BA411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BC$3>$B415,+$B417-SUM($F411:BB411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BD$3>$B415,+$B417-SUM($F411:BC411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BE$3>$B415,+$B417-SUM($F411:BD411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BF$3>$B415,+$B417-SUM($F411:BE411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BG$3>$B415,+$B417-SUM($F411:BF411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BH$3>$B415,+$B417-SUM($F411:BG411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BI$3>$B415,+$B417-SUM($F411:BH411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BJ$3>$B415,+$B417-SUM($F411:BI411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BK$3>$B415,+$B417-SUM($F411:BJ411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BL$3>$B415,+$B417-SUM($F411:BK411),+$B417/$B415))","v":0},{"$f":"IF($B415=\"n/a\",\"n/a\",IF(BM$3>$B415,+$B417-SUM($F411:BL411),+$B417/$B415))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A410)","v":44},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A410,E413+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B413=\"n/a\",\"n/a\",IF(G$3>($B413+$E413),$C413-SUM($F413:F413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(H$3>($B413+$E413),$C413-SUM($F413:G413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(I$3>($B413+$E413),$C413-SUM($F413:H413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(J$3>($B413+$E413),$C413-SUM($F413:I413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(K$3>($B413+$E413),$C413-SUM($F413:J413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(L$3>($B413+$E413),$C413-SUM($F413:K413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(M$3>($B413+$E413),$C413-SUM($F413:L413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(N$3>($B413+$E413),$C413-SUM($F413:M413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(O$3>($B413+$E413),$C413-SUM($F413:N413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(P$3>($B413+$E413),$C413-SUM($F413:O413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Q$3>($B413+$E413),$C413-SUM($F413:P413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(R$3>($B413+$E413),$C413-SUM($F413:Q413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(S$3>($B413+$E413),$C413-SUM($F413:R413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(T$3>($B413+$E413),$C413-SUM($F413:S413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(U$3>($B413+$E413),$C413-SUM($F413:T413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(V$3>($B413+$E413),$C413-SUM($F413:U413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(W$3>($B413+$E413),$C413-SUM($F413:V413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(X$3>($B413+$E413),$C413-SUM($F413:W413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Y$3>($B413+$E413),$C413-SUM($F413:X413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Z$3>($B413+$E413),$C413-SUM($F413:Y413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AA$3>($B413+$E413),$C413-SUM($F413:Z413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AB$3>($B413+$E413),$C413-SUM($F413:AA413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AC$3>($B413+$E413),$C413-SUM($F413:AB413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AD$3>($B413+$E413),$C413-SUM($F413:AC413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AE$3>($B413+$E413),$C413-SUM($F413:AD413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AF$3>($B413+$E413),$C413-SUM($F413:AE413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AG$3>($B413+$E413),$C413-SUM($F413:AF413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AH$3>($B413+$E413),$C413-SUM($F413:AG413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AI$3>($B413+$E413),$C413-SUM($F413:AH413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AJ$3>($B413+$E413),$C413-SUM($F413:AI413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AK$3>($B413+$E413),$C413-SUM($F413:AJ413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AL$3>($B413+$E413),$C413-SUM($F413:AK413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AM$3>($B413+$E413),$C413-SUM($F413:AL413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AN$3>($B413+$E413),$C413-SUM($F413:AM413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AO$3>($B413+$E413),$C413-SUM($F413:AN413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AP$3>($B413+$E413),$C413-SUM($F413:AO413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AQ$3>($B413+$E413),$C413-SUM($F413:AP413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AR$3>($B413+$E413),$C413-SUM($F413:AQ413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AS$3>($B413+$E413),$C413-SUM($F413:AR413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AT$3>($B413+$E413),$C413-SUM($F413:AS413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AU$3>($B413+$E413),$C413-SUM($F413:AT413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AV$3>($B413+$E413),$C413-SUM($F413:AU413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AW$3>($B413+$E413),$C413-SUM($F413:AV413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AX$3>($B413+$E413),$C413-SUM($F413:AW413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AY$3>($B413+$E413),$C413-SUM($F413:AX413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AZ$3>($B413+$E413),$C413-SUM($F413:AY413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BA$3>($B413+$E413),$C413-SUM($F413:AZ413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BB$3>($B413+$E413),$C413-SUM($F413:BA413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BC$3>($B413+$E413),$C413-SUM($F413:BB413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BD$3>($B413+$E413),$C413-SUM($F413:BC413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BE$3>($B413+$E413),$C413-SUM($F413:BD413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BF$3>($B413+$E413),$C413-SUM($F413:BE413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BG$3>($B413+$E413),$C413-SUM($F413:BF413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BH$3>($B413+$E413),$C413-SUM($F413:BG413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BI$3>($B413+$E413),$C413-SUM($F413:BH413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BJ$3>($B413+$E413),$C413-SUM($F413:BI413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BK$3>($B413+$E413),$C413-SUM($F413:BJ413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BL$3>($B413+$E413),$C413-SUM($F413:BK413),($C413/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BM$3>($B413+$E413),$C413-SUM($F413:BL413),($C413/$B413)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A410,E414+1)","v":0},{"$f":"CONCATENATE(LEFT(D413, 4)+1 &\"-\" &IF(D413>\"2007-08\",,\"0\") &RIGHT(D413,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B413=\"n/a\",\"n/a\",IF(H$3>($B413+$E414),$C414-SUM($F414:G414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(I$3>($B413+$E414),$C414-SUM($F414:H414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(J$3>($B413+$E414),$C414-SUM($F414:I414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(K$3>($B413+$E414),$C414-SUM($F414:J414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(L$3>($B413+$E414),$C414-SUM($F414:K414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(M$3>($B413+$E414),$C414-SUM($F414:L414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(N$3>($B413+$E414),$C414-SUM($F414:M414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(O$3>($B413+$E414),$C414-SUM($F414:N414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(P$3>($B413+$E414),$C414-SUM($F414:O414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Q$3>($B413+$E414),$C414-SUM($F414:P414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(R$3>($B413+$E414),$C414-SUM($F414:Q414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(S$3>($B413+$E414),$C414-SUM($F414:R414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(T$3>($B413+$E414),$C414-SUM($F414:S414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(U$3>($B413+$E414),$C414-SUM($F414:T414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(V$3>($B413+$E414),$C414-SUM($F414:U414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(W$3>($B413+$E414),$C414-SUM($F414:V414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(X$3>($B413+$E414),$C414-SUM($F414:W414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Y$3>($B413+$E414),$C414-SUM($F414:X414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Z$3>($B413+$E414),$C414-SUM($F414:Y414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AA$3>($B413+$E414),$C414-SUM($F414:Z414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AB$3>($B413+$E414),$C414-SUM($F414:AA414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AC$3>($B413+$E414),$C414-SUM($F414:AB414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AD$3>($B413+$E414),$C414-SUM($F414:AC414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AE$3>($B413+$E414),$C414-SUM($F414:AD414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AF$3>($B413+$E414),$C414-SUM($F414:AE414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AG$3>($B413+$E414),$C414-SUM($F414:AF414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AH$3>($B413+$E414),$C414-SUM($F414:AG414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AI$3>($B413+$E414),$C414-SUM($F414:AH414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AJ$3>($B413+$E414),$C414-SUM($F414:AI414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AK$3>($B413+$E414),$C414-SUM($F414:AJ414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AL$3>($B413+$E414),$C414-SUM($F414:AK414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AM$3>($B413+$E414),$C414-SUM($F414:AL414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AN$3>($B413+$E414),$C414-SUM($F414:AM414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AO$3>($B413+$E414),$C414-SUM($F414:AN414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AP$3>($B413+$E414),$C414-SUM($F414:AO414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AQ$3>($B413+$E414),$C414-SUM($F414:AP414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AR$3>($B413+$E414),$C414-SUM($F414:AQ414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AS$3>($B413+$E414),$C414-SUM($F414:AR414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AT$3>($B413+$E414),$C414-SUM($F414:AS414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AU$3>($B413+$E414),$C414-SUM($F414:AT414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AV$3>($B413+$E414),$C414-SUM($F414:AU414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AW$3>($B413+$E414),$C414-SUM($F414:AV414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AX$3>($B413+$E414),$C414-SUM($F414:AW414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AY$3>($B413+$E414),$C414-SUM($F414:AX414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AZ$3>($B413+$E414),$C414-SUM($F414:AY414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BA$3>($B413+$E414),$C414-SUM($F414:AZ414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BB$3>($B413+$E414),$C414-SUM($F414:BA414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BC$3>($B413+$E414),$C414-SUM($F414:BB414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BD$3>($B413+$E414),$C414-SUM($F414:BC414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BE$3>($B413+$E414),$C414-SUM($F414:BD414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BF$3>($B413+$E414),$C414-SUM($F414:BE414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BG$3>($B413+$E414),$C414-SUM($F414:BF414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BH$3>($B413+$E414),$C414-SUM($F414:BG414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BI$3>($B413+$E414),$C414-SUM($F414:BH414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BJ$3>($B413+$E414),$C414-SUM($F414:BI414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BK$3>($B413+$E414),$C414-SUM($F414:BJ414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BL$3>($B413+$E414),$C414-SUM($F414:BK414),($C414/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BM$3>($B413+$E414),$C414-SUM($F414:BL414),($C414/$B413)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A410)","v":38},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A410,E415+1)","v":0},{"$f":"CONCATENATE(LEFT(D414, 4)+1 &\"-\" &IF(D414>\"2007-08\",,\"0\") &RIGHT(D414,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B413=\"n/a\",\"n/a\",IF(I$3>($B413+$E415),$C415-SUM($F415:H415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(J$3>($B413+$E415),$C415-SUM($F415:I415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(K$3>($B413+$E415),$C415-SUM($F415:J415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(L$3>($B413+$E415),$C415-SUM($F415:K415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(M$3>($B413+$E415),$C415-SUM($F415:L415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(N$3>($B413+$E415),$C415-SUM($F415:M415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(O$3>($B413+$E415),$C415-SUM($F415:N415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(P$3>($B413+$E415),$C415-SUM($F415:O415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Q$3>($B413+$E415),$C415-SUM($F415:P415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(R$3>($B413+$E415),$C415-SUM($F415:Q415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(S$3>($B413+$E415),$C415-SUM($F415:R415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(T$3>($B413+$E415),$C415-SUM($F415:S415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(U$3>($B413+$E415),$C415-SUM($F415:T415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(V$3>($B413+$E415),$C415-SUM($F415:U415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(W$3>($B413+$E415),$C415-SUM($F415:V415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(X$3>($B413+$E415),$C415-SUM($F415:W415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Y$3>($B413+$E415),$C415-SUM($F415:X415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Z$3>($B413+$E415),$C415-SUM($F415:Y415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AA$3>($B413+$E415),$C415-SUM($F415:Z415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AB$3>($B413+$E415),$C415-SUM($F415:AA415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AC$3>($B413+$E415),$C415-SUM($F415:AB415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AD$3>($B413+$E415),$C415-SUM($F415:AC415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AE$3>($B413+$E415),$C415-SUM($F415:AD415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AF$3>($B413+$E415),$C415-SUM($F415:AE415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AG$3>($B413+$E415),$C415-SUM($F415:AF415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AH$3>($B413+$E415),$C415-SUM($F415:AG415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AI$3>($B413+$E415),$C415-SUM($F415:AH415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AJ$3>($B413+$E415),$C415-SUM($F415:AI415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AK$3>($B413+$E415),$C415-SUM($F415:AJ415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AL$3>($B413+$E415),$C415-SUM($F415:AK415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AM$3>($B413+$E415),$C415-SUM($F415:AL415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AN$3>($B413+$E415),$C415-SUM($F415:AM415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AO$3>($B413+$E415),$C415-SUM($F415:AN415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AP$3>($B413+$E415),$C415-SUM($F415:AO415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AQ$3>($B413+$E415),$C415-SUM($F415:AP415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AR$3>($B413+$E415),$C415-SUM($F415:AQ415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AS$3>($B413+$E415),$C415-SUM($F415:AR415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AT$3>($B413+$E415),$C415-SUM($F415:AS415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AU$3>($B413+$E415),$C415-SUM($F415:AT415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AV$3>($B413+$E415),$C415-SUM($F415:AU415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AW$3>($B413+$E415),$C415-SUM($F415:AV415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AX$3>($B413+$E415),$C415-SUM($F415:AW415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AY$3>($B413+$E415),$C415-SUM($F415:AX415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AZ$3>($B413+$E415),$C415-SUM($F415:AY415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BA$3>($B413+$E415),$C415-SUM($F415:AZ415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BB$3>($B413+$E415),$C415-SUM($F415:BA415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BC$3>($B413+$E415),$C415-SUM($F415:BB415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BD$3>($B413+$E415),$C415-SUM($F415:BC415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BE$3>($B413+$E415),$C415-SUM($F415:BD415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BF$3>($B413+$E415),$C415-SUM($F415:BE415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BG$3>($B413+$E415),$C415-SUM($F415:BF415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BH$3>($B413+$E415),$C415-SUM($F415:BG415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BI$3>($B413+$E415),$C415-SUM($F415:BH415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BJ$3>($B413+$E415),$C415-SUM($F415:BI415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BK$3>($B413+$E415),$C415-SUM($F415:BJ415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BL$3>($B413+$E415),$C415-SUM($F415:BK415),($C415/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BM$3>($B413+$E415),$C415-SUM($F415:BL415),($C415/$B413)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A410,E416+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B413=\"n/a\",\"n/a\",IF(J$3>($B413+$E416),$C416-SUM($F416:I416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(K$3>($B413+$E416),$C416-SUM($F416:J416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(L$3>($B413+$E416),$C416-SUM($F416:K416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(M$3>($B413+$E416),$C416-SUM($F416:L416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(N$3>($B413+$E416),$C416-SUM($F416:M416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(O$3>($B413+$E416),$C416-SUM($F416:N416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(P$3>($B413+$E416),$C416-SUM($F416:O416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Q$3>($B413+$E416),$C416-SUM($F416:P416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(R$3>($B413+$E416),$C416-SUM($F416:Q416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(S$3>($B413+$E416),$C416-SUM($F416:R416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(T$3>($B413+$E416),$C416-SUM($F416:S416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(U$3>($B413+$E416),$C416-SUM($F416:T416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(V$3>($B413+$E416),$C416-SUM($F416:U416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(W$3>($B413+$E416),$C416-SUM($F416:V416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(X$3>($B413+$E416),$C416-SUM($F416:W416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Y$3>($B413+$E416),$C416-SUM($F416:X416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Z$3>($B413+$E416),$C416-SUM($F416:Y416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AA$3>($B413+$E416),$C416-SUM($F416:Z416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AB$3>($B413+$E416),$C416-SUM($F416:AA416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AC$3>($B413+$E416),$C416-SUM($F416:AB416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AD$3>($B413+$E416),$C416-SUM($F416:AC416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AE$3>($B413+$E416),$C416-SUM($F416:AD416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AF$3>($B413+$E416),$C416-SUM($F416:AE416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AG$3>($B413+$E416),$C416-SUM($F416:AF416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AH$3>($B413+$E416),$C416-SUM($F416:AG416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AI$3>($B413+$E416),$C416-SUM($F416:AH416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AJ$3>($B413+$E416),$C416-SUM($F416:AI416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AK$3>($B413+$E416),$C416-SUM($F416:AJ416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AL$3>($B413+$E416),$C416-SUM($F416:AK416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AM$3>($B413+$E416),$C416-SUM($F416:AL416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AN$3>($B413+$E416),$C416-SUM($F416:AM416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AO$3>($B413+$E416),$C416-SUM($F416:AN416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AP$3>($B413+$E416),$C416-SUM($F416:AO416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AQ$3>($B413+$E416),$C416-SUM($F416:AP416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AR$3>($B413+$E416),$C416-SUM($F416:AQ416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AS$3>($B413+$E416),$C416-SUM($F416:AR416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AT$3>($B413+$E416),$C416-SUM($F416:AS416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AU$3>($B413+$E416),$C416-SUM($F416:AT416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AV$3>($B413+$E416),$C416-SUM($F416:AU416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AW$3>($B413+$E416),$C416-SUM($F416:AV416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AX$3>($B413+$E416),$C416-SUM($F416:AW416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AY$3>($B413+$E416),$C416-SUM($F416:AX416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AZ$3>($B413+$E416),$C416-SUM($F416:AY416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BA$3>($B413+$E416),$C416-SUM($F416:AZ416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BB$3>($B413+$E416),$C416-SUM($F416:BA416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BC$3>($B413+$E416),$C416-SUM($F416:BB416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BD$3>($B413+$E416),$C416-SUM($F416:BC416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BE$3>($B413+$E416),$C416-SUM($F416:BD416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BF$3>($B413+$E416),$C416-SUM($F416:BE416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BG$3>($B413+$E416),$C416-SUM($F416:BF416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BH$3>($B413+$E416),$C416-SUM($F416:BG416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BI$3>($B413+$E416),$C416-SUM($F416:BH416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BJ$3>($B413+$E416),$C416-SUM($F416:BI416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BK$3>($B413+$E416),$C416-SUM($F416:BJ416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BL$3>($B413+$E416),$C416-SUM($F416:BK416),($C416/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BM$3>($B413+$E416),$C416-SUM($F416:BL416),($C416/$B413)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A410)","v":18.155501002832032},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A410,E417+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B413=\"n/a\",\"n/a\",IF(K$3>($B413+$E417),$C417-SUM($F417:J417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(L$3>($B413+$E417),$C417-SUM($F417:K417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(M$3>($B413+$E417),$C417-SUM($F417:L417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(N$3>($B413+$E417),$C417-SUM($F417:M417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(O$3>($B413+$E417),$C417-SUM($F417:N417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(P$3>($B413+$E417),$C417-SUM($F417:O417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Q$3>($B413+$E417),$C417-SUM($F417:P417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(R$3>($B413+$E417),$C417-SUM($F417:Q417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(S$3>($B413+$E417),$C417-SUM($F417:R417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(T$3>($B413+$E417),$C417-SUM($F417:S417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(U$3>($B413+$E417),$C417-SUM($F417:T417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(V$3>($B413+$E417),$C417-SUM($F417:U417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(W$3>($B413+$E417),$C417-SUM($F417:V417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(X$3>($B413+$E417),$C417-SUM($F417:W417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Y$3>($B413+$E417),$C417-SUM($F417:X417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Z$3>($B413+$E417),$C417-SUM($F417:Y417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AA$3>($B413+$E417),$C417-SUM($F417:Z417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AB$3>($B413+$E417),$C417-SUM($F417:AA417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AC$3>($B413+$E417),$C417-SUM($F417:AB417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AD$3>($B413+$E417),$C417-SUM($F417:AC417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AE$3>($B413+$E417),$C417-SUM($F417:AD417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AF$3>($B413+$E417),$C417-SUM($F417:AE417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AG$3>($B413+$E417),$C417-SUM($F417:AF417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AH$3>($B413+$E417),$C417-SUM($F417:AG417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AI$3>($B413+$E417),$C417-SUM($F417:AH417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AJ$3>($B413+$E417),$C417-SUM($F417:AI417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AK$3>($B413+$E417),$C417-SUM($F417:AJ417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AL$3>($B413+$E417),$C417-SUM($F417:AK417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AM$3>($B413+$E417),$C417-SUM($F417:AL417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AN$3>($B413+$E417),$C417-SUM($F417:AM417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AO$3>($B413+$E417),$C417-SUM($F417:AN417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AP$3>($B413+$E417),$C417-SUM($F417:AO417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AQ$3>($B413+$E417),$C417-SUM($F417:AP417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AR$3>($B413+$E417),$C417-SUM($F417:AQ417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AS$3>($B413+$E417),$C417-SUM($F417:AR417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AT$3>($B413+$E417),$C417-SUM($F417:AS417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AU$3>($B413+$E417),$C417-SUM($F417:AT417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AV$3>($B413+$E417),$C417-SUM($F417:AU417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AW$3>($B413+$E417),$C417-SUM($F417:AV417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AX$3>($B413+$E417),$C417-SUM($F417:AW417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AY$3>($B413+$E417),$C417-SUM($F417:AX417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AZ$3>($B413+$E417),$C417-SUM($F417:AY417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BA$3>($B413+$E417),$C417-SUM($F417:AZ417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BB$3>($B413+$E417),$C417-SUM($F417:BA417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BC$3>($B413+$E417),$C417-SUM($F417:BB417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BD$3>($B413+$E417),$C417-SUM($F417:BC417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BE$3>($B413+$E417),$C417-SUM($F417:BD417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BF$3>($B413+$E417),$C417-SUM($F417:BE417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BG$3>($B413+$E417),$C417-SUM($F417:BF417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BH$3>($B413+$E417),$C417-SUM($F417:BG417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BI$3>($B413+$E417),$C417-SUM($F417:BH417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BJ$3>($B413+$E417),$C417-SUM($F417:BI417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BK$3>($B413+$E417),$C417-SUM($F417:BJ417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BL$3>($B413+$E417),$C417-SUM($F417:BK417),($C417/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BM$3>($B413+$E417),$C417-SUM($F417:BL417),($C417/$B413)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A410,E418+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B413=\"n/a\",\"n/a\",IF(L$3>($B413+$E418),$C418-SUM($F418:K418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(M$3>($B413+$E418),$C418-SUM($F418:L418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(N$3>($B413+$E418),$C418-SUM($F418:M418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(O$3>($B413+$E418),$C418-SUM($F418:N418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(P$3>($B413+$E418),$C418-SUM($F418:O418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Q$3>($B413+$E418),$C418-SUM($F418:P418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(R$3>($B413+$E418),$C418-SUM($F418:Q418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(S$3>($B413+$E418),$C418-SUM($F418:R418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(T$3>($B413+$E418),$C418-SUM($F418:S418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(U$3>($B413+$E418),$C418-SUM($F418:T418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(V$3>($B413+$E418),$C418-SUM($F418:U418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(W$3>($B413+$E418),$C418-SUM($F418:V418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(X$3>($B413+$E418),$C418-SUM($F418:W418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Y$3>($B413+$E418),$C418-SUM($F418:X418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(Z$3>($B413+$E418),$C418-SUM($F418:Y418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AA$3>($B413+$E418),$C418-SUM($F418:Z418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AB$3>($B413+$E418),$C418-SUM($F418:AA418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AC$3>($B413+$E418),$C418-SUM($F418:AB418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AD$3>($B413+$E418),$C418-SUM($F418:AC418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AE$3>($B413+$E418),$C418-SUM($F418:AD418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AF$3>($B413+$E418),$C418-SUM($F418:AE418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AG$3>($B413+$E418),$C418-SUM($F418:AF418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AH$3>($B413+$E418),$C418-SUM($F418:AG418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AI$3>($B413+$E418),$C418-SUM($F418:AH418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AJ$3>($B413+$E418),$C418-SUM($F418:AI418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AK$3>($B413+$E418),$C418-SUM($F418:AJ418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AL$3>($B413+$E418),$C418-SUM($F418:AK418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AM$3>($B413+$E418),$C418-SUM($F418:AL418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AN$3>($B413+$E418),$C418-SUM($F418:AM418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AO$3>($B413+$E418),$C418-SUM($F418:AN418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AP$3>($B413+$E418),$C418-SUM($F418:AO418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AQ$3>($B413+$E418),$C418-SUM($F418:AP418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AR$3>($B413+$E418),$C418-SUM($F418:AQ418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AS$3>($B413+$E418),$C418-SUM($F418:AR418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AT$3>($B413+$E418),$C418-SUM($F418:AS418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AU$3>($B413+$E418),$C418-SUM($F418:AT418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AV$3>($B413+$E418),$C418-SUM($F418:AU418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AW$3>($B413+$E418),$C418-SUM($F418:AV418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AX$3>($B413+$E418),$C418-SUM($F418:AW418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AY$3>($B413+$E418),$C418-SUM($F418:AX418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(AZ$3>($B413+$E418),$C418-SUM($F418:AY418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BA$3>($B413+$E418),$C418-SUM($F418:AZ418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BB$3>($B413+$E418),$C418-SUM($F418:BA418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BC$3>($B413+$E418),$C418-SUM($F418:BB418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BD$3>($B413+$E418),$C418-SUM($F418:BC418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BE$3>($B413+$E418),$C418-SUM($F418:BD418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BF$3>($B413+$E418),$C418-SUM($F418:BE418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BG$3>($B413+$E418),$C418-SUM($F418:BF418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BH$3>($B413+$E418),$C418-SUM($F418:BG418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BI$3>($B413+$E418),$C418-SUM($F418:BH418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BJ$3>($B413+$E418),$C418-SUM($F418:BI418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BK$3>($B413+$E418),$C418-SUM($F418:BJ418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BL$3>($B413+$E418),$C418-SUM($F418:BK418),($C418/$B413)))","v":0},{"$f":"IF($B413=\"n/a\",\"n/a\",IF(BM$3>($B413+$E418),$C418-SUM($F418:BL418),($C418/$B413)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B410","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,{"$f":"SUBTOTAL(9,F411:F428)","v":0.47777634217979031},0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,{"$f":"SUBTOTAL(9,AL411:AL428)","v":0.47777634217979031},0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,-1.0658141036401503E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A410+1","v":22},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A430))","v":"Equity Raising Cost 2013-2018"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B435=\"n/a\",\"n/a\",IF(F$3>$B435,+$B437,+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(G$3>$B435,+$B437-SUM($F431:F431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(H$3>$B435,+$B437-SUM($F431:G431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(I$3>$B435,+$B437-SUM($F431:H431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(J$3>$B435,+$B437-SUM($F431:I431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(K$3>$B435,+$B437-SUM($F431:J431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(L$3>$B435,+$B437-SUM($F431:K431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(M$3>$B435,+$B437-SUM($F431:L431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(N$3>$B435,+$B437-SUM($F431:M431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(O$3>$B435,+$B437-SUM($F431:N431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(P$3>$B435,+$B437-SUM($F431:O431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(Q$3>$B435,+$B437-SUM($F431:P431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(R$3>$B435,+$B437-SUM($F431:Q431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(S$3>$B435,+$B437-SUM($F431:R431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(T$3>$B435,+$B437-SUM($F431:S431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(U$3>$B435,+$B437-SUM($F431:T431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(V$3>$B435,+$B437-SUM($F431:U431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(W$3>$B435,+$B437-SUM($F431:V431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(X$3>$B435,+$B437-SUM($F431:W431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(Y$3>$B435,+$B437-SUM($F431:X431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(Z$3>$B435,+$B437-SUM($F431:Y431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AA$3>$B435,+$B437-SUM($F431:Z431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AB$3>$B435,+$B437-SUM($F431:AA431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AC$3>$B435,+$B437-SUM($F431:AB431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AD$3>$B435,+$B437-SUM($F431:AC431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AE$3>$B435,+$B437-SUM($F431:AD431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AF$3>$B435,+$B437-SUM($F431:AE431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AG$3>$B435,+$B437-SUM($F431:AF431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AH$3>$B435,+$B437-SUM($F431:AG431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AI$3>$B435,+$B437-SUM($F431:AH431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AJ$3>$B435,+$B437-SUM($F431:AI431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AK$3>$B435,+$B437-SUM($F431:AJ431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AL$3>$B435,+$B437-SUM($F431:AK431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AM$3>$B435,+$B437-SUM($F431:AL431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AN$3>$B435,+$B437-SUM($F431:AM431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AO$3>$B435,+$B437-SUM($F431:AN431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AP$3>$B435,+$B437-SUM($F431:AO431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AQ$3>$B435,+$B437-SUM($F431:AP431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AR$3>$B435,+$B437-SUM($F431:AQ431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AS$3>$B435,+$B437-SUM($F431:AR431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AT$3>$B435,+$B437-SUM($F431:AS431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AU$3>$B435,+$B437-SUM($F431:AT431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AV$3>$B435,+$B437-SUM($F431:AU431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AW$3>$B435,+$B437-SUM($F431:AV431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AX$3>$B435,+$B437-SUM($F431:AW431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AY$3>$B435,+$B437-SUM($F431:AX431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(AZ$3>$B435,+$B437-SUM($F431:AY431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BA$3>$B435,+$B437-SUM($F431:AZ431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BB$3>$B435,+$B437-SUM($F431:BA431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BC$3>$B435,+$B437-SUM($F431:BB431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BD$3>$B435,+$B437-SUM($F431:BC431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BE$3>$B435,+$B437-SUM($F431:BD431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BF$3>$B435,+$B437-SUM($F431:BE431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BG$3>$B435,+$B437-SUM($F431:BF431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BH$3>$B435,+$B437-SUM($F431:BG431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BI$3>$B435,+$B437-SUM($F431:BH431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BJ$3>$B435,+$B437-SUM($F431:BI431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BK$3>$B435,+$B437-SUM($F431:BJ431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BL$3>$B435,+$B437-SUM($F431:BK431),+$B437/$B435))","v":"n/a"},{"$f":"IF($B435=\"n/a\",\"n/a\",IF(BM$3>$B435,+$B437-SUM($F431:BL431),+$B437/$B435))","v":"n/a"}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A430)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A430,E433+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B433=\"n/a\",\"n/a\",IF(G$3>($B433+$E433),$C433-SUM($F433:F433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(H$3>($B433+$E433),$C433-SUM($F433:G433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(I$3>($B433+$E433),$C433-SUM($F433:H433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(J$3>($B433+$E433),$C433-SUM($F433:I433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(K$3>($B433+$E433),$C433-SUM($F433:J433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(L$3>($B433+$E433),$C433-SUM($F433:K433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(M$3>($B433+$E433),$C433-SUM($F433:L433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(N$3>($B433+$E433),$C433-SUM($F433:M433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(O$3>($B433+$E433),$C433-SUM($F433:N433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(P$3>($B433+$E433),$C433-SUM($F433:O433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Q$3>($B433+$E433),$C433-SUM($F433:P433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(R$3>($B433+$E433),$C433-SUM($F433:Q433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(S$3>($B433+$E433),$C433-SUM($F433:R433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(T$3>($B433+$E433),$C433-SUM($F433:S433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(U$3>($B433+$E433),$C433-SUM($F433:T433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(V$3>($B433+$E433),$C433-SUM($F433:U433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(W$3>($B433+$E433),$C433-SUM($F433:V433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(X$3>($B433+$E433),$C433-SUM($F433:W433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Y$3>($B433+$E433),$C433-SUM($F433:X433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Z$3>($B433+$E433),$C433-SUM($F433:Y433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AA$3>($B433+$E433),$C433-SUM($F433:Z433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AB$3>($B433+$E433),$C433-SUM($F433:AA433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AC$3>($B433+$E433),$C433-SUM($F433:AB433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AD$3>($B433+$E433),$C433-SUM($F433:AC433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AE$3>($B433+$E433),$C433-SUM($F433:AD433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AF$3>($B433+$E433),$C433-SUM($F433:AE433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AG$3>($B433+$E433),$C433-SUM($F433:AF433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AH$3>($B433+$E433),$C433-SUM($F433:AG433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AI$3>($B433+$E433),$C433-SUM($F433:AH433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AJ$3>($B433+$E433),$C433-SUM($F433:AI433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AK$3>($B433+$E433),$C433-SUM($F433:AJ433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AL$3>($B433+$E433),$C433-SUM($F433:AK433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AM$3>($B433+$E433),$C433-SUM($F433:AL433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AN$3>($B433+$E433),$C433-SUM($F433:AM433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AO$3>($B433+$E433),$C433-SUM($F433:AN433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AP$3>($B433+$E433),$C433-SUM($F433:AO433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AQ$3>($B433+$E433),$C433-SUM($F433:AP433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AR$3>($B433+$E433),$C433-SUM($F433:AQ433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AS$3>($B433+$E433),$C433-SUM($F433:AR433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AT$3>($B433+$E433),$C433-SUM($F433:AS433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AU$3>($B433+$E433),$C433-SUM($F433:AT433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AV$3>($B433+$E433),$C433-SUM($F433:AU433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AW$3>($B433+$E433),$C433-SUM($F433:AV433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AX$3>($B433+$E433),$C433-SUM($F433:AW433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AY$3>($B433+$E433),$C433-SUM($F433:AX433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AZ$3>($B433+$E433),$C433-SUM($F433:AY433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BA$3>($B433+$E433),$C433-SUM($F433:AZ433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BB$3>($B433+$E433),$C433-SUM($F433:BA433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BC$3>($B433+$E433),$C433-SUM($F433:BB433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BD$3>($B433+$E433),$C433-SUM($F433:BC433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BE$3>($B433+$E433),$C433-SUM($F433:BD433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BF$3>($B433+$E433),$C433-SUM($F433:BE433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BG$3>($B433+$E433),$C433-SUM($F433:BF433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BH$3>($B433+$E433),$C433-SUM($F433:BG433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BI$3>($B433+$E433),$C433-SUM($F433:BH433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BJ$3>($B433+$E433),$C433-SUM($F433:BI433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BK$3>($B433+$E433),$C433-SUM($F433:BJ433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BL$3>($B433+$E433),$C433-SUM($F433:BK433),($C433/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BM$3>($B433+$E433),$C433-SUM($F433:BL433),($C433/$B433)))","v":"n/a"}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A430,E434+1)","v":0},{"$f":"CONCATENATE(LEFT(D433, 4)+1 &\"-\" &IF(D433>\"2007-08\",,\"0\") &RIGHT(D433,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B433=\"n/a\",\"n/a\",IF(H$3>($B433+$E434),$C434-SUM($F434:G434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(I$3>($B433+$E434),$C434-SUM($F434:H434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(J$3>($B433+$E434),$C434-SUM($F434:I434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(K$3>($B433+$E434),$C434-SUM($F434:J434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(L$3>($B433+$E434),$C434-SUM($F434:K434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(M$3>($B433+$E434),$C434-SUM($F434:L434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(N$3>($B433+$E434),$C434-SUM($F434:M434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(O$3>($B433+$E434),$C434-SUM($F434:N434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(P$3>($B433+$E434),$C434-SUM($F434:O434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Q$3>($B433+$E434),$C434-SUM($F434:P434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(R$3>($B433+$E434),$C434-SUM($F434:Q434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(S$3>($B433+$E434),$C434-SUM($F434:R434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(T$3>($B433+$E434),$C434-SUM($F434:S434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(U$3>($B433+$E434),$C434-SUM($F434:T434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(V$3>($B433+$E434),$C434-SUM($F434:U434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(W$3>($B433+$E434),$C434-SUM($F434:V434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(X$3>($B433+$E434),$C434-SUM($F434:W434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Y$3>($B433+$E434),$C434-SUM($F434:X434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Z$3>($B433+$E434),$C434-SUM($F434:Y434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AA$3>($B433+$E434),$C434-SUM($F434:Z434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AB$3>($B433+$E434),$C434-SUM($F434:AA434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AC$3>($B433+$E434),$C434-SUM($F434:AB434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AD$3>($B433+$E434),$C434-SUM($F434:AC434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AE$3>($B433+$E434),$C434-SUM($F434:AD434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AF$3>($B433+$E434),$C434-SUM($F434:AE434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AG$3>($B433+$E434),$C434-SUM($F434:AF434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AH$3>($B433+$E434),$C434-SUM($F434:AG434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AI$3>($B433+$E434),$C434-SUM($F434:AH434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AJ$3>($B433+$E434),$C434-SUM($F434:AI434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AK$3>($B433+$E434),$C434-SUM($F434:AJ434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AL$3>($B433+$E434),$C434-SUM($F434:AK434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AM$3>($B433+$E434),$C434-SUM($F434:AL434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AN$3>($B433+$E434),$C434-SUM($F434:AM434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AO$3>($B433+$E434),$C434-SUM($F434:AN434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AP$3>($B433+$E434),$C434-SUM($F434:AO434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AQ$3>($B433+$E434),$C434-SUM($F434:AP434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AR$3>($B433+$E434),$C434-SUM($F434:AQ434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AS$3>($B433+$E434),$C434-SUM($F434:AR434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AT$3>($B433+$E434),$C434-SUM($F434:AS434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AU$3>($B433+$E434),$C434-SUM($F434:AT434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AV$3>($B433+$E434),$C434-SUM($F434:AU434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AW$3>($B433+$E434),$C434-SUM($F434:AV434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AX$3>($B433+$E434),$C434-SUM($F434:AW434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AY$3>($B433+$E434),$C434-SUM($F434:AX434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AZ$3>($B433+$E434),$C434-SUM($F434:AY434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BA$3>($B433+$E434),$C434-SUM($F434:AZ434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BB$3>($B433+$E434),$C434-SUM($F434:BA434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BC$3>($B433+$E434),$C434-SUM($F434:BB434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BD$3>($B433+$E434),$C434-SUM($F434:BC434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BE$3>($B433+$E434),$C434-SUM($F434:BD434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BF$3>($B433+$E434),$C434-SUM($F434:BE434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BG$3>($B433+$E434),$C434-SUM($F434:BF434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BH$3>($B433+$E434),$C434-SUM($F434:BG434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BI$3>($B433+$E434),$C434-SUM($F434:BH434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BJ$3>($B433+$E434),$C434-SUM($F434:BI434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BK$3>($B433+$E434),$C434-SUM($F434:BJ434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BL$3>($B433+$E434),$C434-SUM($F434:BK434),($C434/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BM$3>($B433+$E434),$C434-SUM($F434:BL434),($C434/$B433)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A430)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A430,E435+1)","v":0},{"$f":"CONCATENATE(LEFT(D434, 4)+1 &\"-\" &IF(D434>\"2007-08\",,\"0\") &RIGHT(D434,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B433=\"n/a\",\"n/a\",IF(I$3>($B433+$E435),$C435-SUM($F435:H435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(J$3>($B433+$E435),$C435-SUM($F435:I435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(K$3>($B433+$E435),$C435-SUM($F435:J435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(L$3>($B433+$E435),$C435-SUM($F435:K435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(M$3>($B433+$E435),$C435-SUM($F435:L435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(N$3>($B433+$E435),$C435-SUM($F435:M435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(O$3>($B433+$E435),$C435-SUM($F435:N435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(P$3>($B433+$E435),$C435-SUM($F435:O435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Q$3>($B433+$E435),$C435-SUM($F435:P435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(R$3>($B433+$E435),$C435-SUM($F435:Q435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(S$3>($B433+$E435),$C435-SUM($F435:R435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(T$3>($B433+$E435),$C435-SUM($F435:S435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(U$3>($B433+$E435),$C435-SUM($F435:T435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(V$3>($B433+$E435),$C435-SUM($F435:U435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(W$3>($B433+$E435),$C435-SUM($F435:V435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(X$3>($B433+$E435),$C435-SUM($F435:W435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Y$3>($B433+$E435),$C435-SUM($F435:X435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Z$3>($B433+$E435),$C435-SUM($F435:Y435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AA$3>($B433+$E435),$C435-SUM($F435:Z435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AB$3>($B433+$E435),$C435-SUM($F435:AA435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AC$3>($B433+$E435),$C435-SUM($F435:AB435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AD$3>($B433+$E435),$C435-SUM($F435:AC435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AE$3>($B433+$E435),$C435-SUM($F435:AD435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AF$3>($B433+$E435),$C435-SUM($F435:AE435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AG$3>($B433+$E435),$C435-SUM($F435:AF435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AH$3>($B433+$E435),$C435-SUM($F435:AG435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AI$3>($B433+$E435),$C435-SUM($F435:AH435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AJ$3>($B433+$E435),$C435-SUM($F435:AI435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AK$3>($B433+$E435),$C435-SUM($F435:AJ435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AL$3>($B433+$E435),$C435-SUM($F435:AK435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AM$3>($B433+$E435),$C435-SUM($F435:AL435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AN$3>($B433+$E435),$C435-SUM($F435:AM435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AO$3>($B433+$E435),$C435-SUM($F435:AN435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AP$3>($B433+$E435),$C435-SUM($F435:AO435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AQ$3>($B433+$E435),$C435-SUM($F435:AP435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AR$3>($B433+$E435),$C435-SUM($F435:AQ435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AS$3>($B433+$E435),$C435-SUM($F435:AR435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AT$3>($B433+$E435),$C435-SUM($F435:AS435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AU$3>($B433+$E435),$C435-SUM($F435:AT435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AV$3>($B433+$E435),$C435-SUM($F435:AU435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AW$3>($B433+$E435),$C435-SUM($F435:AV435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AX$3>($B433+$E435),$C435-SUM($F435:AW435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AY$3>($B433+$E435),$C435-SUM($F435:AX435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AZ$3>($B433+$E435),$C435-SUM($F435:AY435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BA$3>($B433+$E435),$C435-SUM($F435:AZ435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BB$3>($B433+$E435),$C435-SUM($F435:BA435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BC$3>($B433+$E435),$C435-SUM($F435:BB435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BD$3>($B433+$E435),$C435-SUM($F435:BC435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BE$3>($B433+$E435),$C435-SUM($F435:BD435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BF$3>($B433+$E435),$C435-SUM($F435:BE435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BG$3>($B433+$E435),$C435-SUM($F435:BF435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BH$3>($B433+$E435),$C435-SUM($F435:BG435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BI$3>($B433+$E435),$C435-SUM($F435:BH435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BJ$3>($B433+$E435),$C435-SUM($F435:BI435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BK$3>($B433+$E435),$C435-SUM($F435:BJ435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BL$3>($B433+$E435),$C435-SUM($F435:BK435),($C435/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BM$3>($B433+$E435),$C435-SUM($F435:BL435),($C435/$B433)))","v":"n/a"}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A430,E436+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B433=\"n/a\",\"n/a\",IF(J$3>($B433+$E436),$C436-SUM($F436:I436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(K$3>($B433+$E436),$C436-SUM($F436:J436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(L$3>($B433+$E436),$C436-SUM($F436:K436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(M$3>($B433+$E436),$C436-SUM($F436:L436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(N$3>($B433+$E436),$C436-SUM($F436:M436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(O$3>($B433+$E436),$C436-SUM($F436:N436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(P$3>($B433+$E436),$C436-SUM($F436:O436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Q$3>($B433+$E436),$C436-SUM($F436:P436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(R$3>($B433+$E436),$C436-SUM($F436:Q436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(S$3>($B433+$E436),$C436-SUM($F436:R436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(T$3>($B433+$E436),$C436-SUM($F436:S436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(U$3>($B433+$E436),$C436-SUM($F436:T436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(V$3>($B433+$E436),$C436-SUM($F436:U436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(W$3>($B433+$E436),$C436-SUM($F436:V436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(X$3>($B433+$E436),$C436-SUM($F436:W436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Y$3>($B433+$E436),$C436-SUM($F436:X436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Z$3>($B433+$E436),$C436-SUM($F436:Y436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AA$3>($B433+$E436),$C436-SUM($F436:Z436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AB$3>($B433+$E436),$C436-SUM($F436:AA436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AC$3>($B433+$E436),$C436-SUM($F436:AB436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AD$3>($B433+$E436),$C436-SUM($F436:AC436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AE$3>($B433+$E436),$C436-SUM($F436:AD436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AF$3>($B433+$E436),$C436-SUM($F436:AE436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AG$3>($B433+$E436),$C436-SUM($F436:AF436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AH$3>($B433+$E436),$C436-SUM($F436:AG436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AI$3>($B433+$E436),$C436-SUM($F436:AH436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AJ$3>($B433+$E436),$C436-SUM($F436:AI436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AK$3>($B433+$E436),$C436-SUM($F436:AJ436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AL$3>($B433+$E436),$C436-SUM($F436:AK436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AM$3>($B433+$E436),$C436-SUM($F436:AL436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AN$3>($B433+$E436),$C436-SUM($F436:AM436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AO$3>($B433+$E436),$C436-SUM($F436:AN436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AP$3>($B433+$E436),$C436-SUM($F436:AO436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AQ$3>($B433+$E436),$C436-SUM($F436:AP436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AR$3>($B433+$E436),$C436-SUM($F436:AQ436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AS$3>($B433+$E436),$C436-SUM($F436:AR436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AT$3>($B433+$E436),$C436-SUM($F436:AS436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AU$3>($B433+$E436),$C436-SUM($F436:AT436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AV$3>($B433+$E436),$C436-SUM($F436:AU436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AW$3>($B433+$E436),$C436-SUM($F436:AV436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AX$3>($B433+$E436),$C436-SUM($F436:AW436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AY$3>($B433+$E436),$C436-SUM($F436:AX436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AZ$3>($B433+$E436),$C436-SUM($F436:AY436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BA$3>($B433+$E436),$C436-SUM($F436:AZ436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BB$3>($B433+$E436),$C436-SUM($F436:BA436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BC$3>($B433+$E436),$C436-SUM($F436:BB436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BD$3>($B433+$E436),$C436-SUM($F436:BC436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BE$3>($B433+$E436),$C436-SUM($F436:BD436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BF$3>($B433+$E436),$C436-SUM($F436:BE436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BG$3>($B433+$E436),$C436-SUM($F436:BF436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BH$3>($B433+$E436),$C436-SUM($F436:BG436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BI$3>($B433+$E436),$C436-SUM($F436:BH436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BJ$3>($B433+$E436),$C436-SUM($F436:BI436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BK$3>($B433+$E436),$C436-SUM($F436:BJ436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BL$3>($B433+$E436),$C436-SUM($F436:BK436),($C436/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BM$3>($B433+$E436),$C436-SUM($F436:BL436),($C436/$B433)))","v":"n/a"}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A430)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A430,E437+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B433=\"n/a\",\"n/a\",IF(K$3>($B433+$E437),$C437-SUM($F437:J437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(L$3>($B433+$E437),$C437-SUM($F437:K437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(M$3>($B433+$E437),$C437-SUM($F437:L437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(N$3>($B433+$E437),$C437-SUM($F437:M437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(O$3>($B433+$E437),$C437-SUM($F437:N437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(P$3>($B433+$E437),$C437-SUM($F437:O437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Q$3>($B433+$E437),$C437-SUM($F437:P437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(R$3>($B433+$E437),$C437-SUM($F437:Q437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(S$3>($B433+$E437),$C437-SUM($F437:R437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(T$3>($B433+$E437),$C437-SUM($F437:S437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(U$3>($B433+$E437),$C437-SUM($F437:T437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(V$3>($B433+$E437),$C437-SUM($F437:U437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(W$3>($B433+$E437),$C437-SUM($F437:V437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(X$3>($B433+$E437),$C437-SUM($F437:W437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Y$3>($B433+$E437),$C437-SUM($F437:X437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Z$3>($B433+$E437),$C437-SUM($F437:Y437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AA$3>($B433+$E437),$C437-SUM($F437:Z437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AB$3>($B433+$E437),$C437-SUM($F437:AA437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AC$3>($B433+$E437),$C437-SUM($F437:AB437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AD$3>($B433+$E437),$C437-SUM($F437:AC437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AE$3>($B433+$E437),$C437-SUM($F437:AD437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AF$3>($B433+$E437),$C437-SUM($F437:AE437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AG$3>($B433+$E437),$C437-SUM($F437:AF437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AH$3>($B433+$E437),$C437-SUM($F437:AG437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AI$3>($B433+$E437),$C437-SUM($F437:AH437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AJ$3>($B433+$E437),$C437-SUM($F437:AI437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AK$3>($B433+$E437),$C437-SUM($F437:AJ437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AL$3>($B433+$E437),$C437-SUM($F437:AK437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AM$3>($B433+$E437),$C437-SUM($F437:AL437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AN$3>($B433+$E437),$C437-SUM($F437:AM437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AO$3>($B433+$E437),$C437-SUM($F437:AN437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AP$3>($B433+$E437),$C437-SUM($F437:AO437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AQ$3>($B433+$E437),$C437-SUM($F437:AP437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AR$3>($B433+$E437),$C437-SUM($F437:AQ437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AS$3>($B433+$E437),$C437-SUM($F437:AR437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AT$3>($B433+$E437),$C437-SUM($F437:AS437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AU$3>($B433+$E437),$C437-SUM($F437:AT437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AV$3>($B433+$E437),$C437-SUM($F437:AU437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AW$3>($B433+$E437),$C437-SUM($F437:AV437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AX$3>($B433+$E437),$C437-SUM($F437:AW437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AY$3>($B433+$E437),$C437-SUM($F437:AX437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AZ$3>($B433+$E437),$C437-SUM($F437:AY437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BA$3>($B433+$E437),$C437-SUM($F437:AZ437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BB$3>($B433+$E437),$C437-SUM($F437:BA437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BC$3>($B433+$E437),$C437-SUM($F437:BB437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BD$3>($B433+$E437),$C437-SUM($F437:BC437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BE$3>($B433+$E437),$C437-SUM($F437:BD437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BF$3>($B433+$E437),$C437-SUM($F437:BE437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BG$3>($B433+$E437),$C437-SUM($F437:BF437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BH$3>($B433+$E437),$C437-SUM($F437:BG437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BI$3>($B433+$E437),$C437-SUM($F437:BH437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BJ$3>($B433+$E437),$C437-SUM($F437:BI437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BK$3>($B433+$E437),$C437-SUM($F437:BJ437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BL$3>($B433+$E437),$C437-SUM($F437:BK437),($C437/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BM$3>($B433+$E437),$C437-SUM($F437:BL437),($C437/$B433)))","v":"n/a"}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A430,E438+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B433=\"n/a\",\"n/a\",IF(L$3>($B433+$E438),$C438-SUM($F438:K438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(M$3>($B433+$E438),$C438-SUM($F438:L438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(N$3>($B433+$E438),$C438-SUM($F438:M438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(O$3>($B433+$E438),$C438-SUM($F438:N438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(P$3>($B433+$E438),$C438-SUM($F438:O438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Q$3>($B433+$E438),$C438-SUM($F438:P438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(R$3>($B433+$E438),$C438-SUM($F438:Q438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(S$3>($B433+$E438),$C438-SUM($F438:R438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(T$3>($B433+$E438),$C438-SUM($F438:S438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(U$3>($B433+$E438),$C438-SUM($F438:T438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(V$3>($B433+$E438),$C438-SUM($F438:U438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(W$3>($B433+$E438),$C438-SUM($F438:V438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(X$3>($B433+$E438),$C438-SUM($F438:W438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Y$3>($B433+$E438),$C438-SUM($F438:X438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(Z$3>($B433+$E438),$C438-SUM($F438:Y438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AA$3>($B433+$E438),$C438-SUM($F438:Z438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AB$3>($B433+$E438),$C438-SUM($F438:AA438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AC$3>($B433+$E438),$C438-SUM($F438:AB438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AD$3>($B433+$E438),$C438-SUM($F438:AC438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AE$3>($B433+$E438),$C438-SUM($F438:AD438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AF$3>($B433+$E438),$C438-SUM($F438:AE438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AG$3>($B433+$E438),$C438-SUM($F438:AF438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AH$3>($B433+$E438),$C438-SUM($F438:AG438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AI$3>($B433+$E438),$C438-SUM($F438:AH438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AJ$3>($B433+$E438),$C438-SUM($F438:AI438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AK$3>($B433+$E438),$C438-SUM($F438:AJ438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AL$3>($B433+$E438),$C438-SUM($F438:AK438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AM$3>($B433+$E438),$C438-SUM($F438:AL438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AN$3>($B433+$E438),$C438-SUM($F438:AM438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AO$3>($B433+$E438),$C438-SUM($F438:AN438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AP$3>($B433+$E438),$C438-SUM($F438:AO438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AQ$3>($B433+$E438),$C438-SUM($F438:AP438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AR$3>($B433+$E438),$C438-SUM($F438:AQ438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AS$3>($B433+$E438),$C438-SUM($F438:AR438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AT$3>($B433+$E438),$C438-SUM($F438:AS438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AU$3>($B433+$E438),$C438-SUM($F438:AT438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AV$3>($B433+$E438),$C438-SUM($F438:AU438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AW$3>($B433+$E438),$C438-SUM($F438:AV438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AX$3>($B433+$E438),$C438-SUM($F438:AW438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AY$3>($B433+$E438),$C438-SUM($F438:AX438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(AZ$3>($B433+$E438),$C438-SUM($F438:AY438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BA$3>($B433+$E438),$C438-SUM($F438:AZ438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BB$3>($B433+$E438),$C438-SUM($F438:BA438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BC$3>($B433+$E438),$C438-SUM($F438:BB438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BD$3>($B433+$E438),$C438-SUM($F438:BC438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BE$3>($B433+$E438),$C438-SUM($F438:BD438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BF$3>($B433+$E438),$C438-SUM($F438:BE438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BG$3>($B433+$E438),$C438-SUM($F438:BF438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BH$3>($B433+$E438),$C438-SUM($F438:BG438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BI$3>($B433+$E438),$C438-SUM($F438:BH438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BJ$3>($B433+$E438),$C438-SUM($F438:BI438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BK$3>($B433+$E438),$C438-SUM($F438:BJ438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BL$3>($B433+$E438),$C438-SUM($F438:BK438),($C438/$B433)))","v":"n/a"},{"$f":"IF($B433=\"n/a\",\"n/a\",IF(BM$3>($B433+$E438),$C438-SUM($F438:BL438),($C438/$B433)))","v":"n/a"}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B430","v":"Equity Raising Cost 2013-2018"},null,null,{"$f":"SUBTOTAL(9,F431:F448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL431:AL448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A430+1","v":23},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A450))","v":"Transmission Line Refit - insulators replacement 2013-18"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B455=\"n/a\",\"n/a\",IF(F$3>$B455,+$B457,+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(G$3>$B455,+$B457-SUM($F451:F451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(H$3>$B455,+$B457-SUM($F451:G451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(I$3>$B455,+$B457-SUM($F451:H451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(J$3>$B455,+$B457-SUM($F451:I451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(K$3>$B455,+$B457-SUM($F451:J451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(L$3>$B455,+$B457-SUM($F451:K451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(M$3>$B455,+$B457-SUM($F451:L451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(N$3>$B455,+$B457-SUM($F451:M451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(O$3>$B455,+$B457-SUM($F451:N451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(P$3>$B455,+$B457-SUM($F451:O451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(Q$3>$B455,+$B457-SUM($F451:P451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(R$3>$B455,+$B457-SUM($F451:Q451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(S$3>$B455,+$B457-SUM($F451:R451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(T$3>$B455,+$B457-SUM($F451:S451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(U$3>$B455,+$B457-SUM($F451:T451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(V$3>$B455,+$B457-SUM($F451:U451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(W$3>$B455,+$B457-SUM($F451:V451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(X$3>$B455,+$B457-SUM($F451:W451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(Y$3>$B455,+$B457-SUM($F451:X451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(Z$3>$B455,+$B457-SUM($F451:Y451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AA$3>$B455,+$B457-SUM($F451:Z451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AB$3>$B455,+$B457-SUM($F451:AA451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AC$3>$B455,+$B457-SUM($F451:AB451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AD$3>$B455,+$B457-SUM($F451:AC451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AE$3>$B455,+$B457-SUM($F451:AD451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AF$3>$B455,+$B457-SUM($F451:AE451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AG$3>$B455,+$B457-SUM($F451:AF451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AH$3>$B455,+$B457-SUM($F451:AG451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AI$3>$B455,+$B457-SUM($F451:AH451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AJ$3>$B455,+$B457-SUM($F451:AI451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AK$3>$B455,+$B457-SUM($F451:AJ451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AL$3>$B455,+$B457-SUM($F451:AK451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AM$3>$B455,+$B457-SUM($F451:AL451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AN$3>$B455,+$B457-SUM($F451:AM451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AO$3>$B455,+$B457-SUM($F451:AN451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AP$3>$B455,+$B457-SUM($F451:AO451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AQ$3>$B455,+$B457-SUM($F451:AP451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AR$3>$B455,+$B457-SUM($F451:AQ451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AS$3>$B455,+$B457-SUM($F451:AR451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AT$3>$B455,+$B457-SUM($F451:AS451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AU$3>$B455,+$B457-SUM($F451:AT451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AV$3>$B455,+$B457-SUM($F451:AU451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AW$3>$B455,+$B457-SUM($F451:AV451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AX$3>$B455,+$B457-SUM($F451:AW451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AY$3>$B455,+$B457-SUM($F451:AX451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(AZ$3>$B455,+$B457-SUM($F451:AY451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BA$3>$B455,+$B457-SUM($F451:AZ451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BB$3>$B455,+$B457-SUM($F451:BA451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BC$3>$B455,+$B457-SUM($F451:BB451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BD$3>$B455,+$B457-SUM($F451:BC451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BE$3>$B455,+$B457-SUM($F451:BD451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BF$3>$B455,+$B457-SUM($F451:BE451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BG$3>$B455,+$B457-SUM($F451:BF451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BH$3>$B455,+$B457-SUM($F451:BG451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BI$3>$B455,+$B457-SUM($F451:BH451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BJ$3>$B455,+$B457-SUM($F451:BI451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BK$3>$B455,+$B457-SUM($F451:BJ451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BL$3>$B455,+$B457-SUM($F451:BK451),+$B457/$B455))","v":"n/a"},{"$f":"IF($B455=\"n/a\",\"n/a\",IF(BM$3>$B455,+$B457-SUM($F451:BL451),+$B457/$B455))","v":"n/a"}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A450)","v":27},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A450,E453+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B453=\"n/a\",\"n/a\",IF(G$3>($B453+$E453),$C453-SUM($F453:F453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(H$3>($B453+$E453),$C453-SUM($F453:G453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(I$3>($B453+$E453),$C453-SUM($F453:H453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(J$3>($B453+$E453),$C453-SUM($F453:I453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(K$3>($B453+$E453),$C453-SUM($F453:J453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(L$3>($B453+$E453),$C453-SUM($F453:K453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(M$3>($B453+$E453),$C453-SUM($F453:L453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(N$3>($B453+$E453),$C453-SUM($F453:M453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(O$3>($B453+$E453),$C453-SUM($F453:N453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(P$3>($B453+$E453),$C453-SUM($F453:O453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Q$3>($B453+$E453),$C453-SUM($F453:P453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(R$3>($B453+$E453),$C453-SUM($F453:Q453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(S$3>($B453+$E453),$C453-SUM($F453:R453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(T$3>($B453+$E453),$C453-SUM($F453:S453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(U$3>($B453+$E453),$C453-SUM($F453:T453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(V$3>($B453+$E453),$C453-SUM($F453:U453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(W$3>($B453+$E453),$C453-SUM($F453:V453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(X$3>($B453+$E453),$C453-SUM($F453:W453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Y$3>($B453+$E453),$C453-SUM($F453:X453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Z$3>($B453+$E453),$C453-SUM($F453:Y453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AA$3>($B453+$E453),$C453-SUM($F453:Z453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AB$3>($B453+$E453),$C453-SUM($F453:AA453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AC$3>($B453+$E453),$C453-SUM($F453:AB453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AD$3>($B453+$E453),$C453-SUM($F453:AC453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AE$3>($B453+$E453),$C453-SUM($F453:AD453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AF$3>($B453+$E453),$C453-SUM($F453:AE453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AG$3>($B453+$E453),$C453-SUM($F453:AF453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AH$3>($B453+$E453),$C453-SUM($F453:AG453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AI$3>($B453+$E453),$C453-SUM($F453:AH453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AJ$3>($B453+$E453),$C453-SUM($F453:AI453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AK$3>($B453+$E453),$C453-SUM($F453:AJ453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AL$3>($B453+$E453),$C453-SUM($F453:AK453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AM$3>($B453+$E453),$C453-SUM($F453:AL453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AN$3>($B453+$E453),$C453-SUM($F453:AM453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AO$3>($B453+$E453),$C453-SUM($F453:AN453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AP$3>($B453+$E453),$C453-SUM($F453:AO453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AQ$3>($B453+$E453),$C453-SUM($F453:AP453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AR$3>($B453+$E453),$C453-SUM($F453:AQ453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AS$3>($B453+$E453),$C453-SUM($F453:AR453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AT$3>($B453+$E453),$C453-SUM($F453:AS453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AU$3>($B453+$E453),$C453-SUM($F453:AT453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AV$3>($B453+$E453),$C453-SUM($F453:AU453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AW$3>($B453+$E453),$C453-SUM($F453:AV453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AX$3>($B453+$E453),$C453-SUM($F453:AW453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AY$3>($B453+$E453),$C453-SUM($F453:AX453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AZ$3>($B453+$E453),$C453-SUM($F453:AY453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BA$3>($B453+$E453),$C453-SUM($F453:AZ453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BB$3>($B453+$E453),$C453-SUM($F453:BA453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BC$3>($B453+$E453),$C453-SUM($F453:BB453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BD$3>($B453+$E453),$C453-SUM($F453:BC453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BE$3>($B453+$E453),$C453-SUM($F453:BD453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BF$3>($B453+$E453),$C453-SUM($F453:BE453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BG$3>($B453+$E453),$C453-SUM($F453:BF453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BH$3>($B453+$E453),$C453-SUM($F453:BG453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BI$3>($B453+$E453),$C453-SUM($F453:BH453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BJ$3>($B453+$E453),$C453-SUM($F453:BI453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BK$3>($B453+$E453),$C453-SUM($F453:BJ453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BL$3>($B453+$E453),$C453-SUM($F453:BK453),($C453/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BM$3>($B453+$E453),$C453-SUM($F453:BL453),($C453/$B453)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A450,E454+1)","v":0},{"$f":"CONCATENATE(LEFT(D453, 4)+1 &\"-\" &IF(D453>\"2007-08\",,\"0\") &RIGHT(D453,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B453=\"n/a\",\"n/a\",IF(H$3>($B453+$E454),$C454-SUM($F454:G454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(I$3>($B453+$E454),$C454-SUM($F454:H454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(J$3>($B453+$E454),$C454-SUM($F454:I454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(K$3>($B453+$E454),$C454-SUM($F454:J454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(L$3>($B453+$E454),$C454-SUM($F454:K454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(M$3>($B453+$E454),$C454-SUM($F454:L454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(N$3>($B453+$E454),$C454-SUM($F454:M454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(O$3>($B453+$E454),$C454-SUM($F454:N454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(P$3>($B453+$E454),$C454-SUM($F454:O454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Q$3>($B453+$E454),$C454-SUM($F454:P454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(R$3>($B453+$E454),$C454-SUM($F454:Q454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(S$3>($B453+$E454),$C454-SUM($F454:R454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(T$3>($B453+$E454),$C454-SUM($F454:S454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(U$3>($B453+$E454),$C454-SUM($F454:T454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(V$3>($B453+$E454),$C454-SUM($F454:U454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(W$3>($B453+$E454),$C454-SUM($F454:V454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(X$3>($B453+$E454),$C454-SUM($F454:W454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Y$3>($B453+$E454),$C454-SUM($F454:X454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Z$3>($B453+$E454),$C454-SUM($F454:Y454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AA$3>($B453+$E454),$C454-SUM($F454:Z454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AB$3>($B453+$E454),$C454-SUM($F454:AA454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AC$3>($B453+$E454),$C454-SUM($F454:AB454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AD$3>($B453+$E454),$C454-SUM($F454:AC454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AE$3>($B453+$E454),$C454-SUM($F454:AD454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AF$3>($B453+$E454),$C454-SUM($F454:AE454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AG$3>($B453+$E454),$C454-SUM($F454:AF454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AH$3>($B453+$E454),$C454-SUM($F454:AG454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AI$3>($B453+$E454),$C454-SUM($F454:AH454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AJ$3>($B453+$E454),$C454-SUM($F454:AI454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AK$3>($B453+$E454),$C454-SUM($F454:AJ454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AL$3>($B453+$E454),$C454-SUM($F454:AK454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AM$3>($B453+$E454),$C454-SUM($F454:AL454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AN$3>($B453+$E454),$C454-SUM($F454:AM454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AO$3>($B453+$E454),$C454-SUM($F454:AN454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AP$3>($B453+$E454),$C454-SUM($F454:AO454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AQ$3>($B453+$E454),$C454-SUM($F454:AP454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AR$3>($B453+$E454),$C454-SUM($F454:AQ454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AS$3>($B453+$E454),$C454-SUM($F454:AR454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AT$3>($B453+$E454),$C454-SUM($F454:AS454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AU$3>($B453+$E454),$C454-SUM($F454:AT454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AV$3>($B453+$E454),$C454-SUM($F454:AU454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AW$3>($B453+$E454),$C454-SUM($F454:AV454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AX$3>($B453+$E454),$C454-SUM($F454:AW454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AY$3>($B453+$E454),$C454-SUM($F454:AX454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AZ$3>($B453+$E454),$C454-SUM($F454:AY454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BA$3>($B453+$E454),$C454-SUM($F454:AZ454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BB$3>($B453+$E454),$C454-SUM($F454:BA454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BC$3>($B453+$E454),$C454-SUM($F454:BB454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BD$3>($B453+$E454),$C454-SUM($F454:BC454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BE$3>($B453+$E454),$C454-SUM($F454:BD454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BF$3>($B453+$E454),$C454-SUM($F454:BE454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BG$3>($B453+$E454),$C454-SUM($F454:BF454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BH$3>($B453+$E454),$C454-SUM($F454:BG454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BI$3>($B453+$E454),$C454-SUM($F454:BH454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BJ$3>($B453+$E454),$C454-SUM($F454:BI454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BK$3>($B453+$E454),$C454-SUM($F454:BJ454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BL$3>($B453+$E454),$C454-SUM($F454:BK454),($C454/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BM$3>($B453+$E454),$C454-SUM($F454:BL454),($C454/$B453)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A450)","v":"n/a"},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A450,E455+1)","v":2.5111717893756156},{"$f":"CONCATENATE(LEFT(D454, 4)+1 &\"-\" &IF(D454>\"2007-08\",,\"0\") &RIGHT(D454,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B453=\"n/a\",\"n/a\",IF(I$3>($B453+$E455),$C455-SUM($F455:H455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(J$3>($B453+$E455),$C455-SUM($F455:I455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(K$3>($B453+$E455),$C455-SUM($F455:J455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(L$3>($B453+$E455),$C455-SUM($F455:K455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(M$3>($B453+$E455),$C455-SUM($F455:L455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(N$3>($B453+$E455),$C455-SUM($F455:M455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(O$3>($B453+$E455),$C455-SUM($F455:N455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(P$3>($B453+$E455),$C455-SUM($F455:O455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Q$3>($B453+$E455),$C455-SUM($F455:P455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(R$3>($B453+$E455),$C455-SUM($F455:Q455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(S$3>($B453+$E455),$C455-SUM($F455:R455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(T$3>($B453+$E455),$C455-SUM($F455:S455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(U$3>($B453+$E455),$C455-SUM($F455:T455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(V$3>($B453+$E455),$C455-SUM($F455:U455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(W$3>($B453+$E455),$C455-SUM($F455:V455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(X$3>($B453+$E455),$C455-SUM($F455:W455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Y$3>($B453+$E455),$C455-SUM($F455:X455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Z$3>($B453+$E455),$C455-SUM($F455:Y455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AA$3>($B453+$E455),$C455-SUM($F455:Z455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AB$3>($B453+$E455),$C455-SUM($F455:AA455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AC$3>($B453+$E455),$C455-SUM($F455:AB455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AD$3>($B453+$E455),$C455-SUM($F455:AC455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AE$3>($B453+$E455),$C455-SUM($F455:AD455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AF$3>($B453+$E455),$C455-SUM($F455:AE455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AG$3>($B453+$E455),$C455-SUM($F455:AF455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AH$3>($B453+$E455),$C455-SUM($F455:AG455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AI$3>($B453+$E455),$C455-SUM($F455:AH455),($C455/$B453)))","v":9.3006362569467246E-2},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AJ$3>($B453+$E455),$C455-SUM($F455:AI455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AK$3>($B453+$E455),$C455-SUM($F455:AJ455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AL$3>($B453+$E455),$C455-SUM($F455:AK455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AM$3>($B453+$E455),$C455-SUM($F455:AL455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AN$3>($B453+$E455),$C455-SUM($F455:AM455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AO$3>($B453+$E455),$C455-SUM($F455:AN455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AP$3>($B453+$E455),$C455-SUM($F455:AO455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AQ$3>($B453+$E455),$C455-SUM($F455:AP455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AR$3>($B453+$E455),$C455-SUM($F455:AQ455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AS$3>($B453+$E455),$C455-SUM($F455:AR455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AT$3>($B453+$E455),$C455-SUM($F455:AS455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AU$3>($B453+$E455),$C455-SUM($F455:AT455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AV$3>($B453+$E455),$C455-SUM($F455:AU455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AW$3>($B453+$E455),$C455-SUM($F455:AV455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AX$3>($B453+$E455),$C455-SUM($F455:AW455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AY$3>($B453+$E455),$C455-SUM($F455:AX455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AZ$3>($B453+$E455),$C455-SUM($F455:AY455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BA$3>($B453+$E455),$C455-SUM($F455:AZ455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BB$3>($B453+$E455),$C455-SUM($F455:BA455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BC$3>($B453+$E455),$C455-SUM($F455:BB455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BD$3>($B453+$E455),$C455-SUM($F455:BC455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BE$3>($B453+$E455),$C455-SUM($F455:BD455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BF$3>($B453+$E455),$C455-SUM($F455:BE455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BG$3>($B453+$E455),$C455-SUM($F455:BF455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BH$3>($B453+$E455),$C455-SUM($F455:BG455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BI$3>($B453+$E455),$C455-SUM($F455:BH455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BJ$3>($B453+$E455),$C455-SUM($F455:BI455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BK$3>($B453+$E455),$C455-SUM($F455:BJ455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BL$3>($B453+$E455),$C455-SUM($F455:BK455),($C455/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BM$3>($B453+$E455),$C455-SUM($F455:BL455),($C455/$B453)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A450,E456+1)","v":18.213999999999999},"2016-17",4,null,null,null,null,{"$f":"IF($B453=\"n/a\",\"n/a\",IF(J$3>($B453+$E456),$C456-SUM($F456:I456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(K$3>($B453+$E456),$C456-SUM($F456:J456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(L$3>($B453+$E456),$C456-SUM($F456:K456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(M$3>($B453+$E456),$C456-SUM($F456:L456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(N$3>($B453+$E456),$C456-SUM($F456:M456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(O$3>($B453+$E456),$C456-SUM($F456:N456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(P$3>($B453+$E456),$C456-SUM($F456:O456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Q$3>($B453+$E456),$C456-SUM($F456:P456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(R$3>($B453+$E456),$C456-SUM($F456:Q456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(S$3>($B453+$E456),$C456-SUM($F456:R456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(T$3>($B453+$E456),$C456-SUM($F456:S456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(U$3>($B453+$E456),$C456-SUM($F456:T456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(V$3>($B453+$E456),$C456-SUM($F456:U456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(W$3>($B453+$E456),$C456-SUM($F456:V456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(X$3>($B453+$E456),$C456-SUM($F456:W456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Y$3>($B453+$E456),$C456-SUM($F456:X456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Z$3>($B453+$E456),$C456-SUM($F456:Y456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AA$3>($B453+$E456),$C456-SUM($F456:Z456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AB$3>($B453+$E456),$C456-SUM($F456:AA456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AC$3>($B453+$E456),$C456-SUM($F456:AB456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AD$3>($B453+$E456),$C456-SUM($F456:AC456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AE$3>($B453+$E456),$C456-SUM($F456:AD456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AF$3>($B453+$E456),$C456-SUM($F456:AE456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AG$3>($B453+$E456),$C456-SUM($F456:AF456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AH$3>($B453+$E456),$C456-SUM($F456:AG456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AI$3>($B453+$E456),$C456-SUM($F456:AH456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AJ$3>($B453+$E456),$C456-SUM($F456:AI456),($C456/$B453)))","v":0.67459259259259252},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AK$3>($B453+$E456),$C456-SUM($F456:AJ456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AL$3>($B453+$E456),$C456-SUM($F456:AK456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AM$3>($B453+$E456),$C456-SUM($F456:AL456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AN$3>($B453+$E456),$C456-SUM($F456:AM456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AO$3>($B453+$E456),$C456-SUM($F456:AN456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AP$3>($B453+$E456),$C456-SUM($F456:AO456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AQ$3>($B453+$E456),$C456-SUM($F456:AP456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AR$3>($B453+$E456),$C456-SUM($F456:AQ456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AS$3>($B453+$E456),$C456-SUM($F456:AR456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AT$3>($B453+$E456),$C456-SUM($F456:AS456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AU$3>($B453+$E456),$C456-SUM($F456:AT456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AV$3>($B453+$E456),$C456-SUM($F456:AU456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AW$3>($B453+$E456),$C456-SUM($F456:AV456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AX$3>($B453+$E456),$C456-SUM($F456:AW456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AY$3>($B453+$E456),$C456-SUM($F456:AX456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AZ$3>($B453+$E456),$C456-SUM($F456:AY456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BA$3>($B453+$E456),$C456-SUM($F456:AZ456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BB$3>($B453+$E456),$C456-SUM($F456:BA456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BC$3>($B453+$E456),$C456-SUM($F456:BB456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BD$3>($B453+$E456),$C456-SUM($F456:BC456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BE$3>($B453+$E456),$C456-SUM($F456:BD456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BF$3>($B453+$E456),$C456-SUM($F456:BE456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BG$3>($B453+$E456),$C456-SUM($F456:BF456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BH$3>($B453+$E456),$C456-SUM($F456:BG456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BI$3>($B453+$E456),$C456-SUM($F456:BH456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BJ$3>($B453+$E456),$C456-SUM($F456:BI456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BK$3>($B453+$E456),$C456-SUM($F456:BJ456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BL$3>($B453+$E456),$C456-SUM($F456:BK456),($C456/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BM$3>($B453+$E456),$C456-SUM($F456:BL456),($C456/$B453)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A450)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A450,E457+1)","v":59.713999999999999},"2017-18",5,null,null,null,null,null,{"$f":"IF($B453=\"n/a\",\"n/a\",IF(K$3>($B453+$E457),$C457-SUM($F457:J457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(L$3>($B453+$E457),$C457-SUM($F457:K457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(M$3>($B453+$E457),$C457-SUM($F457:L457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(N$3>($B453+$E457),$C457-SUM($F457:M457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(O$3>($B453+$E457),$C457-SUM($F457:N457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(P$3>($B453+$E457),$C457-SUM($F457:O457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Q$3>($B453+$E457),$C457-SUM($F457:P457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(R$3>($B453+$E457),$C457-SUM($F457:Q457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(S$3>($B453+$E457),$C457-SUM($F457:R457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(T$3>($B453+$E457),$C457-SUM($F457:S457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(U$3>($B453+$E457),$C457-SUM($F457:T457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(V$3>($B453+$E457),$C457-SUM($F457:U457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(W$3>($B453+$E457),$C457-SUM($F457:V457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(X$3>($B453+$E457),$C457-SUM($F457:W457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Y$3>($B453+$E457),$C457-SUM($F457:X457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Z$3>($B453+$E457),$C457-SUM($F457:Y457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AA$3>($B453+$E457),$C457-SUM($F457:Z457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AB$3>($B453+$E457),$C457-SUM($F457:AA457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AC$3>($B453+$E457),$C457-SUM($F457:AB457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AD$3>($B453+$E457),$C457-SUM($F457:AC457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AE$3>($B453+$E457),$C457-SUM($F457:AD457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AF$3>($B453+$E457),$C457-SUM($F457:AE457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AG$3>($B453+$E457),$C457-SUM($F457:AF457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AH$3>($B453+$E457),$C457-SUM($F457:AG457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AI$3>($B453+$E457),$C457-SUM($F457:AH457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AJ$3>($B453+$E457),$C457-SUM($F457:AI457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AK$3>($B453+$E457),$C457-SUM($F457:AJ457),($C457/$B453)))","v":2.2116296296296296},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AL$3>($B453+$E457),$C457-SUM($F457:AK457),($C457/$B453)))","v":2.1316282072803006E-14},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AM$3>($B453+$E457),$C457-SUM($F457:AL457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AN$3>($B453+$E457),$C457-SUM($F457:AM457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AO$3>($B453+$E457),$C457-SUM($F457:AN457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AP$3>($B453+$E457),$C457-SUM($F457:AO457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AQ$3>($B453+$E457),$C457-SUM($F457:AP457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AR$3>($B453+$E457),$C457-SUM($F457:AQ457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AS$3>($B453+$E457),$C457-SUM($F457:AR457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AT$3>($B453+$E457),$C457-SUM($F457:AS457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AU$3>($B453+$E457),$C457-SUM($F457:AT457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AV$3>($B453+$E457),$C457-SUM($F457:AU457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AW$3>($B453+$E457),$C457-SUM($F457:AV457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AX$3>($B453+$E457),$C457-SUM($F457:AW457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AY$3>($B453+$E457),$C457-SUM($F457:AX457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AZ$3>($B453+$E457),$C457-SUM($F457:AY457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BA$3>($B453+$E457),$C457-SUM($F457:AZ457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BB$3>($B453+$E457),$C457-SUM($F457:BA457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BC$3>($B453+$E457),$C457-SUM($F457:BB457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BD$3>($B453+$E457),$C457-SUM($F457:BC457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BE$3>($B453+$E457),$C457-SUM($F457:BD457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BF$3>($B453+$E457),$C457-SUM($F457:BE457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BG$3>($B453+$E457),$C457-SUM($F457:BF457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BH$3>($B453+$E457),$C457-SUM($F457:BG457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BI$3>($B453+$E457),$C457-SUM($F457:BH457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BJ$3>($B453+$E457),$C457-SUM($F457:BI457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BK$3>($B453+$E457),$C457-SUM($F457:BJ457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BL$3>($B453+$E457),$C457-SUM($F457:BK457),($C457/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BM$3>($B453+$E457),$C457-SUM($F457:BL457),($C457/$B453)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A450,E458+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B453=\"n/a\",\"n/a\",IF(L$3>($B453+$E458),$C458-SUM($F458:K458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(M$3>($B453+$E458),$C458-SUM($F458:L458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(N$3>($B453+$E458),$C458-SUM($F458:M458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(O$3>($B453+$E458),$C458-SUM($F458:N458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(P$3>($B453+$E458),$C458-SUM($F458:O458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Q$3>($B453+$E458),$C458-SUM($F458:P458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(R$3>($B453+$E458),$C458-SUM($F458:Q458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(S$3>($B453+$E458),$C458-SUM($F458:R458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(T$3>($B453+$E458),$C458-SUM($F458:S458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(U$3>($B453+$E458),$C458-SUM($F458:T458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(V$3>($B453+$E458),$C458-SUM($F458:U458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(W$3>($B453+$E458),$C458-SUM($F458:V458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(X$3>($B453+$E458),$C458-SUM($F458:W458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Y$3>($B453+$E458),$C458-SUM($F458:X458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(Z$3>($B453+$E458),$C458-SUM($F458:Y458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AA$3>($B453+$E458),$C458-SUM($F458:Z458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AB$3>($B453+$E458),$C458-SUM($F458:AA458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AC$3>($B453+$E458),$C458-SUM($F458:AB458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AD$3>($B453+$E458),$C458-SUM($F458:AC458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AE$3>($B453+$E458),$C458-SUM($F458:AD458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AF$3>($B453+$E458),$C458-SUM($F458:AE458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AG$3>($B453+$E458),$C458-SUM($F458:AF458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AH$3>($B453+$E458),$C458-SUM($F458:AG458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AI$3>($B453+$E458),$C458-SUM($F458:AH458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AJ$3>($B453+$E458),$C458-SUM($F458:AI458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AK$3>($B453+$E458),$C458-SUM($F458:AJ458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AL$3>($B453+$E458),$C458-SUM($F458:AK458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AM$3>($B453+$E458),$C458-SUM($F458:AL458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AN$3>($B453+$E458),$C458-SUM($F458:AM458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AO$3>($B453+$E458),$C458-SUM($F458:AN458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AP$3>($B453+$E458),$C458-SUM($F458:AO458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AQ$3>($B453+$E458),$C458-SUM($F458:AP458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AR$3>($B453+$E458),$C458-SUM($F458:AQ458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AS$3>($B453+$E458),$C458-SUM($F458:AR458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AT$3>($B453+$E458),$C458-SUM($F458:AS458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AU$3>($B453+$E458),$C458-SUM($F458:AT458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AV$3>($B453+$E458),$C458-SUM($F458:AU458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AW$3>($B453+$E458),$C458-SUM($F458:AV458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AX$3>($B453+$E458),$C458-SUM($F458:AW458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AY$3>($B453+$E458),$C458-SUM($F458:AX458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(AZ$3>($B453+$E458),$C458-SUM($F458:AY458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BA$3>($B453+$E458),$C458-SUM($F458:AZ458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BB$3>($B453+$E458),$C458-SUM($F458:BA458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BC$3>($B453+$E458),$C458-SUM($F458:BB458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BD$3>($B453+$E458),$C458-SUM($F458:BC458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BE$3>($B453+$E458),$C458-SUM($F458:BD458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BF$3>($B453+$E458),$C458-SUM($F458:BE458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BG$3>($B453+$E458),$C458-SUM($F458:BF458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BH$3>($B453+$E458),$C458-SUM($F458:BG458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BI$3>($B453+$E458),$C458-SUM($F458:BH458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BJ$3>($B453+$E458),$C458-SUM($F458:BI458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BK$3>($B453+$E458),$C458-SUM($F458:BJ458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BL$3>($B453+$E458),$C458-SUM($F458:BK458),($C458/$B453)))","v":0},{"$f":"IF($B453=\"n/a\",\"n/a\",IF(BM$3>($B453+$E458),$C458-SUM($F458:BL458),($C458/$B453)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B450","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,{"$f":"SUBTOTAL(9,F451:F468)","v":0},0,0,9.3006362569467246E-2,0.76759895516205978,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.886222222222222,2.2116296296296296,{"$f":"SUBTOTAL(9,AL451:AL468)","v":2.1316282072803006E-14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A450+1","v":24},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A470))","v":"Communications - Other (post 2018)"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B475=\"n/a\",\"n/a\",IF(F$3>$B475,+$B477,+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(G$3>$B475,+$B477-SUM($F471:F471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(H$3>$B475,+$B477-SUM($F471:G471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(I$3>$B475,+$B477-SUM($F471:H471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(J$3>$B475,+$B477-SUM($F471:I471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(K$3>$B475,+$B477-SUM($F471:J471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(L$3>$B475,+$B477-SUM($F471:K471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(M$3>$B475,+$B477-SUM($F471:L471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(N$3>$B475,+$B477-SUM($F471:M471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(O$3>$B475,+$B477-SUM($F471:N471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(P$3>$B475,+$B477-SUM($F471:O471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(Q$3>$B475,+$B477-SUM($F471:P471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(R$3>$B475,+$B477-SUM($F471:Q471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(S$3>$B475,+$B477-SUM($F471:R471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(T$3>$B475,+$B477-SUM($F471:S471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(U$3>$B475,+$B477-SUM($F471:T471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(V$3>$B475,+$B477-SUM($F471:U471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(W$3>$B475,+$B477-SUM($F471:V471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(X$3>$B475,+$B477-SUM($F471:W471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(Y$3>$B475,+$B477-SUM($F471:X471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(Z$3>$B475,+$B477-SUM($F471:Y471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AA$3>$B475,+$B477-SUM($F471:Z471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AB$3>$B475,+$B477-SUM($F471:AA471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AC$3>$B475,+$B477-SUM($F471:AB471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AD$3>$B475,+$B477-SUM($F471:AC471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AE$3>$B475,+$B477-SUM($F471:AD471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AF$3>$B475,+$B477-SUM($F471:AE471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AG$3>$B475,+$B477-SUM($F471:AF471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AH$3>$B475,+$B477-SUM($F471:AG471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AI$3>$B475,+$B477-SUM($F471:AH471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AJ$3>$B475,+$B477-SUM($F471:AI471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AK$3>$B475,+$B477-SUM($F471:AJ471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AL$3>$B475,+$B477-SUM($F471:AK471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AM$3>$B475,+$B477-SUM($F471:AL471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AN$3>$B475,+$B477-SUM($F471:AM471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AO$3>$B475,+$B477-SUM($F471:AN471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AP$3>$B475,+$B477-SUM($F471:AO471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AQ$3>$B475,+$B477-SUM($F471:AP471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AR$3>$B475,+$B477-SUM($F471:AQ471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AS$3>$B475,+$B477-SUM($F471:AR471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AT$3>$B475,+$B477-SUM($F471:AS471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AU$3>$B475,+$B477-SUM($F471:AT471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AV$3>$B475,+$B477-SUM($F471:AU471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AW$3>$B475,+$B477-SUM($F471:AV471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AX$3>$B475,+$B477-SUM($F471:AW471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AY$3>$B475,+$B477-SUM($F471:AX471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(AZ$3>$B475,+$B477-SUM($F471:AY471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BA$3>$B475,+$B477-SUM($F471:AZ471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BB$3>$B475,+$B477-SUM($F471:BA471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BC$3>$B475,+$B477-SUM($F471:BB471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BD$3>$B475,+$B477-SUM($F471:BC471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BE$3>$B475,+$B477-SUM($F471:BD471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BF$3>$B475,+$B477-SUM($F471:BE471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BG$3>$B475,+$B477-SUM($F471:BF471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BH$3>$B475,+$B477-SUM($F471:BG471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BI$3>$B475,+$B477-SUM($F471:BH471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BJ$3>$B475,+$B477-SUM($F471:BI471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BK$3>$B475,+$B477-SUM($F471:BJ471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BL$3>$B475,+$B477-SUM($F471:BK471),+$B477/$B475))","v":0},{"$f":"IF($B475=\"n/a\",\"n/a\",IF(BM$3>$B475,+$B477-SUM($F471:BL471),+$B477/$B475))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A470)","v":10},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A470,E473+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B473=\"n/a\",\"n/a\",IF(G$3>($B473+$E473),$C473-SUM($F473:F473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(H$3>($B473+$E473),$C473-SUM($F473:G473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(I$3>($B473+$E473),$C473-SUM($F473:H473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(J$3>($B473+$E473),$C473-SUM($F473:I473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(K$3>($B473+$E473),$C473-SUM($F473:J473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(L$3>($B473+$E473),$C473-SUM($F473:K473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(M$3>($B473+$E473),$C473-SUM($F473:L473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(N$3>($B473+$E473),$C473-SUM($F473:M473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(O$3>($B473+$E473),$C473-SUM($F473:N473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(P$3>($B473+$E473),$C473-SUM($F473:O473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Q$3>($B473+$E473),$C473-SUM($F473:P473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(R$3>($B473+$E473),$C473-SUM($F473:Q473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(S$3>($B473+$E473),$C473-SUM($F473:R473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(T$3>($B473+$E473),$C473-SUM($F473:S473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(U$3>($B473+$E473),$C473-SUM($F473:T473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(V$3>($B473+$E473),$C473-SUM($F473:U473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(W$3>($B473+$E473),$C473-SUM($F473:V473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(X$3>($B473+$E473),$C473-SUM($F473:W473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Y$3>($B473+$E473),$C473-SUM($F473:X473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Z$3>($B473+$E473),$C473-SUM($F473:Y473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AA$3>($B473+$E473),$C473-SUM($F473:Z473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AB$3>($B473+$E473),$C473-SUM($F473:AA473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AC$3>($B473+$E473),$C473-SUM($F473:AB473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AD$3>($B473+$E473),$C473-SUM($F473:AC473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AE$3>($B473+$E473),$C473-SUM($F473:AD473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AF$3>($B473+$E473),$C473-SUM($F473:AE473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AG$3>($B473+$E473),$C473-SUM($F473:AF473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AH$3>($B473+$E473),$C473-SUM($F473:AG473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AI$3>($B473+$E473),$C473-SUM($F473:AH473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AJ$3>($B473+$E473),$C473-SUM($F473:AI473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AK$3>($B473+$E473),$C473-SUM($F473:AJ473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AL$3>($B473+$E473),$C473-SUM($F473:AK473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AM$3>($B473+$E473),$C473-SUM($F473:AL473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AN$3>($B473+$E473),$C473-SUM($F473:AM473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AO$3>($B473+$E473),$C473-SUM($F473:AN473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AP$3>($B473+$E473),$C473-SUM($F473:AO473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AQ$3>($B473+$E473),$C473-SUM($F473:AP473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AR$3>($B473+$E473),$C473-SUM($F473:AQ473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AS$3>($B473+$E473),$C473-SUM($F473:AR473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AT$3>($B473+$E473),$C473-SUM($F473:AS473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AU$3>($B473+$E473),$C473-SUM($F473:AT473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AV$3>($B473+$E473),$C473-SUM($F473:AU473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AW$3>($B473+$E473),$C473-SUM($F473:AV473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AX$3>($B473+$E473),$C473-SUM($F473:AW473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AY$3>($B473+$E473),$C473-SUM($F473:AX473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AZ$3>($B473+$E473),$C473-SUM($F473:AY473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BA$3>($B473+$E473),$C473-SUM($F473:AZ473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BB$3>($B473+$E473),$C473-SUM($F473:BA473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BC$3>($B473+$E473),$C473-SUM($F473:BB473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BD$3>($B473+$E473),$C473-SUM($F473:BC473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BE$3>($B473+$E473),$C473-SUM($F473:BD473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BF$3>($B473+$E473),$C473-SUM($F473:BE473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BG$3>($B473+$E473),$C473-SUM($F473:BF473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BH$3>($B473+$E473),$C473-SUM($F473:BG473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BI$3>($B473+$E473),$C473-SUM($F473:BH473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BJ$3>($B473+$E473),$C473-SUM($F473:BI473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BK$3>($B473+$E473),$C473-SUM($F473:BJ473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BL$3>($B473+$E473),$C473-SUM($F473:BK473),($C473/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BM$3>($B473+$E473),$C473-SUM($F473:BL473),($C473/$B473)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A470,E474+1)","v":0},{"$f":"CONCATENATE(LEFT(D473, 4)+1 &\"-\" &IF(D473>\"2007-08\",,\"0\") &RIGHT(D473,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B473=\"n/a\",\"n/a\",IF(H$3>($B473+$E474),$C474-SUM($F474:G474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(I$3>($B473+$E474),$C474-SUM($F474:H474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(J$3>($B473+$E474),$C474-SUM($F474:I474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(K$3>($B473+$E474),$C474-SUM($F474:J474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(L$3>($B473+$E474),$C474-SUM($F474:K474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(M$3>($B473+$E474),$C474-SUM($F474:L474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(N$3>($B473+$E474),$C474-SUM($F474:M474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(O$3>($B473+$E474),$C474-SUM($F474:N474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(P$3>($B473+$E474),$C474-SUM($F474:O474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Q$3>($B473+$E474),$C474-SUM($F474:P474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(R$3>($B473+$E474),$C474-SUM($F474:Q474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(S$3>($B473+$E474),$C474-SUM($F474:R474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(T$3>($B473+$E474),$C474-SUM($F474:S474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(U$3>($B473+$E474),$C474-SUM($F474:T474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(V$3>($B473+$E474),$C474-SUM($F474:U474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(W$3>($B473+$E474),$C474-SUM($F474:V474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(X$3>($B473+$E474),$C474-SUM($F474:W474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Y$3>($B473+$E474),$C474-SUM($F474:X474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Z$3>($B473+$E474),$C474-SUM($F474:Y474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AA$3>($B473+$E474),$C474-SUM($F474:Z474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AB$3>($B473+$E474),$C474-SUM($F474:AA474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AC$3>($B473+$E474),$C474-SUM($F474:AB474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AD$3>($B473+$E474),$C474-SUM($F474:AC474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AE$3>($B473+$E474),$C474-SUM($F474:AD474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AF$3>($B473+$E474),$C474-SUM($F474:AE474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AG$3>($B473+$E474),$C474-SUM($F474:AF474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AH$3>($B473+$E474),$C474-SUM($F474:AG474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AI$3>($B473+$E474),$C474-SUM($F474:AH474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AJ$3>($B473+$E474),$C474-SUM($F474:AI474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AK$3>($B473+$E474),$C474-SUM($F474:AJ474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AL$3>($B473+$E474),$C474-SUM($F474:AK474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AM$3>($B473+$E474),$C474-SUM($F474:AL474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AN$3>($B473+$E474),$C474-SUM($F474:AM474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AO$3>($B473+$E474),$C474-SUM($F474:AN474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AP$3>($B473+$E474),$C474-SUM($F474:AO474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AQ$3>($B473+$E474),$C474-SUM($F474:AP474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AR$3>($B473+$E474),$C474-SUM($F474:AQ474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AS$3>($B473+$E474),$C474-SUM($F474:AR474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AT$3>($B473+$E474),$C474-SUM($F474:AS474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AU$3>($B473+$E474),$C474-SUM($F474:AT474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AV$3>($B473+$E474),$C474-SUM($F474:AU474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AW$3>($B473+$E474),$C474-SUM($F474:AV474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AX$3>($B473+$E474),$C474-SUM($F474:AW474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AY$3>($B473+$E474),$C474-SUM($F474:AX474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AZ$3>($B473+$E474),$C474-SUM($F474:AY474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BA$3>($B473+$E474),$C474-SUM($F474:AZ474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BB$3>($B473+$E474),$C474-SUM($F474:BA474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BC$3>($B473+$E474),$C474-SUM($F474:BB474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BD$3>($B473+$E474),$C474-SUM($F474:BC474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BE$3>($B473+$E474),$C474-SUM($F474:BD474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BF$3>($B473+$E474),$C474-SUM($F474:BE474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BG$3>($B473+$E474),$C474-SUM($F474:BF474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BH$3>($B473+$E474),$C474-SUM($F474:BG474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BI$3>($B473+$E474),$C474-SUM($F474:BH474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BJ$3>($B473+$E474),$C474-SUM($F474:BI474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BK$3>($B473+$E474),$C474-SUM($F474:BJ474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BL$3>($B473+$E474),$C474-SUM($F474:BK474),($C474/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BM$3>($B473+$E474),$C474-SUM($F474:BL474),($C474/$B473)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A470)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A470,E475+1)","v":0},{"$f":"CONCATENATE(LEFT(D474, 4)+1 &\"-\" &IF(D474>\"2007-08\",,\"0\") &RIGHT(D474,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B473=\"n/a\",\"n/a\",IF(I$3>($B473+$E475),$C475-SUM($F475:H475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(J$3>($B473+$E475),$C475-SUM($F475:I475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(K$3>($B473+$E475),$C475-SUM($F475:J475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(L$3>($B473+$E475),$C475-SUM($F475:K475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(M$3>($B473+$E475),$C475-SUM($F475:L475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(N$3>($B473+$E475),$C475-SUM($F475:M475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(O$3>($B473+$E475),$C475-SUM($F475:N475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(P$3>($B473+$E475),$C475-SUM($F475:O475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Q$3>($B473+$E475),$C475-SUM($F475:P475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(R$3>($B473+$E475),$C475-SUM($F475:Q475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(S$3>($B473+$E475),$C475-SUM($F475:R475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(T$3>($B473+$E475),$C475-SUM($F475:S475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(U$3>($B473+$E475),$C475-SUM($F475:T475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(V$3>($B473+$E475),$C475-SUM($F475:U475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(W$3>($B473+$E475),$C475-SUM($F475:V475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(X$3>($B473+$E475),$C475-SUM($F475:W475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Y$3>($B473+$E475),$C475-SUM($F475:X475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Z$3>($B473+$E475),$C475-SUM($F475:Y475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AA$3>($B473+$E475),$C475-SUM($F475:Z475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AB$3>($B473+$E475),$C475-SUM($F475:AA475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AC$3>($B473+$E475),$C475-SUM($F475:AB475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AD$3>($B473+$E475),$C475-SUM($F475:AC475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AE$3>($B473+$E475),$C475-SUM($F475:AD475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AF$3>($B473+$E475),$C475-SUM($F475:AE475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AG$3>($B473+$E475),$C475-SUM($F475:AF475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AH$3>($B473+$E475),$C475-SUM($F475:AG475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AI$3>($B473+$E475),$C475-SUM($F475:AH475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AJ$3>($B473+$E475),$C475-SUM($F475:AI475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AK$3>($B473+$E475),$C475-SUM($F475:AJ475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AL$3>($B473+$E475),$C475-SUM($F475:AK475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AM$3>($B473+$E475),$C475-SUM($F475:AL475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AN$3>($B473+$E475),$C475-SUM($F475:AM475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AO$3>($B473+$E475),$C475-SUM($F475:AN475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AP$3>($B473+$E475),$C475-SUM($F475:AO475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AQ$3>($B473+$E475),$C475-SUM($F475:AP475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AR$3>($B473+$E475),$C475-SUM($F475:AQ475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AS$3>($B473+$E475),$C475-SUM($F475:AR475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AT$3>($B473+$E475),$C475-SUM($F475:AS475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AU$3>($B473+$E475),$C475-SUM($F475:AT475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AV$3>($B473+$E475),$C475-SUM($F475:AU475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AW$3>($B473+$E475),$C475-SUM($F475:AV475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AX$3>($B473+$E475),$C475-SUM($F475:AW475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AY$3>($B473+$E475),$C475-SUM($F475:AX475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AZ$3>($B473+$E475),$C475-SUM($F475:AY475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BA$3>($B473+$E475),$C475-SUM($F475:AZ475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BB$3>($B473+$E475),$C475-SUM($F475:BA475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BC$3>($B473+$E475),$C475-SUM($F475:BB475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BD$3>($B473+$E475),$C475-SUM($F475:BC475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BE$3>($B473+$E475),$C475-SUM($F475:BD475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BF$3>($B473+$E475),$C475-SUM($F475:BE475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BG$3>($B473+$E475),$C475-SUM($F475:BF475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BH$3>($B473+$E475),$C475-SUM($F475:BG475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BI$3>($B473+$E475),$C475-SUM($F475:BH475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BJ$3>($B473+$E475),$C475-SUM($F475:BI475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BK$3>($B473+$E475),$C475-SUM($F475:BJ475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BL$3>($B473+$E475),$C475-SUM($F475:BK475),($C475/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BM$3>($B473+$E475),$C475-SUM($F475:BL475),($C475/$B473)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A470,E476+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B473=\"n/a\",\"n/a\",IF(J$3>($B473+$E476),$C476-SUM($F476:I476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(K$3>($B473+$E476),$C476-SUM($F476:J476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(L$3>($B473+$E476),$C476-SUM($F476:K476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(M$3>($B473+$E476),$C476-SUM($F476:L476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(N$3>($B473+$E476),$C476-SUM($F476:M476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(O$3>($B473+$E476),$C476-SUM($F476:N476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(P$3>($B473+$E476),$C476-SUM($F476:O476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Q$3>($B473+$E476),$C476-SUM($F476:P476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(R$3>($B473+$E476),$C476-SUM($F476:Q476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(S$3>($B473+$E476),$C476-SUM($F476:R476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(T$3>($B473+$E476),$C476-SUM($F476:S476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(U$3>($B473+$E476),$C476-SUM($F476:T476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(V$3>($B473+$E476),$C476-SUM($F476:U476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(W$3>($B473+$E476),$C476-SUM($F476:V476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(X$3>($B473+$E476),$C476-SUM($F476:W476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Y$3>($B473+$E476),$C476-SUM($F476:X476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Z$3>($B473+$E476),$C476-SUM($F476:Y476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AA$3>($B473+$E476),$C476-SUM($F476:Z476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AB$3>($B473+$E476),$C476-SUM($F476:AA476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AC$3>($B473+$E476),$C476-SUM($F476:AB476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AD$3>($B473+$E476),$C476-SUM($F476:AC476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AE$3>($B473+$E476),$C476-SUM($F476:AD476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AF$3>($B473+$E476),$C476-SUM($F476:AE476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AG$3>($B473+$E476),$C476-SUM($F476:AF476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AH$3>($B473+$E476),$C476-SUM($F476:AG476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AI$3>($B473+$E476),$C476-SUM($F476:AH476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AJ$3>($B473+$E476),$C476-SUM($F476:AI476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AK$3>($B473+$E476),$C476-SUM($F476:AJ476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AL$3>($B473+$E476),$C476-SUM($F476:AK476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AM$3>($B473+$E476),$C476-SUM($F476:AL476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AN$3>($B473+$E476),$C476-SUM($F476:AM476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AO$3>($B473+$E476),$C476-SUM($F476:AN476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AP$3>($B473+$E476),$C476-SUM($F476:AO476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AQ$3>($B473+$E476),$C476-SUM($F476:AP476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AR$3>($B473+$E476),$C476-SUM($F476:AQ476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AS$3>($B473+$E476),$C476-SUM($F476:AR476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AT$3>($B473+$E476),$C476-SUM($F476:AS476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AU$3>($B473+$E476),$C476-SUM($F476:AT476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AV$3>($B473+$E476),$C476-SUM($F476:AU476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AW$3>($B473+$E476),$C476-SUM($F476:AV476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AX$3>($B473+$E476),$C476-SUM($F476:AW476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AY$3>($B473+$E476),$C476-SUM($F476:AX476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AZ$3>($B473+$E476),$C476-SUM($F476:AY476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BA$3>($B473+$E476),$C476-SUM($F476:AZ476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BB$3>($B473+$E476),$C476-SUM($F476:BA476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BC$3>($B473+$E476),$C476-SUM($F476:BB476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BD$3>($B473+$E476),$C476-SUM($F476:BC476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BE$3>($B473+$E476),$C476-SUM($F476:BD476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BF$3>($B473+$E476),$C476-SUM($F476:BE476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BG$3>($B473+$E476),$C476-SUM($F476:BF476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BH$3>($B473+$E476),$C476-SUM($F476:BG476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BI$3>($B473+$E476),$C476-SUM($F476:BH476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BJ$3>($B473+$E476),$C476-SUM($F476:BI476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BK$3>($B473+$E476),$C476-SUM($F476:BJ476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BL$3>($B473+$E476),$C476-SUM($F476:BK476),($C476/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BM$3>($B473+$E476),$C476-SUM($F476:BL476),($C476/$B473)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A470)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A470,E477+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B473=\"n/a\",\"n/a\",IF(K$3>($B473+$E477),$C477-SUM($F477:J477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(L$3>($B473+$E477),$C477-SUM($F477:K477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(M$3>($B473+$E477),$C477-SUM($F477:L477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(N$3>($B473+$E477),$C477-SUM($F477:M477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(O$3>($B473+$E477),$C477-SUM($F477:N477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(P$3>($B473+$E477),$C477-SUM($F477:O477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Q$3>($B473+$E477),$C477-SUM($F477:P477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(R$3>($B473+$E477),$C477-SUM($F477:Q477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(S$3>($B473+$E477),$C477-SUM($F477:R477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(T$3>($B473+$E477),$C477-SUM($F477:S477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(U$3>($B473+$E477),$C477-SUM($F477:T477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(V$3>($B473+$E477),$C477-SUM($F477:U477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(W$3>($B473+$E477),$C477-SUM($F477:V477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(X$3>($B473+$E477),$C477-SUM($F477:W477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Y$3>($B473+$E477),$C477-SUM($F477:X477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Z$3>($B473+$E477),$C477-SUM($F477:Y477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AA$3>($B473+$E477),$C477-SUM($F477:Z477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AB$3>($B473+$E477),$C477-SUM($F477:AA477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AC$3>($B473+$E477),$C477-SUM($F477:AB477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AD$3>($B473+$E477),$C477-SUM($F477:AC477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AE$3>($B473+$E477),$C477-SUM($F477:AD477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AF$3>($B473+$E477),$C477-SUM($F477:AE477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AG$3>($B473+$E477),$C477-SUM($F477:AF477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AH$3>($B473+$E477),$C477-SUM($F477:AG477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AI$3>($B473+$E477),$C477-SUM($F477:AH477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AJ$3>($B473+$E477),$C477-SUM($F477:AI477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AK$3>($B473+$E477),$C477-SUM($F477:AJ477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AL$3>($B473+$E477),$C477-SUM($F477:AK477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AM$3>($B473+$E477),$C477-SUM($F477:AL477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AN$3>($B473+$E477),$C477-SUM($F477:AM477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AO$3>($B473+$E477),$C477-SUM($F477:AN477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AP$3>($B473+$E477),$C477-SUM($F477:AO477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AQ$3>($B473+$E477),$C477-SUM($F477:AP477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AR$3>($B473+$E477),$C477-SUM($F477:AQ477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AS$3>($B473+$E477),$C477-SUM($F477:AR477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AT$3>($B473+$E477),$C477-SUM($F477:AS477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AU$3>($B473+$E477),$C477-SUM($F477:AT477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AV$3>($B473+$E477),$C477-SUM($F477:AU477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AW$3>($B473+$E477),$C477-SUM($F477:AV477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AX$3>($B473+$E477),$C477-SUM($F477:AW477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AY$3>($B473+$E477),$C477-SUM($F477:AX477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AZ$3>($B473+$E477),$C477-SUM($F477:AY477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BA$3>($B473+$E477),$C477-SUM($F477:AZ477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BB$3>($B473+$E477),$C477-SUM($F477:BA477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BC$3>($B473+$E477),$C477-SUM($F477:BB477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BD$3>($B473+$E477),$C477-SUM($F477:BC477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BE$3>($B473+$E477),$C477-SUM($F477:BD477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BF$3>($B473+$E477),$C477-SUM($F477:BE477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BG$3>($B473+$E477),$C477-SUM($F477:BF477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BH$3>($B473+$E477),$C477-SUM($F477:BG477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BI$3>($B473+$E477),$C477-SUM($F477:BH477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BJ$3>($B473+$E477),$C477-SUM($F477:BI477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BK$3>($B473+$E477),$C477-SUM($F477:BJ477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BL$3>($B473+$E477),$C477-SUM($F477:BK477),($C477/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BM$3>($B473+$E477),$C477-SUM($F477:BL477),($C477/$B473)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A470,E478+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B473=\"n/a\",\"n/a\",IF(L$3>($B473+$E478),$C478-SUM($F478:K478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(M$3>($B473+$E478),$C478-SUM($F478:L478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(N$3>($B473+$E478),$C478-SUM($F478:M478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(O$3>($B473+$E478),$C478-SUM($F478:N478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(P$3>($B473+$E478),$C478-SUM($F478:O478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Q$3>($B473+$E478),$C478-SUM($F478:P478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(R$3>($B473+$E478),$C478-SUM($F478:Q478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(S$3>($B473+$E478),$C478-SUM($F478:R478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(T$3>($B473+$E478),$C478-SUM($F478:S478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(U$3>($B473+$E478),$C478-SUM($F478:T478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(V$3>($B473+$E478),$C478-SUM($F478:U478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(W$3>($B473+$E478),$C478-SUM($F478:V478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(X$3>($B473+$E478),$C478-SUM($F478:W478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Y$3>($B473+$E478),$C478-SUM($F478:X478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(Z$3>($B473+$E478),$C478-SUM($F478:Y478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AA$3>($B473+$E478),$C478-SUM($F478:Z478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AB$3>($B473+$E478),$C478-SUM($F478:AA478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AC$3>($B473+$E478),$C478-SUM($F478:AB478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AD$3>($B473+$E478),$C478-SUM($F478:AC478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AE$3>($B473+$E478),$C478-SUM($F478:AD478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AF$3>($B473+$E478),$C478-SUM($F478:AE478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AG$3>($B473+$E478),$C478-SUM($F478:AF478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AH$3>($B473+$E478),$C478-SUM($F478:AG478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AI$3>($B473+$E478),$C478-SUM($F478:AH478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AJ$3>($B473+$E478),$C478-SUM($F478:AI478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AK$3>($B473+$E478),$C478-SUM($F478:AJ478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AL$3>($B473+$E478),$C478-SUM($F478:AK478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AM$3>($B473+$E478),$C478-SUM($F478:AL478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AN$3>($B473+$E478),$C478-SUM($F478:AM478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AO$3>($B473+$E478),$C478-SUM($F478:AN478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AP$3>($B473+$E478),$C478-SUM($F478:AO478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AQ$3>($B473+$E478),$C478-SUM($F478:AP478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AR$3>($B473+$E478),$C478-SUM($F478:AQ478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AS$3>($B473+$E478),$C478-SUM($F478:AR478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AT$3>($B473+$E478),$C478-SUM($F478:AS478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AU$3>($B473+$E478),$C478-SUM($F478:AT478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AV$3>($B473+$E478),$C478-SUM($F478:AU478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AW$3>($B473+$E478),$C478-SUM($F478:AV478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AX$3>($B473+$E478),$C478-SUM($F478:AW478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AY$3>($B473+$E478),$C478-SUM($F478:AX478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(AZ$3>($B473+$E478),$C478-SUM($F478:AY478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BA$3>($B473+$E478),$C478-SUM($F478:AZ478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BB$3>($B473+$E478),$C478-SUM($F478:BA478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BC$3>($B473+$E478),$C478-SUM($F478:BB478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BD$3>($B473+$E478),$C478-SUM($F478:BC478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BE$3>($B473+$E478),$C478-SUM($F478:BD478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BF$3>($B473+$E478),$C478-SUM($F478:BE478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BG$3>($B473+$E478),$C478-SUM($F478:BF478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BH$3>($B473+$E478),$C478-SUM($F478:BG478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BI$3>($B473+$E478),$C478-SUM($F478:BH478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BJ$3>($B473+$E478),$C478-SUM($F478:BI478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BK$3>($B473+$E478),$C478-SUM($F478:BJ478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BL$3>($B473+$E478),$C478-SUM($F478:BK478),($C478/$B473)))","v":0},{"$f":"IF($B473=\"n/a\",\"n/a\",IF(BM$3>($B473+$E478),$C478-SUM($F478:BL478),($C478/$B473)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B470","v":"Communications - Other (post 2018)"},null,null,{"$f":"SUBTOTAL(9,F471:F488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL471:AL488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A470+1","v":25},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A490))","v":"Synchronous Condensers"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B495=\"n/a\",\"n/a\",IF(F$3>$B495,+$B497,+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(G$3>$B495,+$B497-SUM($F491:F491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(H$3>$B495,+$B497-SUM($F491:G491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(I$3>$B495,+$B497-SUM($F491:H491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(J$3>$B495,+$B497-SUM($F491:I491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(K$3>$B495,+$B497-SUM($F491:J491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(L$3>$B495,+$B497-SUM($F491:K491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(M$3>$B495,+$B497-SUM($F491:L491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(N$3>$B495,+$B497-SUM($F491:M491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(O$3>$B495,+$B497-SUM($F491:N491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(P$3>$B495,+$B497-SUM($F491:O491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(Q$3>$B495,+$B497-SUM($F491:P491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(R$3>$B495,+$B497-SUM($F491:Q491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(S$3>$B495,+$B497-SUM($F491:R491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(T$3>$B495,+$B497-SUM($F491:S491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(U$3>$B495,+$B497-SUM($F491:T491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(V$3>$B495,+$B497-SUM($F491:U491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(W$3>$B495,+$B497-SUM($F491:V491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(X$3>$B495,+$B497-SUM($F491:W491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(Y$3>$B495,+$B497-SUM($F491:X491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(Z$3>$B495,+$B497-SUM($F491:Y491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AA$3>$B495,+$B497-SUM($F491:Z491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AB$3>$B495,+$B497-SUM($F491:AA491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AC$3>$B495,+$B497-SUM($F491:AB491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AD$3>$B495,+$B497-SUM($F491:AC491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AE$3>$B495,+$B497-SUM($F491:AD491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AF$3>$B495,+$B497-SUM($F491:AE491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AG$3>$B495,+$B497-SUM($F491:AF491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AH$3>$B495,+$B497-SUM($F491:AG491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AI$3>$B495,+$B497-SUM($F491:AH491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AJ$3>$B495,+$B497-SUM($F491:AI491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AK$3>$B495,+$B497-SUM($F491:AJ491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AL$3>$B495,+$B497-SUM($F491:AK491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AM$3>$B495,+$B497-SUM($F491:AL491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AN$3>$B495,+$B497-SUM($F491:AM491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AO$3>$B495,+$B497-SUM($F491:AN491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AP$3>$B495,+$B497-SUM($F491:AO491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AQ$3>$B495,+$B497-SUM($F491:AP491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AR$3>$B495,+$B497-SUM($F491:AQ491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AS$3>$B495,+$B497-SUM($F491:AR491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AT$3>$B495,+$B497-SUM($F491:AS491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AU$3>$B495,+$B497-SUM($F491:AT491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AV$3>$B495,+$B497-SUM($F491:AU491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AW$3>$B495,+$B497-SUM($F491:AV491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AX$3>$B495,+$B497-SUM($F491:AW491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AY$3>$B495,+$B497-SUM($F491:AX491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(AZ$3>$B495,+$B497-SUM($F491:AY491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BA$3>$B495,+$B497-SUM($F491:AZ491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BB$3>$B495,+$B497-SUM($F491:BA491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BC$3>$B495,+$B497-SUM($F491:BB491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BD$3>$B495,+$B497-SUM($F491:BC491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BE$3>$B495,+$B497-SUM($F491:BD491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BF$3>$B495,+$B497-SUM($F491:BE491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BG$3>$B495,+$B497-SUM($F491:BF491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BH$3>$B495,+$B497-SUM($F491:BG491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BI$3>$B495,+$B497-SUM($F491:BH491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BJ$3>$B495,+$B497-SUM($F491:BI491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BK$3>$B495,+$B497-SUM($F491:BJ491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BL$3>$B495,+$B497-SUM($F491:BK491),+$B497/$B495))","v":0},{"$f":"IF($B495=\"n/a\",\"n/a\",IF(BM$3>$B495,+$B497-SUM($F491:BL491),+$B497/$B495))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A490)","v":30},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A490,E493+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B493=\"n/a\",\"n/a\",IF(G$3>($B493+$E493),$C493-SUM($F493:F493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(H$3>($B493+$E493),$C493-SUM($F493:G493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(I$3>($B493+$E493),$C493-SUM($F493:H493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(J$3>($B493+$E493),$C493-SUM($F493:I493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(K$3>($B493+$E493),$C493-SUM($F493:J493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(L$3>($B493+$E493),$C493-SUM($F493:K493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(M$3>($B493+$E493),$C493-SUM($F493:L493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(N$3>($B493+$E493),$C493-SUM($F493:M493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(O$3>($B493+$E493),$C493-SUM($F493:N493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(P$3>($B493+$E493),$C493-SUM($F493:O493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Q$3>($B493+$E493),$C493-SUM($F493:P493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(R$3>($B493+$E493),$C493-SUM($F493:Q493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(S$3>($B493+$E493),$C493-SUM($F493:R493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(T$3>($B493+$E493),$C493-SUM($F493:S493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(U$3>($B493+$E493),$C493-SUM($F493:T493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(V$3>($B493+$E493),$C493-SUM($F493:U493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(W$3>($B493+$E493),$C493-SUM($F493:V493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(X$3>($B493+$E493),$C493-SUM($F493:W493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Y$3>($B493+$E493),$C493-SUM($F493:X493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Z$3>($B493+$E493),$C493-SUM($F493:Y493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AA$3>($B493+$E493),$C493-SUM($F493:Z493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AB$3>($B493+$E493),$C493-SUM($F493:AA493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AC$3>($B493+$E493),$C493-SUM($F493:AB493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AD$3>($B493+$E493),$C493-SUM($F493:AC493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AE$3>($B493+$E493),$C493-SUM($F493:AD493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AF$3>($B493+$E493),$C493-SUM($F493:AE493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AG$3>($B493+$E493),$C493-SUM($F493:AF493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AH$3>($B493+$E493),$C493-SUM($F493:AG493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AI$3>($B493+$E493),$C493-SUM($F493:AH493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AJ$3>($B493+$E493),$C493-SUM($F493:AI493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AK$3>($B493+$E493),$C493-SUM($F493:AJ493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AL$3>($B493+$E493),$C493-SUM($F493:AK493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AM$3>($B493+$E493),$C493-SUM($F493:AL493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AN$3>($B493+$E493),$C493-SUM($F493:AM493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AO$3>($B493+$E493),$C493-SUM($F493:AN493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AP$3>($B493+$E493),$C493-SUM($F493:AO493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AQ$3>($B493+$E493),$C493-SUM($F493:AP493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AR$3>($B493+$E493),$C493-SUM($F493:AQ493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AS$3>($B493+$E493),$C493-SUM($F493:AR493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AT$3>($B493+$E493),$C493-SUM($F493:AS493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AU$3>($B493+$E493),$C493-SUM($F493:AT493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AV$3>($B493+$E493),$C493-SUM($F493:AU493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AW$3>($B493+$E493),$C493-SUM($F493:AV493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AX$3>($B493+$E493),$C493-SUM($F493:AW493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AY$3>($B493+$E493),$C493-SUM($F493:AX493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AZ$3>($B493+$E493),$C493-SUM($F493:AY493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BA$3>($B493+$E493),$C493-SUM($F493:AZ493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BB$3>($B493+$E493),$C493-SUM($F493:BA493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BC$3>($B493+$E493),$C493-SUM($F493:BB493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BD$3>($B493+$E493),$C493-SUM($F493:BC493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BE$3>($B493+$E493),$C493-SUM($F493:BD493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BF$3>($B493+$E493),$C493-SUM($F493:BE493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BG$3>($B493+$E493),$C493-SUM($F493:BF493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BH$3>($B493+$E493),$C493-SUM($F493:BG493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BI$3>($B493+$E493),$C493-SUM($F493:BH493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BJ$3>($B493+$E493),$C493-SUM($F493:BI493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BK$3>($B493+$E493),$C493-SUM($F493:BJ493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BL$3>($B493+$E493),$C493-SUM($F493:BK493),($C493/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BM$3>($B493+$E493),$C493-SUM($F493:BL493),($C493/$B493)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A490,E494+1)","v":0},{"$f":"CONCATENATE(LEFT(D493, 4)+1 &\"-\" &IF(D493>\"2007-08\",,\"0\") &RIGHT(D493,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B493=\"n/a\",\"n/a\",IF(H$3>($B493+$E494),$C494-SUM($F494:G494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(I$3>($B493+$E494),$C494-SUM($F494:H494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(J$3>($B493+$E494),$C494-SUM($F494:I494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(K$3>($B493+$E494),$C494-SUM($F494:J494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(L$3>($B493+$E494),$C494-SUM($F494:K494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(M$3>($B493+$E494),$C494-SUM($F494:L494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(N$3>($B493+$E494),$C494-SUM($F494:M494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(O$3>($B493+$E494),$C494-SUM($F494:N494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(P$3>($B493+$E494),$C494-SUM($F494:O494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Q$3>($B493+$E494),$C494-SUM($F494:P494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(R$3>($B493+$E494),$C494-SUM($F494:Q494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(S$3>($B493+$E494),$C494-SUM($F494:R494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(T$3>($B493+$E494),$C494-SUM($F494:S494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(U$3>($B493+$E494),$C494-SUM($F494:T494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(V$3>($B493+$E494),$C494-SUM($F494:U494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(W$3>($B493+$E494),$C494-SUM($F494:V494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(X$3>($B493+$E494),$C494-SUM($F494:W494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Y$3>($B493+$E494),$C494-SUM($F494:X494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Z$3>($B493+$E494),$C494-SUM($F494:Y494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AA$3>($B493+$E494),$C494-SUM($F494:Z494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AB$3>($B493+$E494),$C494-SUM($F494:AA494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AC$3>($B493+$E494),$C494-SUM($F494:AB494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AD$3>($B493+$E494),$C494-SUM($F494:AC494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AE$3>($B493+$E494),$C494-SUM($F494:AD494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AF$3>($B493+$E494),$C494-SUM($F494:AE494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AG$3>($B493+$E494),$C494-SUM($F494:AF494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AH$3>($B493+$E494),$C494-SUM($F494:AG494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AI$3>($B493+$E494),$C494-SUM($F494:AH494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AJ$3>($B493+$E494),$C494-SUM($F494:AI494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AK$3>($B493+$E494),$C494-SUM($F494:AJ494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AL$3>($B493+$E494),$C494-SUM($F494:AK494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AM$3>($B493+$E494),$C494-SUM($F494:AL494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AN$3>($B493+$E494),$C494-SUM($F494:AM494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AO$3>($B493+$E494),$C494-SUM($F494:AN494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AP$3>($B493+$E494),$C494-SUM($F494:AO494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AQ$3>($B493+$E494),$C494-SUM($F494:AP494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AR$3>($B493+$E494),$C494-SUM($F494:AQ494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AS$3>($B493+$E494),$C494-SUM($F494:AR494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AT$3>($B493+$E494),$C494-SUM($F494:AS494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AU$3>($B493+$E494),$C494-SUM($F494:AT494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AV$3>($B493+$E494),$C494-SUM($F494:AU494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AW$3>($B493+$E494),$C494-SUM($F494:AV494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AX$3>($B493+$E494),$C494-SUM($F494:AW494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AY$3>($B493+$E494),$C494-SUM($F494:AX494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AZ$3>($B493+$E494),$C494-SUM($F494:AY494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BA$3>($B493+$E494),$C494-SUM($F494:AZ494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BB$3>($B493+$E494),$C494-SUM($F494:BA494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BC$3>($B493+$E494),$C494-SUM($F494:BB494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BD$3>($B493+$E494),$C494-SUM($F494:BC494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BE$3>($B493+$E494),$C494-SUM($F494:BD494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BF$3>($B493+$E494),$C494-SUM($F494:BE494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BG$3>($B493+$E494),$C494-SUM($F494:BF494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BH$3>($B493+$E494),$C494-SUM($F494:BG494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BI$3>($B493+$E494),$C494-SUM($F494:BH494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BJ$3>($B493+$E494),$C494-SUM($F494:BI494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BK$3>($B493+$E494),$C494-SUM($F494:BJ494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BL$3>($B493+$E494),$C494-SUM($F494:BK494),($C494/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BM$3>($B493+$E494),$C494-SUM($F494:BL494),($C494/$B493)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A490)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A490,E495+1)","v":0},{"$f":"CONCATENATE(LEFT(D494, 4)+1 &\"-\" &IF(D494>\"2007-08\",,\"0\") &RIGHT(D494,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B493=\"n/a\",\"n/a\",IF(I$3>($B493+$E495),$C495-SUM($F495:H495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(J$3>($B493+$E495),$C495-SUM($F495:I495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(K$3>($B493+$E495),$C495-SUM($F495:J495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(L$3>($B493+$E495),$C495-SUM($F495:K495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(M$3>($B493+$E495),$C495-SUM($F495:L495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(N$3>($B493+$E495),$C495-SUM($F495:M495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(O$3>($B493+$E495),$C495-SUM($F495:N495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(P$3>($B493+$E495),$C495-SUM($F495:O495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Q$3>($B493+$E495),$C495-SUM($F495:P495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(R$3>($B493+$E495),$C495-SUM($F495:Q495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(S$3>($B493+$E495),$C495-SUM($F495:R495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(T$3>($B493+$E495),$C495-SUM($F495:S495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(U$3>($B493+$E495),$C495-SUM($F495:T495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(V$3>($B493+$E495),$C495-SUM($F495:U495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(W$3>($B493+$E495),$C495-SUM($F495:V495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(X$3>($B493+$E495),$C495-SUM($F495:W495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Y$3>($B493+$E495),$C495-SUM($F495:X495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Z$3>($B493+$E495),$C495-SUM($F495:Y495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AA$3>($B493+$E495),$C495-SUM($F495:Z495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AB$3>($B493+$E495),$C495-SUM($F495:AA495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AC$3>($B493+$E495),$C495-SUM($F495:AB495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AD$3>($B493+$E495),$C495-SUM($F495:AC495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AE$3>($B493+$E495),$C495-SUM($F495:AD495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AF$3>($B493+$E495),$C495-SUM($F495:AE495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AG$3>($B493+$E495),$C495-SUM($F495:AF495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AH$3>($B493+$E495),$C495-SUM($F495:AG495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AI$3>($B493+$E495),$C495-SUM($F495:AH495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AJ$3>($B493+$E495),$C495-SUM($F495:AI495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AK$3>($B493+$E495),$C495-SUM($F495:AJ495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AL$3>($B493+$E495),$C495-SUM($F495:AK495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AM$3>($B493+$E495),$C495-SUM($F495:AL495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AN$3>($B493+$E495),$C495-SUM($F495:AM495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AO$3>($B493+$E495),$C495-SUM($F495:AN495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AP$3>($B493+$E495),$C495-SUM($F495:AO495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AQ$3>($B493+$E495),$C495-SUM($F495:AP495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AR$3>($B493+$E495),$C495-SUM($F495:AQ495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AS$3>($B493+$E495),$C495-SUM($F495:AR495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AT$3>($B493+$E495),$C495-SUM($F495:AS495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AU$3>($B493+$E495),$C495-SUM($F495:AT495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AV$3>($B493+$E495),$C495-SUM($F495:AU495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AW$3>($B493+$E495),$C495-SUM($F495:AV495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AX$3>($B493+$E495),$C495-SUM($F495:AW495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AY$3>($B493+$E495),$C495-SUM($F495:AX495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AZ$3>($B493+$E495),$C495-SUM($F495:AY495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BA$3>($B493+$E495),$C495-SUM($F495:AZ495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BB$3>($B493+$E495),$C495-SUM($F495:BA495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BC$3>($B493+$E495),$C495-SUM($F495:BB495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BD$3>($B493+$E495),$C495-SUM($F495:BC495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BE$3>($B493+$E495),$C495-SUM($F495:BD495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BF$3>($B493+$E495),$C495-SUM($F495:BE495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BG$3>($B493+$E495),$C495-SUM($F495:BF495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BH$3>($B493+$E495),$C495-SUM($F495:BG495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BI$3>($B493+$E495),$C495-SUM($F495:BH495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BJ$3>($B493+$E495),$C495-SUM($F495:BI495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BK$3>($B493+$E495),$C495-SUM($F495:BJ495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BL$3>($B493+$E495),$C495-SUM($F495:BK495),($C495/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BM$3>($B493+$E495),$C495-SUM($F495:BL495),($C495/$B493)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A490,E496+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B493=\"n/a\",\"n/a\",IF(J$3>($B493+$E496),$C496-SUM($F496:I496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(K$3>($B493+$E496),$C496-SUM($F496:J496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(L$3>($B493+$E496),$C496-SUM($F496:K496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(M$3>($B493+$E496),$C496-SUM($F496:L496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(N$3>($B493+$E496),$C496-SUM($F496:M496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(O$3>($B493+$E496),$C496-SUM($F496:N496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(P$3>($B493+$E496),$C496-SUM($F496:O496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Q$3>($B493+$E496),$C496-SUM($F496:P496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(R$3>($B493+$E496),$C496-SUM($F496:Q496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(S$3>($B493+$E496),$C496-SUM($F496:R496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(T$3>($B493+$E496),$C496-SUM($F496:S496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(U$3>($B493+$E496),$C496-SUM($F496:T496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(V$3>($B493+$E496),$C496-SUM($F496:U496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(W$3>($B493+$E496),$C496-SUM($F496:V496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(X$3>($B493+$E496),$C496-SUM($F496:W496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Y$3>($B493+$E496),$C496-SUM($F496:X496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Z$3>($B493+$E496),$C496-SUM($F496:Y496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AA$3>($B493+$E496),$C496-SUM($F496:Z496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AB$3>($B493+$E496),$C496-SUM($F496:AA496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AC$3>($B493+$E496),$C496-SUM($F496:AB496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AD$3>($B493+$E496),$C496-SUM($F496:AC496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AE$3>($B493+$E496),$C496-SUM($F496:AD496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AF$3>($B493+$E496),$C496-SUM($F496:AE496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AG$3>($B493+$E496),$C496-SUM($F496:AF496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AH$3>($B493+$E496),$C496-SUM($F496:AG496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AI$3>($B493+$E496),$C496-SUM($F496:AH496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AJ$3>($B493+$E496),$C496-SUM($F496:AI496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AK$3>($B493+$E496),$C496-SUM($F496:AJ496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AL$3>($B493+$E496),$C496-SUM($F496:AK496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AM$3>($B493+$E496),$C496-SUM($F496:AL496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AN$3>($B493+$E496),$C496-SUM($F496:AM496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AO$3>($B493+$E496),$C496-SUM($F496:AN496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AP$3>($B493+$E496),$C496-SUM($F496:AO496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AQ$3>($B493+$E496),$C496-SUM($F496:AP496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AR$3>($B493+$E496),$C496-SUM($F496:AQ496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AS$3>($B493+$E496),$C496-SUM($F496:AR496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AT$3>($B493+$E496),$C496-SUM($F496:AS496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AU$3>($B493+$E496),$C496-SUM($F496:AT496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AV$3>($B493+$E496),$C496-SUM($F496:AU496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AW$3>($B493+$E496),$C496-SUM($F496:AV496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AX$3>($B493+$E496),$C496-SUM($F496:AW496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AY$3>($B493+$E496),$C496-SUM($F496:AX496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AZ$3>($B493+$E496),$C496-SUM($F496:AY496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BA$3>($B493+$E496),$C496-SUM($F496:AZ496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BB$3>($B493+$E496),$C496-SUM($F496:BA496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BC$3>($B493+$E496),$C496-SUM($F496:BB496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BD$3>($B493+$E496),$C496-SUM($F496:BC496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BE$3>($B493+$E496),$C496-SUM($F496:BD496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BF$3>($B493+$E496),$C496-SUM($F496:BE496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BG$3>($B493+$E496),$C496-SUM($F496:BF496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BH$3>($B493+$E496),$C496-SUM($F496:BG496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BI$3>($B493+$E496),$C496-SUM($F496:BH496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BJ$3>($B493+$E496),$C496-SUM($F496:BI496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BK$3>($B493+$E496),$C496-SUM($F496:BJ496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BL$3>($B493+$E496),$C496-SUM($F496:BK496),($C496/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BM$3>($B493+$E496),$C496-SUM($F496:BL496),($C496/$B493)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A490)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A490,E497+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B493=\"n/a\",\"n/a\",IF(K$3>($B493+$E497),$C497-SUM($F497:J497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(L$3>($B493+$E497),$C497-SUM($F497:K497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(M$3>($B493+$E497),$C497-SUM($F497:L497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(N$3>($B493+$E497),$C497-SUM($F497:M497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(O$3>($B493+$E497),$C497-SUM($F497:N497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(P$3>($B493+$E497),$C497-SUM($F497:O497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Q$3>($B493+$E497),$C497-SUM($F497:P497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(R$3>($B493+$E497),$C497-SUM($F497:Q497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(S$3>($B493+$E497),$C497-SUM($F497:R497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(T$3>($B493+$E497),$C497-SUM($F497:S497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(U$3>($B493+$E497),$C497-SUM($F497:T497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(V$3>($B493+$E497),$C497-SUM($F497:U497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(W$3>($B493+$E497),$C497-SUM($F497:V497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(X$3>($B493+$E497),$C497-SUM($F497:W497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Y$3>($B493+$E497),$C497-SUM($F497:X497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Z$3>($B493+$E497),$C497-SUM($F497:Y497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AA$3>($B493+$E497),$C497-SUM($F497:Z497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AB$3>($B493+$E497),$C497-SUM($F497:AA497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AC$3>($B493+$E497),$C497-SUM($F497:AB497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AD$3>($B493+$E497),$C497-SUM($F497:AC497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AE$3>($B493+$E497),$C497-SUM($F497:AD497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AF$3>($B493+$E497),$C497-SUM($F497:AE497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AG$3>($B493+$E497),$C497-SUM($F497:AF497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AH$3>($B493+$E497),$C497-SUM($F497:AG497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AI$3>($B493+$E497),$C497-SUM($F497:AH497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AJ$3>($B493+$E497),$C497-SUM($F497:AI497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AK$3>($B493+$E497),$C497-SUM($F497:AJ497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AL$3>($B493+$E497),$C497-SUM($F497:AK497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AM$3>($B493+$E497),$C497-SUM($F497:AL497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AN$3>($B493+$E497),$C497-SUM($F497:AM497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AO$3>($B493+$E497),$C497-SUM($F497:AN497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AP$3>($B493+$E497),$C497-SUM($F497:AO497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AQ$3>($B493+$E497),$C497-SUM($F497:AP497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AR$3>($B493+$E497),$C497-SUM($F497:AQ497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AS$3>($B493+$E497),$C497-SUM($F497:AR497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AT$3>($B493+$E497),$C497-SUM($F497:AS497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AU$3>($B493+$E497),$C497-SUM($F497:AT497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AV$3>($B493+$E497),$C497-SUM($F497:AU497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AW$3>($B493+$E497),$C497-SUM($F497:AV497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AX$3>($B493+$E497),$C497-SUM($F497:AW497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AY$3>($B493+$E497),$C497-SUM($F497:AX497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AZ$3>($B493+$E497),$C497-SUM($F497:AY497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BA$3>($B493+$E497),$C497-SUM($F497:AZ497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BB$3>($B493+$E497),$C497-SUM($F497:BA497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BC$3>($B493+$E497),$C497-SUM($F497:BB497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BD$3>($B493+$E497),$C497-SUM($F497:BC497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BE$3>($B493+$E497),$C497-SUM($F497:BD497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BF$3>($B493+$E497),$C497-SUM($F497:BE497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BG$3>($B493+$E497),$C497-SUM($F497:BF497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BH$3>($B493+$E497),$C497-SUM($F497:BG497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BI$3>($B493+$E497),$C497-SUM($F497:BH497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BJ$3>($B493+$E497),$C497-SUM($F497:BI497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BK$3>($B493+$E497),$C497-SUM($F497:BJ497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BL$3>($B493+$E497),$C497-SUM($F497:BK497),($C497/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BM$3>($B493+$E497),$C497-SUM($F497:BL497),($C497/$B493)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A490,E498+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B493=\"n/a\",\"n/a\",IF(L$3>($B493+$E498),$C498-SUM($F498:K498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(M$3>($B493+$E498),$C498-SUM($F498:L498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(N$3>($B493+$E498),$C498-SUM($F498:M498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(O$3>($B493+$E498),$C498-SUM($F498:N498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(P$3>($B493+$E498),$C498-SUM($F498:O498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Q$3>($B493+$E498),$C498-SUM($F498:P498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(R$3>($B493+$E498),$C498-SUM($F498:Q498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(S$3>($B493+$E498),$C498-SUM($F498:R498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(T$3>($B493+$E498),$C498-SUM($F498:S498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(U$3>($B493+$E498),$C498-SUM($F498:T498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(V$3>($B493+$E498),$C498-SUM($F498:U498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(W$3>($B493+$E498),$C498-SUM($F498:V498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(X$3>($B493+$E498),$C498-SUM($F498:W498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Y$3>($B493+$E498),$C498-SUM($F498:X498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(Z$3>($B493+$E498),$C498-SUM($F498:Y498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AA$3>($B493+$E498),$C498-SUM($F498:Z498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AB$3>($B493+$E498),$C498-SUM($F498:AA498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AC$3>($B493+$E498),$C498-SUM($F498:AB498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AD$3>($B493+$E498),$C498-SUM($F498:AC498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AE$3>($B493+$E498),$C498-SUM($F498:AD498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AF$3>($B493+$E498),$C498-SUM($F498:AE498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AG$3>($B493+$E498),$C498-SUM($F498:AF498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AH$3>($B493+$E498),$C498-SUM($F498:AG498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AI$3>($B493+$E498),$C498-SUM($F498:AH498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AJ$3>($B493+$E498),$C498-SUM($F498:AI498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AK$3>($B493+$E498),$C498-SUM($F498:AJ498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AL$3>($B493+$E498),$C498-SUM($F498:AK498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AM$3>($B493+$E498),$C498-SUM($F498:AL498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AN$3>($B493+$E498),$C498-SUM($F498:AM498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AO$3>($B493+$E498),$C498-SUM($F498:AN498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AP$3>($B493+$E498),$C498-SUM($F498:AO498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AQ$3>($B493+$E498),$C498-SUM($F498:AP498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AR$3>($B493+$E498),$C498-SUM($F498:AQ498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AS$3>($B493+$E498),$C498-SUM($F498:AR498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AT$3>($B493+$E498),$C498-SUM($F498:AS498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AU$3>($B493+$E498),$C498-SUM($F498:AT498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AV$3>($B493+$E498),$C498-SUM($F498:AU498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AW$3>($B493+$E498),$C498-SUM($F498:AV498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AX$3>($B493+$E498),$C498-SUM($F498:AW498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AY$3>($B493+$E498),$C498-SUM($F498:AX498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(AZ$3>($B493+$E498),$C498-SUM($F498:AY498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BA$3>($B493+$E498),$C498-SUM($F498:AZ498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BB$3>($B493+$E498),$C498-SUM($F498:BA498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BC$3>($B493+$E498),$C498-SUM($F498:BB498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BD$3>($B493+$E498),$C498-SUM($F498:BC498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BE$3>($B493+$E498),$C498-SUM($F498:BD498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BF$3>($B493+$E498),$C498-SUM($F498:BE498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BG$3>($B493+$E498),$C498-SUM($F498:BF498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BH$3>($B493+$E498),$C498-SUM($F498:BG498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BI$3>($B493+$E498),$C498-SUM($F498:BH498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BJ$3>($B493+$E498),$C498-SUM($F498:BI498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BK$3>($B493+$E498),$C498-SUM($F498:BJ498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BL$3>($B493+$E498),$C498-SUM($F498:BK498),($C498/$B493)))","v":0},{"$f":"IF($B493=\"n/a\",\"n/a\",IF(BM$3>($B493+$E498),$C498-SUM($F498:BL498),($C498/$B493)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B490","v":"Synchronous Condensers"},null,null,{"$f":"SUBTOTAL(9,F491:F508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL491:AL508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A490+1","v":26},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A510))","v":"Asset26 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B515=\"n/a\",\"n/a\",IF(F$3>$B515,+$B517,+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(G$3>$B515,+$B517-SUM($F511:F511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(H$3>$B515,+$B517-SUM($F511:G511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(I$3>$B515,+$B517-SUM($F511:H511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(J$3>$B515,+$B517-SUM($F511:I511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(K$3>$B515,+$B517-SUM($F511:J511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(L$3>$B515,+$B517-SUM($F511:K511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(M$3>$B515,+$B517-SUM($F511:L511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(N$3>$B515,+$B517-SUM($F511:M511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(O$3>$B515,+$B517-SUM($F511:N511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(P$3>$B515,+$B517-SUM($F511:O511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(Q$3>$B515,+$B517-SUM($F511:P511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(R$3>$B515,+$B517-SUM($F511:Q511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(S$3>$B515,+$B517-SUM($F511:R511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(T$3>$B515,+$B517-SUM($F511:S511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(U$3>$B515,+$B517-SUM($F511:T511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(V$3>$B515,+$B517-SUM($F511:U511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(W$3>$B515,+$B517-SUM($F511:V511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(X$3>$B515,+$B517-SUM($F511:W511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(Y$3>$B515,+$B517-SUM($F511:X511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(Z$3>$B515,+$B517-SUM($F511:Y511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AA$3>$B515,+$B517-SUM($F511:Z511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AB$3>$B515,+$B517-SUM($F511:AA511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AC$3>$B515,+$B517-SUM($F511:AB511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AD$3>$B515,+$B517-SUM($F511:AC511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AE$3>$B515,+$B517-SUM($F511:AD511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AF$3>$B515,+$B517-SUM($F511:AE511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AG$3>$B515,+$B517-SUM($F511:AF511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AH$3>$B515,+$B517-SUM($F511:AG511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AI$3>$B515,+$B517-SUM($F511:AH511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AJ$3>$B515,+$B517-SUM($F511:AI511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AK$3>$B515,+$B517-SUM($F511:AJ511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AL$3>$B515,+$B517-SUM($F511:AK511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AM$3>$B515,+$B517-SUM($F511:AL511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AN$3>$B515,+$B517-SUM($F511:AM511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AO$3>$B515,+$B517-SUM($F511:AN511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AP$3>$B515,+$B517-SUM($F511:AO511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AQ$3>$B515,+$B517-SUM($F511:AP511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AR$3>$B515,+$B517-SUM($F511:AQ511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AS$3>$B515,+$B517-SUM($F511:AR511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AT$3>$B515,+$B517-SUM($F511:AS511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AU$3>$B515,+$B517-SUM($F511:AT511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AV$3>$B515,+$B517-SUM($F511:AU511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AW$3>$B515,+$B517-SUM($F511:AV511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AX$3>$B515,+$B517-SUM($F511:AW511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AY$3>$B515,+$B517-SUM($F511:AX511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(AZ$3>$B515,+$B517-SUM($F511:AY511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BA$3>$B515,+$B517-SUM($F511:AZ511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BB$3>$B515,+$B517-SUM($F511:BA511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BC$3>$B515,+$B517-SUM($F511:BB511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BD$3>$B515,+$B517-SUM($F511:BC511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BE$3>$B515,+$B517-SUM($F511:BD511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BF$3>$B515,+$B517-SUM($F511:BE511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BG$3>$B515,+$B517-SUM($F511:BF511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BH$3>$B515,+$B517-SUM($F511:BG511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BI$3>$B515,+$B517-SUM($F511:BH511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BJ$3>$B515,+$B517-SUM($F511:BI511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BK$3>$B515,+$B517-SUM($F511:BJ511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BL$3>$B515,+$B517-SUM($F511:BK511),+$B517/$B515))","v":0},{"$f":"IF($B515=\"n/a\",\"n/a\",IF(BM$3>$B515,+$B517-SUM($F511:BL511),+$B517/$B515))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A510)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A510,E513+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B513=\"n/a\",\"n/a\",IF(G$3>($B513+$E513),$C513-SUM($F513:F513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(H$3>($B513+$E513),$C513-SUM($F513:G513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(I$3>($B513+$E513),$C513-SUM($F513:H513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(J$3>($B513+$E513),$C513-SUM($F513:I513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(K$3>($B513+$E513),$C513-SUM($F513:J513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(L$3>($B513+$E513),$C513-SUM($F513:K513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(M$3>($B513+$E513),$C513-SUM($F513:L513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(N$3>($B513+$E513),$C513-SUM($F513:M513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(O$3>($B513+$E513),$C513-SUM($F513:N513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(P$3>($B513+$E513),$C513-SUM($F513:O513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Q$3>($B513+$E513),$C513-SUM($F513:P513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(R$3>($B513+$E513),$C513-SUM($F513:Q513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(S$3>($B513+$E513),$C513-SUM($F513:R513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(T$3>($B513+$E513),$C513-SUM($F513:S513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(U$3>($B513+$E513),$C513-SUM($F513:T513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(V$3>($B513+$E513),$C513-SUM($F513:U513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(W$3>($B513+$E513),$C513-SUM($F513:V513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(X$3>($B513+$E513),$C513-SUM($F513:W513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Y$3>($B513+$E513),$C513-SUM($F513:X513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Z$3>($B513+$E513),$C513-SUM($F513:Y513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AA$3>($B513+$E513),$C513-SUM($F513:Z513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AB$3>($B513+$E513),$C513-SUM($F513:AA513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AC$3>($B513+$E513),$C513-SUM($F513:AB513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AD$3>($B513+$E513),$C513-SUM($F513:AC513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AE$3>($B513+$E513),$C513-SUM($F513:AD513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AF$3>($B513+$E513),$C513-SUM($F513:AE513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AG$3>($B513+$E513),$C513-SUM($F513:AF513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AH$3>($B513+$E513),$C513-SUM($F513:AG513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AI$3>($B513+$E513),$C513-SUM($F513:AH513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AJ$3>($B513+$E513),$C513-SUM($F513:AI513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AK$3>($B513+$E513),$C513-SUM($F513:AJ513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AL$3>($B513+$E513),$C513-SUM($F513:AK513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AM$3>($B513+$E513),$C513-SUM($F513:AL513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AN$3>($B513+$E513),$C513-SUM($F513:AM513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AO$3>($B513+$E513),$C513-SUM($F513:AN513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AP$3>($B513+$E513),$C513-SUM($F513:AO513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AQ$3>($B513+$E513),$C513-SUM($F513:AP513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AR$3>($B513+$E513),$C513-SUM($F513:AQ513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AS$3>($B513+$E513),$C513-SUM($F513:AR513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AT$3>($B513+$E513),$C513-SUM($F513:AS513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AU$3>($B513+$E513),$C513-SUM($F513:AT513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AV$3>($B513+$E513),$C513-SUM($F513:AU513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AW$3>($B513+$E513),$C513-SUM($F513:AV513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AX$3>($B513+$E513),$C513-SUM($F513:AW513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AY$3>($B513+$E513),$C513-SUM($F513:AX513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AZ$3>($B513+$E513),$C513-SUM($F513:AY513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BA$3>($B513+$E513),$C513-SUM($F513:AZ513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BB$3>($B513+$E513),$C513-SUM($F513:BA513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BC$3>($B513+$E513),$C513-SUM($F513:BB513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BD$3>($B513+$E513),$C513-SUM($F513:BC513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BE$3>($B513+$E513),$C513-SUM($F513:BD513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BF$3>($B513+$E513),$C513-SUM($F513:BE513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BG$3>($B513+$E513),$C513-SUM($F513:BF513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BH$3>($B513+$E513),$C513-SUM($F513:BG513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BI$3>($B513+$E513),$C513-SUM($F513:BH513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BJ$3>($B513+$E513),$C513-SUM($F513:BI513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BK$3>($B513+$E513),$C513-SUM($F513:BJ513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BL$3>($B513+$E513),$C513-SUM($F513:BK513),($C513/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BM$3>($B513+$E513),$C513-SUM($F513:BL513),($C513/$B513)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A510,E514+1)","v":0},{"$f":"CONCATENATE(LEFT(D513, 4)+1 &\"-\" &IF(D513>\"2007-08\",,\"0\") &RIGHT(D513,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B513=\"n/a\",\"n/a\",IF(H$3>($B513+$E514),$C514-SUM($F514:G514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(I$3>($B513+$E514),$C514-SUM($F514:H514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(J$3>($B513+$E514),$C514-SUM($F514:I514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(K$3>($B513+$E514),$C514-SUM($F514:J514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(L$3>($B513+$E514),$C514-SUM($F514:K514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(M$3>($B513+$E514),$C514-SUM($F514:L514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(N$3>($B513+$E514),$C514-SUM($F514:M514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(O$3>($B513+$E514),$C514-SUM($F514:N514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(P$3>($B513+$E514),$C514-SUM($F514:O514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Q$3>($B513+$E514),$C514-SUM($F514:P514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(R$3>($B513+$E514),$C514-SUM($F514:Q514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(S$3>($B513+$E514),$C514-SUM($F514:R514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(T$3>($B513+$E514),$C514-SUM($F514:S514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(U$3>($B513+$E514),$C514-SUM($F514:T514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(V$3>($B513+$E514),$C514-SUM($F514:U514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(W$3>($B513+$E514),$C514-SUM($F514:V514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(X$3>($B513+$E514),$C514-SUM($F514:W514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Y$3>($B513+$E514),$C514-SUM($F514:X514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Z$3>($B513+$E514),$C514-SUM($F514:Y514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AA$3>($B513+$E514),$C514-SUM($F514:Z514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AB$3>($B513+$E514),$C514-SUM($F514:AA514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AC$3>($B513+$E514),$C514-SUM($F514:AB514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AD$3>($B513+$E514),$C514-SUM($F514:AC514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AE$3>($B513+$E514),$C514-SUM($F514:AD514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AF$3>($B513+$E514),$C514-SUM($F514:AE514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AG$3>($B513+$E514),$C514-SUM($F514:AF514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AH$3>($B513+$E514),$C514-SUM($F514:AG514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AI$3>($B513+$E514),$C514-SUM($F514:AH514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AJ$3>($B513+$E514),$C514-SUM($F514:AI514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AK$3>($B513+$E514),$C514-SUM($F514:AJ514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AL$3>($B513+$E514),$C514-SUM($F514:AK514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AM$3>($B513+$E514),$C514-SUM($F514:AL514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AN$3>($B513+$E514),$C514-SUM($F514:AM514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AO$3>($B513+$E514),$C514-SUM($F514:AN514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AP$3>($B513+$E514),$C514-SUM($F514:AO514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AQ$3>($B513+$E514),$C514-SUM($F514:AP514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AR$3>($B513+$E514),$C514-SUM($F514:AQ514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AS$3>($B513+$E514),$C514-SUM($F514:AR514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AT$3>($B513+$E514),$C514-SUM($F514:AS514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AU$3>($B513+$E514),$C514-SUM($F514:AT514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AV$3>($B513+$E514),$C514-SUM($F514:AU514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AW$3>($B513+$E514),$C514-SUM($F514:AV514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AX$3>($B513+$E514),$C514-SUM($F514:AW514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AY$3>($B513+$E514),$C514-SUM($F514:AX514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AZ$3>($B513+$E514),$C514-SUM($F514:AY514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BA$3>($B513+$E514),$C514-SUM($F514:AZ514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BB$3>($B513+$E514),$C514-SUM($F514:BA514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BC$3>($B513+$E514),$C514-SUM($F514:BB514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BD$3>($B513+$E514),$C514-SUM($F514:BC514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BE$3>($B513+$E514),$C514-SUM($F514:BD514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BF$3>($B513+$E514),$C514-SUM($F514:BE514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BG$3>($B513+$E514),$C514-SUM($F514:BF514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BH$3>($B513+$E514),$C514-SUM($F514:BG514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BI$3>($B513+$E514),$C514-SUM($F514:BH514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BJ$3>($B513+$E514),$C514-SUM($F514:BI514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BK$3>($B513+$E514),$C514-SUM($F514:BJ514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BL$3>($B513+$E514),$C514-SUM($F514:BK514),($C514/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BM$3>($B513+$E514),$C514-SUM($F514:BL514),($C514/$B513)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A510)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A510,E515+1)","v":0},{"$f":"CONCATENATE(LEFT(D514, 4)+1 &\"-\" &IF(D514>\"2007-08\",,\"0\") &RIGHT(D514,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B513=\"n/a\",\"n/a\",IF(I$3>($B513+$E515),$C515-SUM($F515:H515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(J$3>($B513+$E515),$C515-SUM($F515:I515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(K$3>($B513+$E515),$C515-SUM($F515:J515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(L$3>($B513+$E515),$C515-SUM($F515:K515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(M$3>($B513+$E515),$C515-SUM($F515:L515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(N$3>($B513+$E515),$C515-SUM($F515:M515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(O$3>($B513+$E515),$C515-SUM($F515:N515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(P$3>($B513+$E515),$C515-SUM($F515:O515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Q$3>($B513+$E515),$C515-SUM($F515:P515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(R$3>($B513+$E515),$C515-SUM($F515:Q515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(S$3>($B513+$E515),$C515-SUM($F515:R515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(T$3>($B513+$E515),$C515-SUM($F515:S515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(U$3>($B513+$E515),$C515-SUM($F515:T515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(V$3>($B513+$E515),$C515-SUM($F515:U515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(W$3>($B513+$E515),$C515-SUM($F515:V515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(X$3>($B513+$E515),$C515-SUM($F515:W515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Y$3>($B513+$E515),$C515-SUM($F515:X515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Z$3>($B513+$E515),$C515-SUM($F515:Y515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AA$3>($B513+$E515),$C515-SUM($F515:Z515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AB$3>($B513+$E515),$C515-SUM($F515:AA515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AC$3>($B513+$E515),$C515-SUM($F515:AB515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AD$3>($B513+$E515),$C515-SUM($F515:AC515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AE$3>($B513+$E515),$C515-SUM($F515:AD515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AF$3>($B513+$E515),$C515-SUM($F515:AE515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AG$3>($B513+$E515),$C515-SUM($F515:AF515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AH$3>($B513+$E515),$C515-SUM($F515:AG515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AI$3>($B513+$E515),$C515-SUM($F515:AH515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AJ$3>($B513+$E515),$C515-SUM($F515:AI515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AK$3>($B513+$E515),$C515-SUM($F515:AJ515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AL$3>($B513+$E515),$C515-SUM($F515:AK515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AM$3>($B513+$E515),$C515-SUM($F515:AL515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AN$3>($B513+$E515),$C515-SUM($F515:AM515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AO$3>($B513+$E515),$C515-SUM($F515:AN515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AP$3>($B513+$E515),$C515-SUM($F515:AO515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AQ$3>($B513+$E515),$C515-SUM($F515:AP515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AR$3>($B513+$E515),$C515-SUM($F515:AQ515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AS$3>($B513+$E515),$C515-SUM($F515:AR515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AT$3>($B513+$E515),$C515-SUM($F515:AS515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AU$3>($B513+$E515),$C515-SUM($F515:AT515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AV$3>($B513+$E515),$C515-SUM($F515:AU515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AW$3>($B513+$E515),$C515-SUM($F515:AV515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AX$3>($B513+$E515),$C515-SUM($F515:AW515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AY$3>($B513+$E515),$C515-SUM($F515:AX515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AZ$3>($B513+$E515),$C515-SUM($F515:AY515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BA$3>($B513+$E515),$C515-SUM($F515:AZ515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BB$3>($B513+$E515),$C515-SUM($F515:BA515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BC$3>($B513+$E515),$C515-SUM($F515:BB515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BD$3>($B513+$E515),$C515-SUM($F515:BC515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BE$3>($B513+$E515),$C515-SUM($F515:BD515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BF$3>($B513+$E515),$C515-SUM($F515:BE515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BG$3>($B513+$E515),$C515-SUM($F515:BF515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BH$3>($B513+$E515),$C515-SUM($F515:BG515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BI$3>($B513+$E515),$C515-SUM($F515:BH515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BJ$3>($B513+$E515),$C515-SUM($F515:BI515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BK$3>($B513+$E515),$C515-SUM($F515:BJ515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BL$3>($B513+$E515),$C515-SUM($F515:BK515),($C515/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BM$3>($B513+$E515),$C515-SUM($F515:BL515),($C515/$B513)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A510,E516+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B513=\"n/a\",\"n/a\",IF(J$3>($B513+$E516),$C516-SUM($F516:I516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(K$3>($B513+$E516),$C516-SUM($F516:J516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(L$3>($B513+$E516),$C516-SUM($F516:K516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(M$3>($B513+$E516),$C516-SUM($F516:L516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(N$3>($B513+$E516),$C516-SUM($F516:M516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(O$3>($B513+$E516),$C516-SUM($F516:N516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(P$3>($B513+$E516),$C516-SUM($F516:O516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Q$3>($B513+$E516),$C516-SUM($F516:P516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(R$3>($B513+$E516),$C516-SUM($F516:Q516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(S$3>($B513+$E516),$C516-SUM($F516:R516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(T$3>($B513+$E516),$C516-SUM($F516:S516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(U$3>($B513+$E516),$C516-SUM($F516:T516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(V$3>($B513+$E516),$C516-SUM($F516:U516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(W$3>($B513+$E516),$C516-SUM($F516:V516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(X$3>($B513+$E516),$C516-SUM($F516:W516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Y$3>($B513+$E516),$C516-SUM($F516:X516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Z$3>($B513+$E516),$C516-SUM($F516:Y516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AA$3>($B513+$E516),$C516-SUM($F516:Z516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AB$3>($B513+$E516),$C516-SUM($F516:AA516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AC$3>($B513+$E516),$C516-SUM($F516:AB516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AD$3>($B513+$E516),$C516-SUM($F516:AC516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AE$3>($B513+$E516),$C516-SUM($F516:AD516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AF$3>($B513+$E516),$C516-SUM($F516:AE516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AG$3>($B513+$E516),$C516-SUM($F516:AF516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AH$3>($B513+$E516),$C516-SUM($F516:AG516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AI$3>($B513+$E516),$C516-SUM($F516:AH516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AJ$3>($B513+$E516),$C516-SUM($F516:AI516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AK$3>($B513+$E516),$C516-SUM($F516:AJ516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AL$3>($B513+$E516),$C516-SUM($F516:AK516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AM$3>($B513+$E516),$C516-SUM($F516:AL516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AN$3>($B513+$E516),$C516-SUM($F516:AM516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AO$3>($B513+$E516),$C516-SUM($F516:AN516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AP$3>($B513+$E516),$C516-SUM($F516:AO516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AQ$3>($B513+$E516),$C516-SUM($F516:AP516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AR$3>($B513+$E516),$C516-SUM($F516:AQ516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AS$3>($B513+$E516),$C516-SUM($F516:AR516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AT$3>($B513+$E516),$C516-SUM($F516:AS516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AU$3>($B513+$E516),$C516-SUM($F516:AT516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AV$3>($B513+$E516),$C516-SUM($F516:AU516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AW$3>($B513+$E516),$C516-SUM($F516:AV516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AX$3>($B513+$E516),$C516-SUM($F516:AW516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AY$3>($B513+$E516),$C516-SUM($F516:AX516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AZ$3>($B513+$E516),$C516-SUM($F516:AY516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BA$3>($B513+$E516),$C516-SUM($F516:AZ516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BB$3>($B513+$E516),$C516-SUM($F516:BA516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BC$3>($B513+$E516),$C516-SUM($F516:BB516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BD$3>($B513+$E516),$C516-SUM($F516:BC516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BE$3>($B513+$E516),$C516-SUM($F516:BD516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BF$3>($B513+$E516),$C516-SUM($F516:BE516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BG$3>($B513+$E516),$C516-SUM($F516:BF516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BH$3>($B513+$E516),$C516-SUM($F516:BG516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BI$3>($B513+$E516),$C516-SUM($F516:BH516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BJ$3>($B513+$E516),$C516-SUM($F516:BI516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BK$3>($B513+$E516),$C516-SUM($F516:BJ516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BL$3>($B513+$E516),$C516-SUM($F516:BK516),($C516/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BM$3>($B513+$E516),$C516-SUM($F516:BL516),($C516/$B513)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A510)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A510,E517+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B513=\"n/a\",\"n/a\",IF(K$3>($B513+$E517),$C517-SUM($F517:J517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(L$3>($B513+$E517),$C517-SUM($F517:K517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(M$3>($B513+$E517),$C517-SUM($F517:L517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(N$3>($B513+$E517),$C517-SUM($F517:M517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(O$3>($B513+$E517),$C517-SUM($F517:N517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(P$3>($B513+$E517),$C517-SUM($F517:O517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Q$3>($B513+$E517),$C517-SUM($F517:P517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(R$3>($B513+$E517),$C517-SUM($F517:Q517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(S$3>($B513+$E517),$C517-SUM($F517:R517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(T$3>($B513+$E517),$C517-SUM($F517:S517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(U$3>($B513+$E517),$C517-SUM($F517:T517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(V$3>($B513+$E517),$C517-SUM($F517:U517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(W$3>($B513+$E517),$C517-SUM($F517:V517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(X$3>($B513+$E517),$C517-SUM($F517:W517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Y$3>($B513+$E517),$C517-SUM($F517:X517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Z$3>($B513+$E517),$C517-SUM($F517:Y517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AA$3>($B513+$E517),$C517-SUM($F517:Z517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AB$3>($B513+$E517),$C517-SUM($F517:AA517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AC$3>($B513+$E517),$C517-SUM($F517:AB517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AD$3>($B513+$E517),$C517-SUM($F517:AC517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AE$3>($B513+$E517),$C517-SUM($F517:AD517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AF$3>($B513+$E517),$C517-SUM($F517:AE517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AG$3>($B513+$E517),$C517-SUM($F517:AF517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AH$3>($B513+$E517),$C517-SUM($F517:AG517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AI$3>($B513+$E517),$C517-SUM($F517:AH517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AJ$3>($B513+$E517),$C517-SUM($F517:AI517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AK$3>($B513+$E517),$C517-SUM($F517:AJ517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AL$3>($B513+$E517),$C517-SUM($F517:AK517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AM$3>($B513+$E517),$C517-SUM($F517:AL517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AN$3>($B513+$E517),$C517-SUM($F517:AM517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AO$3>($B513+$E517),$C517-SUM($F517:AN517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AP$3>($B513+$E517),$C517-SUM($F517:AO517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AQ$3>($B513+$E517),$C517-SUM($F517:AP517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AR$3>($B513+$E517),$C517-SUM($F517:AQ517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AS$3>($B513+$E517),$C517-SUM($F517:AR517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AT$3>($B513+$E517),$C517-SUM($F517:AS517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AU$3>($B513+$E517),$C517-SUM($F517:AT517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AV$3>($B513+$E517),$C517-SUM($F517:AU517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AW$3>($B513+$E517),$C517-SUM($F517:AV517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AX$3>($B513+$E517),$C517-SUM($F517:AW517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AY$3>($B513+$E517),$C517-SUM($F517:AX517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AZ$3>($B513+$E517),$C517-SUM($F517:AY517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BA$3>($B513+$E517),$C517-SUM($F517:AZ517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BB$3>($B513+$E517),$C517-SUM($F517:BA517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BC$3>($B513+$E517),$C517-SUM($F517:BB517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BD$3>($B513+$E517),$C517-SUM($F517:BC517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BE$3>($B513+$E517),$C517-SUM($F517:BD517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BF$3>($B513+$E517),$C517-SUM($F517:BE517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BG$3>($B513+$E517),$C517-SUM($F517:BF517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BH$3>($B513+$E517),$C517-SUM($F517:BG517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BI$3>($B513+$E517),$C517-SUM($F517:BH517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BJ$3>($B513+$E517),$C517-SUM($F517:BI517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BK$3>($B513+$E517),$C517-SUM($F517:BJ517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BL$3>($B513+$E517),$C517-SUM($F517:BK517),($C517/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BM$3>($B513+$E517),$C517-SUM($F517:BL517),($C517/$B513)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A510,E518+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B513=\"n/a\",\"n/a\",IF(L$3>($B513+$E518),$C518-SUM($F518:K518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(M$3>($B513+$E518),$C518-SUM($F518:L518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(N$3>($B513+$E518),$C518-SUM($F518:M518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(O$3>($B513+$E518),$C518-SUM($F518:N518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(P$3>($B513+$E518),$C518-SUM($F518:O518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Q$3>($B513+$E518),$C518-SUM($F518:P518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(R$3>($B513+$E518),$C518-SUM($F518:Q518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(S$3>($B513+$E518),$C518-SUM($F518:R518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(T$3>($B513+$E518),$C518-SUM($F518:S518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(U$3>($B513+$E518),$C518-SUM($F518:T518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(V$3>($B513+$E518),$C518-SUM($F518:U518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(W$3>($B513+$E518),$C518-SUM($F518:V518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(X$3>($B513+$E518),$C518-SUM($F518:W518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Y$3>($B513+$E518),$C518-SUM($F518:X518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(Z$3>($B513+$E518),$C518-SUM($F518:Y518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AA$3>($B513+$E518),$C518-SUM($F518:Z518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AB$3>($B513+$E518),$C518-SUM($F518:AA518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AC$3>($B513+$E518),$C518-SUM($F518:AB518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AD$3>($B513+$E518),$C518-SUM($F518:AC518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AE$3>($B513+$E518),$C518-SUM($F518:AD518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AF$3>($B513+$E518),$C518-SUM($F518:AE518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AG$3>($B513+$E518),$C518-SUM($F518:AF518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AH$3>($B513+$E518),$C518-SUM($F518:AG518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AI$3>($B513+$E518),$C518-SUM($F518:AH518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AJ$3>($B513+$E518),$C518-SUM($F518:AI518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AK$3>($B513+$E518),$C518-SUM($F518:AJ518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AL$3>($B513+$E518),$C518-SUM($F518:AK518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AM$3>($B513+$E518),$C518-SUM($F518:AL518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AN$3>($B513+$E518),$C518-SUM($F518:AM518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AO$3>($B513+$E518),$C518-SUM($F518:AN518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AP$3>($B513+$E518),$C518-SUM($F518:AO518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AQ$3>($B513+$E518),$C518-SUM($F518:AP518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AR$3>($B513+$E518),$C518-SUM($F518:AQ518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AS$3>($B513+$E518),$C518-SUM($F518:AR518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AT$3>($B513+$E518),$C518-SUM($F518:AS518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AU$3>($B513+$E518),$C518-SUM($F518:AT518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AV$3>($B513+$E518),$C518-SUM($F518:AU518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AW$3>($B513+$E518),$C518-SUM($F518:AV518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AX$3>($B513+$E518),$C518-SUM($F518:AW518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AY$3>($B513+$E518),$C518-SUM($F518:AX518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(AZ$3>($B513+$E518),$C518-SUM($F518:AY518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BA$3>($B513+$E518),$C518-SUM($F518:AZ518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BB$3>($B513+$E518),$C518-SUM($F518:BA518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BC$3>($B513+$E518),$C518-SUM($F518:BB518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BD$3>($B513+$E518),$C518-SUM($F518:BC518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BE$3>($B513+$E518),$C518-SUM($F518:BD518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BF$3>($B513+$E518),$C518-SUM($F518:BE518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BG$3>($B513+$E518),$C518-SUM($F518:BF518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BH$3>($B513+$E518),$C518-SUM($F518:BG518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BI$3>($B513+$E518),$C518-SUM($F518:BH518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BJ$3>($B513+$E518),$C518-SUM($F518:BI518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BK$3>($B513+$E518),$C518-SUM($F518:BJ518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BL$3>($B513+$E518),$C518-SUM($F518:BK518),($C518/$B513)))","v":0},{"$f":"IF($B513=\"n/a\",\"n/a\",IF(BM$3>($B513+$E518),$C518-SUM($F518:BL518),($C518/$B513)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B510","v":"Asset26 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F511:F528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL511:AL528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A510+1","v":27},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A530))","v":"Asset27 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B535=\"n/a\",\"n/a\",IF(F$3>$B535,+$B537,+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(G$3>$B535,+$B537-SUM($F531:F531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(H$3>$B535,+$B537-SUM($F531:G531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(I$3>$B535,+$B537-SUM($F531:H531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(J$3>$B535,+$B537-SUM($F531:I531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(K$3>$B535,+$B537-SUM($F531:J531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(L$3>$B535,+$B537-SUM($F531:K531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(M$3>$B535,+$B537-SUM($F531:L531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(N$3>$B535,+$B537-SUM($F531:M531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(O$3>$B535,+$B537-SUM($F531:N531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(P$3>$B535,+$B537-SUM($F531:O531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(Q$3>$B535,+$B537-SUM($F531:P531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(R$3>$B535,+$B537-SUM($F531:Q531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(S$3>$B535,+$B537-SUM($F531:R531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(T$3>$B535,+$B537-SUM($F531:S531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(U$3>$B535,+$B537-SUM($F531:T531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(V$3>$B535,+$B537-SUM($F531:U531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(W$3>$B535,+$B537-SUM($F531:V531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(X$3>$B535,+$B537-SUM($F531:W531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(Y$3>$B535,+$B537-SUM($F531:X531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(Z$3>$B535,+$B537-SUM($F531:Y531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AA$3>$B535,+$B537-SUM($F531:Z531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AB$3>$B535,+$B537-SUM($F531:AA531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AC$3>$B535,+$B537-SUM($F531:AB531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AD$3>$B535,+$B537-SUM($F531:AC531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AE$3>$B535,+$B537-SUM($F531:AD531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AF$3>$B535,+$B537-SUM($F531:AE531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AG$3>$B535,+$B537-SUM($F531:AF531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AH$3>$B535,+$B537-SUM($F531:AG531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AI$3>$B535,+$B537-SUM($F531:AH531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AJ$3>$B535,+$B537-SUM($F531:AI531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AK$3>$B535,+$B537-SUM($F531:AJ531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AL$3>$B535,+$B537-SUM($F531:AK531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AM$3>$B535,+$B537-SUM($F531:AL531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AN$3>$B535,+$B537-SUM($F531:AM531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AO$3>$B535,+$B537-SUM($F531:AN531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AP$3>$B535,+$B537-SUM($F531:AO531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AQ$3>$B535,+$B537-SUM($F531:AP531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AR$3>$B535,+$B537-SUM($F531:AQ531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AS$3>$B535,+$B537-SUM($F531:AR531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AT$3>$B535,+$B537-SUM($F531:AS531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AU$3>$B535,+$B537-SUM($F531:AT531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AV$3>$B535,+$B537-SUM($F531:AU531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AW$3>$B535,+$B537-SUM($F531:AV531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AX$3>$B535,+$B537-SUM($F531:AW531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AY$3>$B535,+$B537-SUM($F531:AX531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(AZ$3>$B535,+$B537-SUM($F531:AY531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BA$3>$B535,+$B537-SUM($F531:AZ531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BB$3>$B535,+$B537-SUM($F531:BA531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BC$3>$B535,+$B537-SUM($F531:BB531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BD$3>$B535,+$B537-SUM($F531:BC531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BE$3>$B535,+$B537-SUM($F531:BD531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BF$3>$B535,+$B537-SUM($F531:BE531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BG$3>$B535,+$B537-SUM($F531:BF531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BH$3>$B535,+$B537-SUM($F531:BG531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BI$3>$B535,+$B537-SUM($F531:BH531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BJ$3>$B535,+$B537-SUM($F531:BI531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BK$3>$B535,+$B537-SUM($F531:BJ531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BL$3>$B535,+$B537-SUM($F531:BK531),+$B537/$B535))","v":0},{"$f":"IF($B535=\"n/a\",\"n/a\",IF(BM$3>$B535,+$B537-SUM($F531:BL531),+$B537/$B535))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A530)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A530,E533+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B533=\"n/a\",\"n/a\",IF(G$3>($B533+$E533),$C533-SUM($F533:F533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(H$3>($B533+$E533),$C533-SUM($F533:G533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(I$3>($B533+$E533),$C533-SUM($F533:H533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(J$3>($B533+$E533),$C533-SUM($F533:I533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(K$3>($B533+$E533),$C533-SUM($F533:J533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(L$3>($B533+$E533),$C533-SUM($F533:K533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(M$3>($B533+$E533),$C533-SUM($F533:L533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(N$3>($B533+$E533),$C533-SUM($F533:M533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(O$3>($B533+$E533),$C533-SUM($F533:N533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(P$3>($B533+$E533),$C533-SUM($F533:O533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Q$3>($B533+$E533),$C533-SUM($F533:P533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(R$3>($B533+$E533),$C533-SUM($F533:Q533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(S$3>($B533+$E533),$C533-SUM($F533:R533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(T$3>($B533+$E533),$C533-SUM($F533:S533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(U$3>($B533+$E533),$C533-SUM($F533:T533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(V$3>($B533+$E533),$C533-SUM($F533:U533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(W$3>($B533+$E533),$C533-SUM($F533:V533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(X$3>($B533+$E533),$C533-SUM($F533:W533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Y$3>($B533+$E533),$C533-SUM($F533:X533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Z$3>($B533+$E533),$C533-SUM($F533:Y533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AA$3>($B533+$E533),$C533-SUM($F533:Z533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AB$3>($B533+$E533),$C533-SUM($F533:AA533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AC$3>($B533+$E533),$C533-SUM($F533:AB533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AD$3>($B533+$E533),$C533-SUM($F533:AC533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AE$3>($B533+$E533),$C533-SUM($F533:AD533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AF$3>($B533+$E533),$C533-SUM($F533:AE533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AG$3>($B533+$E533),$C533-SUM($F533:AF533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AH$3>($B533+$E533),$C533-SUM($F533:AG533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AI$3>($B533+$E533),$C533-SUM($F533:AH533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AJ$3>($B533+$E533),$C533-SUM($F533:AI533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AK$3>($B533+$E533),$C533-SUM($F533:AJ533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AL$3>($B533+$E533),$C533-SUM($F533:AK533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AM$3>($B533+$E533),$C533-SUM($F533:AL533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AN$3>($B533+$E533),$C533-SUM($F533:AM533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AO$3>($B533+$E533),$C533-SUM($F533:AN533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AP$3>($B533+$E533),$C533-SUM($F533:AO533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AQ$3>($B533+$E533),$C533-SUM($F533:AP533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AR$3>($B533+$E533),$C533-SUM($F533:AQ533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AS$3>($B533+$E533),$C533-SUM($F533:AR533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AT$3>($B533+$E533),$C533-SUM($F533:AS533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AU$3>($B533+$E533),$C533-SUM($F533:AT533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AV$3>($B533+$E533),$C533-SUM($F533:AU533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AW$3>($B533+$E533),$C533-SUM($F533:AV533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AX$3>($B533+$E533),$C533-SUM($F533:AW533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AY$3>($B533+$E533),$C533-SUM($F533:AX533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AZ$3>($B533+$E533),$C533-SUM($F533:AY533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BA$3>($B533+$E533),$C533-SUM($F533:AZ533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BB$3>($B533+$E533),$C533-SUM($F533:BA533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BC$3>($B533+$E533),$C533-SUM($F533:BB533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BD$3>($B533+$E533),$C533-SUM($F533:BC533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BE$3>($B533+$E533),$C533-SUM($F533:BD533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BF$3>($B533+$E533),$C533-SUM($F533:BE533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BG$3>($B533+$E533),$C533-SUM($F533:BF533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BH$3>($B533+$E533),$C533-SUM($F533:BG533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BI$3>($B533+$E533),$C533-SUM($F533:BH533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BJ$3>($B533+$E533),$C533-SUM($F533:BI533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BK$3>($B533+$E533),$C533-SUM($F533:BJ533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BL$3>($B533+$E533),$C533-SUM($F533:BK533),($C533/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BM$3>($B533+$E533),$C533-SUM($F533:BL533),($C533/$B533)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A530,E534+1)","v":0},{"$f":"CONCATENATE(LEFT(D533, 4)+1 &\"-\" &IF(D533>\"2007-08\",,\"0\") &RIGHT(D533,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B533=\"n/a\",\"n/a\",IF(H$3>($B533+$E534),$C534-SUM($F534:G534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(I$3>($B533+$E534),$C534-SUM($F534:H534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(J$3>($B533+$E534),$C534-SUM($F534:I534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(K$3>($B533+$E534),$C534-SUM($F534:J534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(L$3>($B533+$E534),$C534-SUM($F534:K534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(M$3>($B533+$E534),$C534-SUM($F534:L534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(N$3>($B533+$E534),$C534-SUM($F534:M534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(O$3>($B533+$E534),$C534-SUM($F534:N534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(P$3>($B533+$E534),$C534-SUM($F534:O534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Q$3>($B533+$E534),$C534-SUM($F534:P534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(R$3>($B533+$E534),$C534-SUM($F534:Q534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(S$3>($B533+$E534),$C534-SUM($F534:R534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(T$3>($B533+$E534),$C534-SUM($F534:S534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(U$3>($B533+$E534),$C534-SUM($F534:T534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(V$3>($B533+$E534),$C534-SUM($F534:U534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(W$3>($B533+$E534),$C534-SUM($F534:V534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(X$3>($B533+$E534),$C534-SUM($F534:W534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Y$3>($B533+$E534),$C534-SUM($F534:X534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Z$3>($B533+$E534),$C534-SUM($F534:Y534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AA$3>($B533+$E534),$C534-SUM($F534:Z534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AB$3>($B533+$E534),$C534-SUM($F534:AA534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AC$3>($B533+$E534),$C534-SUM($F534:AB534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AD$3>($B533+$E534),$C534-SUM($F534:AC534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AE$3>($B533+$E534),$C534-SUM($F534:AD534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AF$3>($B533+$E534),$C534-SUM($F534:AE534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AG$3>($B533+$E534),$C534-SUM($F534:AF534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AH$3>($B533+$E534),$C534-SUM($F534:AG534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AI$3>($B533+$E534),$C534-SUM($F534:AH534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AJ$3>($B533+$E534),$C534-SUM($F534:AI534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AK$3>($B533+$E534),$C534-SUM($F534:AJ534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AL$3>($B533+$E534),$C534-SUM($F534:AK534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AM$3>($B533+$E534),$C534-SUM($F534:AL534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AN$3>($B533+$E534),$C534-SUM($F534:AM534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AO$3>($B533+$E534),$C534-SUM($F534:AN534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AP$3>($B533+$E534),$C534-SUM($F534:AO534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AQ$3>($B533+$E534),$C534-SUM($F534:AP534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AR$3>($B533+$E534),$C534-SUM($F534:AQ534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AS$3>($B533+$E534),$C534-SUM($F534:AR534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AT$3>($B533+$E534),$C534-SUM($F534:AS534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AU$3>($B533+$E534),$C534-SUM($F534:AT534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AV$3>($B533+$E534),$C534-SUM($F534:AU534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AW$3>($B533+$E534),$C534-SUM($F534:AV534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AX$3>($B533+$E534),$C534-SUM($F534:AW534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AY$3>($B533+$E534),$C534-SUM($F534:AX534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AZ$3>($B533+$E534),$C534-SUM($F534:AY534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BA$3>($B533+$E534),$C534-SUM($F534:AZ534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BB$3>($B533+$E534),$C534-SUM($F534:BA534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BC$3>($B533+$E534),$C534-SUM($F534:BB534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BD$3>($B533+$E534),$C534-SUM($F534:BC534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BE$3>($B533+$E534),$C534-SUM($F534:BD534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BF$3>($B533+$E534),$C534-SUM($F534:BE534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BG$3>($B533+$E534),$C534-SUM($F534:BF534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BH$3>($B533+$E534),$C534-SUM($F534:BG534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BI$3>($B533+$E534),$C534-SUM($F534:BH534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BJ$3>($B533+$E534),$C534-SUM($F534:BI534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BK$3>($B533+$E534),$C534-SUM($F534:BJ534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BL$3>($B533+$E534),$C534-SUM($F534:BK534),($C534/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BM$3>($B533+$E534),$C534-SUM($F534:BL534),($C534/$B533)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A530)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A530,E535+1)","v":0},{"$f":"CONCATENATE(LEFT(D534, 4)+1 &\"-\" &IF(D534>\"2007-08\",,\"0\") &RIGHT(D534,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B533=\"n/a\",\"n/a\",IF(I$3>($B533+$E535),$C535-SUM($F535:H535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(J$3>($B533+$E535),$C535-SUM($F535:I535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(K$3>($B533+$E535),$C535-SUM($F535:J535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(L$3>($B533+$E535),$C535-SUM($F535:K535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(M$3>($B533+$E535),$C535-SUM($F535:L535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(N$3>($B533+$E535),$C535-SUM($F535:M535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(O$3>($B533+$E535),$C535-SUM($F535:N535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(P$3>($B533+$E535),$C535-SUM($F535:O535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Q$3>($B533+$E535),$C535-SUM($F535:P535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(R$3>($B533+$E535),$C535-SUM($F535:Q535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(S$3>($B533+$E535),$C535-SUM($F535:R535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(T$3>($B533+$E535),$C535-SUM($F535:S535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(U$3>($B533+$E535),$C535-SUM($F535:T535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(V$3>($B533+$E535),$C535-SUM($F535:U535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(W$3>($B533+$E535),$C535-SUM($F535:V535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(X$3>($B533+$E535),$C535-SUM($F535:W535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Y$3>($B533+$E535),$C535-SUM($F535:X535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Z$3>($B533+$E535),$C535-SUM($F535:Y535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AA$3>($B533+$E535),$C535-SUM($F535:Z535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AB$3>($B533+$E535),$C535-SUM($F535:AA535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AC$3>($B533+$E535),$C535-SUM($F535:AB535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AD$3>($B533+$E535),$C535-SUM($F535:AC535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AE$3>($B533+$E535),$C535-SUM($F535:AD535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AF$3>($B533+$E535),$C535-SUM($F535:AE535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AG$3>($B533+$E535),$C535-SUM($F535:AF535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AH$3>($B533+$E535),$C535-SUM($F535:AG535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AI$3>($B533+$E535),$C535-SUM($F535:AH535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AJ$3>($B533+$E535),$C535-SUM($F535:AI535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AK$3>($B533+$E535),$C535-SUM($F535:AJ535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AL$3>($B533+$E535),$C535-SUM($F535:AK535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AM$3>($B533+$E535),$C535-SUM($F535:AL535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AN$3>($B533+$E535),$C535-SUM($F535:AM535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AO$3>($B533+$E535),$C535-SUM($F535:AN535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AP$3>($B533+$E535),$C535-SUM($F535:AO535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AQ$3>($B533+$E535),$C535-SUM($F535:AP535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AR$3>($B533+$E535),$C535-SUM($F535:AQ535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AS$3>($B533+$E535),$C535-SUM($F535:AR535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AT$3>($B533+$E535),$C535-SUM($F535:AS535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AU$3>($B533+$E535),$C535-SUM($F535:AT535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AV$3>($B533+$E535),$C535-SUM($F535:AU535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AW$3>($B533+$E535),$C535-SUM($F535:AV535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AX$3>($B533+$E535),$C535-SUM($F535:AW535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AY$3>($B533+$E535),$C535-SUM($F535:AX535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AZ$3>($B533+$E535),$C535-SUM($F535:AY535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BA$3>($B533+$E535),$C535-SUM($F535:AZ535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BB$3>($B533+$E535),$C535-SUM($F535:BA535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BC$3>($B533+$E535),$C535-SUM($F535:BB535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BD$3>($B533+$E535),$C535-SUM($F535:BC535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BE$3>($B533+$E535),$C535-SUM($F535:BD535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BF$3>($B533+$E535),$C535-SUM($F535:BE535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BG$3>($B533+$E535),$C535-SUM($F535:BF535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BH$3>($B533+$E535),$C535-SUM($F535:BG535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BI$3>($B533+$E535),$C535-SUM($F535:BH535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BJ$3>($B533+$E535),$C535-SUM($F535:BI535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BK$3>($B533+$E535),$C535-SUM($F535:BJ535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BL$3>($B533+$E535),$C535-SUM($F535:BK535),($C535/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BM$3>($B533+$E535),$C535-SUM($F535:BL535),($C535/$B533)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A530,E536+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B533=\"n/a\",\"n/a\",IF(J$3>($B533+$E536),$C536-SUM($F536:I536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(K$3>($B533+$E536),$C536-SUM($F536:J536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(L$3>($B533+$E536),$C536-SUM($F536:K536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(M$3>($B533+$E536),$C536-SUM($F536:L536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(N$3>($B533+$E536),$C536-SUM($F536:M536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(O$3>($B533+$E536),$C536-SUM($F536:N536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(P$3>($B533+$E536),$C536-SUM($F536:O536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Q$3>($B533+$E536),$C536-SUM($F536:P536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(R$3>($B533+$E536),$C536-SUM($F536:Q536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(S$3>($B533+$E536),$C536-SUM($F536:R536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(T$3>($B533+$E536),$C536-SUM($F536:S536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(U$3>($B533+$E536),$C536-SUM($F536:T536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(V$3>($B533+$E536),$C536-SUM($F536:U536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(W$3>($B533+$E536),$C536-SUM($F536:V536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(X$3>($B533+$E536),$C536-SUM($F536:W536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Y$3>($B533+$E536),$C536-SUM($F536:X536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Z$3>($B533+$E536),$C536-SUM($F536:Y536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AA$3>($B533+$E536),$C536-SUM($F536:Z536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AB$3>($B533+$E536),$C536-SUM($F536:AA536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AC$3>($B533+$E536),$C536-SUM($F536:AB536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AD$3>($B533+$E536),$C536-SUM($F536:AC536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AE$3>($B533+$E536),$C536-SUM($F536:AD536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AF$3>($B533+$E536),$C536-SUM($F536:AE536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AG$3>($B533+$E536),$C536-SUM($F536:AF536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AH$3>($B533+$E536),$C536-SUM($F536:AG536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AI$3>($B533+$E536),$C536-SUM($F536:AH536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AJ$3>($B533+$E536),$C536-SUM($F536:AI536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AK$3>($B533+$E536),$C536-SUM($F536:AJ536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AL$3>($B533+$E536),$C536-SUM($F536:AK536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AM$3>($B533+$E536),$C536-SUM($F536:AL536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AN$3>($B533+$E536),$C536-SUM($F536:AM536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AO$3>($B533+$E536),$C536-SUM($F536:AN536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AP$3>($B533+$E536),$C536-SUM($F536:AO536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AQ$3>($B533+$E536),$C536-SUM($F536:AP536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AR$3>($B533+$E536),$C536-SUM($F536:AQ536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AS$3>($B533+$E536),$C536-SUM($F536:AR536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AT$3>($B533+$E536),$C536-SUM($F536:AS536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AU$3>($B533+$E536),$C536-SUM($F536:AT536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AV$3>($B533+$E536),$C536-SUM($F536:AU536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AW$3>($B533+$E536),$C536-SUM($F536:AV536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AX$3>($B533+$E536),$C536-SUM($F536:AW536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AY$3>($B533+$E536),$C536-SUM($F536:AX536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AZ$3>($B533+$E536),$C536-SUM($F536:AY536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BA$3>($B533+$E536),$C536-SUM($F536:AZ536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BB$3>($B533+$E536),$C536-SUM($F536:BA536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BC$3>($B533+$E536),$C536-SUM($F536:BB536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BD$3>($B533+$E536),$C536-SUM($F536:BC536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BE$3>($B533+$E536),$C536-SUM($F536:BD536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BF$3>($B533+$E536),$C536-SUM($F536:BE536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BG$3>($B533+$E536),$C536-SUM($F536:BF536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BH$3>($B533+$E536),$C536-SUM($F536:BG536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BI$3>($B533+$E536),$C536-SUM($F536:BH536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BJ$3>($B533+$E536),$C536-SUM($F536:BI536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BK$3>($B533+$E536),$C536-SUM($F536:BJ536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BL$3>($B533+$E536),$C536-SUM($F536:BK536),($C536/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BM$3>($B533+$E536),$C536-SUM($F536:BL536),($C536/$B533)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A530)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A530,E537+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B533=\"n/a\",\"n/a\",IF(K$3>($B533+$E537),$C537-SUM($F537:J537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(L$3>($B533+$E537),$C537-SUM($F537:K537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(M$3>($B533+$E537),$C537-SUM($F537:L537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(N$3>($B533+$E537),$C537-SUM($F537:M537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(O$3>($B533+$E537),$C537-SUM($F537:N537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(P$3>($B533+$E537),$C537-SUM($F537:O537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Q$3>($B533+$E537),$C537-SUM($F537:P537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(R$3>($B533+$E537),$C537-SUM($F537:Q537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(S$3>($B533+$E537),$C537-SUM($F537:R537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(T$3>($B533+$E537),$C537-SUM($F537:S537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(U$3>($B533+$E537),$C537-SUM($F537:T537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(V$3>($B533+$E537),$C537-SUM($F537:U537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(W$3>($B533+$E537),$C537-SUM($F537:V537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(X$3>($B533+$E537),$C537-SUM($F537:W537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Y$3>($B533+$E537),$C537-SUM($F537:X537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Z$3>($B533+$E537),$C537-SUM($F537:Y537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AA$3>($B533+$E537),$C537-SUM($F537:Z537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AB$3>($B533+$E537),$C537-SUM($F537:AA537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AC$3>($B533+$E537),$C537-SUM($F537:AB537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AD$3>($B533+$E537),$C537-SUM($F537:AC537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AE$3>($B533+$E537),$C537-SUM($F537:AD537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AF$3>($B533+$E537),$C537-SUM($F537:AE537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AG$3>($B533+$E537),$C537-SUM($F537:AF537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AH$3>($B533+$E537),$C537-SUM($F537:AG537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AI$3>($B533+$E537),$C537-SUM($F537:AH537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AJ$3>($B533+$E537),$C537-SUM($F537:AI537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AK$3>($B533+$E537),$C537-SUM($F537:AJ537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AL$3>($B533+$E537),$C537-SUM($F537:AK537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AM$3>($B533+$E537),$C537-SUM($F537:AL537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AN$3>($B533+$E537),$C537-SUM($F537:AM537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AO$3>($B533+$E537),$C537-SUM($F537:AN537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AP$3>($B533+$E537),$C537-SUM($F537:AO537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AQ$3>($B533+$E537),$C537-SUM($F537:AP537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AR$3>($B533+$E537),$C537-SUM($F537:AQ537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AS$3>($B533+$E537),$C537-SUM($F537:AR537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AT$3>($B533+$E537),$C537-SUM($F537:AS537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AU$3>($B533+$E537),$C537-SUM($F537:AT537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AV$3>($B533+$E537),$C537-SUM($F537:AU537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AW$3>($B533+$E537),$C537-SUM($F537:AV537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AX$3>($B533+$E537),$C537-SUM($F537:AW537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AY$3>($B533+$E537),$C537-SUM($F537:AX537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AZ$3>($B533+$E537),$C537-SUM($F537:AY537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BA$3>($B533+$E537),$C537-SUM($F537:AZ537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BB$3>($B533+$E537),$C537-SUM($F537:BA537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BC$3>($B533+$E537),$C537-SUM($F537:BB537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BD$3>($B533+$E537),$C537-SUM($F537:BC537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BE$3>($B533+$E537),$C537-SUM($F537:BD537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BF$3>($B533+$E537),$C537-SUM($F537:BE537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BG$3>($B533+$E537),$C537-SUM($F537:BF537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BH$3>($B533+$E537),$C537-SUM($F537:BG537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BI$3>($B533+$E537),$C537-SUM($F537:BH537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BJ$3>($B533+$E537),$C537-SUM($F537:BI537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BK$3>($B533+$E537),$C537-SUM($F537:BJ537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BL$3>($B533+$E537),$C537-SUM($F537:BK537),($C537/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BM$3>($B533+$E537),$C537-SUM($F537:BL537),($C537/$B533)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A530,E538+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B533=\"n/a\",\"n/a\",IF(L$3>($B533+$E538),$C538-SUM($F538:K538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(M$3>($B533+$E538),$C538-SUM($F538:L538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(N$3>($B533+$E538),$C538-SUM($F538:M538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(O$3>($B533+$E538),$C538-SUM($F538:N538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(P$3>($B533+$E538),$C538-SUM($F538:O538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Q$3>($B533+$E538),$C538-SUM($F538:P538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(R$3>($B533+$E538),$C538-SUM($F538:Q538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(S$3>($B533+$E538),$C538-SUM($F538:R538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(T$3>($B533+$E538),$C538-SUM($F538:S538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(U$3>($B533+$E538),$C538-SUM($F538:T538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(V$3>($B533+$E538),$C538-SUM($F538:U538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(W$3>($B533+$E538),$C538-SUM($F538:V538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(X$3>($B533+$E538),$C538-SUM($F538:W538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Y$3>($B533+$E538),$C538-SUM($F538:X538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(Z$3>($B533+$E538),$C538-SUM($F538:Y538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AA$3>($B533+$E538),$C538-SUM($F538:Z538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AB$3>($B533+$E538),$C538-SUM($F538:AA538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AC$3>($B533+$E538),$C538-SUM($F538:AB538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AD$3>($B533+$E538),$C538-SUM($F538:AC538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AE$3>($B533+$E538),$C538-SUM($F538:AD538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AF$3>($B533+$E538),$C538-SUM($F538:AE538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AG$3>($B533+$E538),$C538-SUM($F538:AF538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AH$3>($B533+$E538),$C538-SUM($F538:AG538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AI$3>($B533+$E538),$C538-SUM($F538:AH538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AJ$3>($B533+$E538),$C538-SUM($F538:AI538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AK$3>($B533+$E538),$C538-SUM($F538:AJ538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AL$3>($B533+$E538),$C538-SUM($F538:AK538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AM$3>($B533+$E538),$C538-SUM($F538:AL538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AN$3>($B533+$E538),$C538-SUM($F538:AM538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AO$3>($B533+$E538),$C538-SUM($F538:AN538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AP$3>($B533+$E538),$C538-SUM($F538:AO538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AQ$3>($B533+$E538),$C538-SUM($F538:AP538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AR$3>($B533+$E538),$C538-SUM($F538:AQ538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AS$3>($B533+$E538),$C538-SUM($F538:AR538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AT$3>($B533+$E538),$C538-SUM($F538:AS538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AU$3>($B533+$E538),$C538-SUM($F538:AT538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AV$3>($B533+$E538),$C538-SUM($F538:AU538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AW$3>($B533+$E538),$C538-SUM($F538:AV538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AX$3>($B533+$E538),$C538-SUM($F538:AW538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AY$3>($B533+$E538),$C538-SUM($F538:AX538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(AZ$3>($B533+$E538),$C538-SUM($F538:AY538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BA$3>($B533+$E538),$C538-SUM($F538:AZ538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BB$3>($B533+$E538),$C538-SUM($F538:BA538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BC$3>($B533+$E538),$C538-SUM($F538:BB538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BD$3>($B533+$E538),$C538-SUM($F538:BC538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BE$3>($B533+$E538),$C538-SUM($F538:BD538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BF$3>($B533+$E538),$C538-SUM($F538:BE538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BG$3>($B533+$E538),$C538-SUM($F538:BF538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BH$3>($B533+$E538),$C538-SUM($F538:BG538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BI$3>($B533+$E538),$C538-SUM($F538:BH538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BJ$3>($B533+$E538),$C538-SUM($F538:BI538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BK$3>($B533+$E538),$C538-SUM($F538:BJ538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BL$3>($B533+$E538),$C538-SUM($F538:BK538),($C538/$B533)))","v":0},{"$f":"IF($B533=\"n/a\",\"n/a\",IF(BM$3>($B533+$E538),$C538-SUM($F538:BL538),($C538/$B533)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B530","v":"Asset27 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F531:F548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL531:AL548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A530+1","v":28},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A550))","v":"Asset28 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B555=\"n/a\",\"n/a\",IF(F$3>$B555,+$B557,+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(G$3>$B555,+$B557-SUM($F551:F551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(H$3>$B555,+$B557-SUM($F551:G551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(I$3>$B555,+$B557-SUM($F551:H551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(J$3>$B555,+$B557-SUM($F551:I551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(K$3>$B555,+$B557-SUM($F551:J551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(L$3>$B555,+$B557-SUM($F551:K551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(M$3>$B555,+$B557-SUM($F551:L551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(N$3>$B555,+$B557-SUM($F551:M551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(O$3>$B555,+$B557-SUM($F551:N551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(P$3>$B555,+$B557-SUM($F551:O551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(Q$3>$B555,+$B557-SUM($F551:P551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(R$3>$B555,+$B557-SUM($F551:Q551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(S$3>$B555,+$B557-SUM($F551:R551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(T$3>$B555,+$B557-SUM($F551:S551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(U$3>$B555,+$B557-SUM($F551:T551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(V$3>$B555,+$B557-SUM($F551:U551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(W$3>$B555,+$B557-SUM($F551:V551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(X$3>$B555,+$B557-SUM($F551:W551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(Y$3>$B555,+$B557-SUM($F551:X551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(Z$3>$B555,+$B557-SUM($F551:Y551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AA$3>$B555,+$B557-SUM($F551:Z551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AB$3>$B555,+$B557-SUM($F551:AA551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AC$3>$B555,+$B557-SUM($F551:AB551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AD$3>$B555,+$B557-SUM($F551:AC551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AE$3>$B555,+$B557-SUM($F551:AD551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AF$3>$B555,+$B557-SUM($F551:AE551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AG$3>$B555,+$B557-SUM($F551:AF551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AH$3>$B555,+$B557-SUM($F551:AG551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AI$3>$B555,+$B557-SUM($F551:AH551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AJ$3>$B555,+$B557-SUM($F551:AI551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AK$3>$B555,+$B557-SUM($F551:AJ551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AL$3>$B555,+$B557-SUM($F551:AK551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AM$3>$B555,+$B557-SUM($F551:AL551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AN$3>$B555,+$B557-SUM($F551:AM551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AO$3>$B555,+$B557-SUM($F551:AN551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AP$3>$B555,+$B557-SUM($F551:AO551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AQ$3>$B555,+$B557-SUM($F551:AP551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AR$3>$B555,+$B557-SUM($F551:AQ551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AS$3>$B555,+$B557-SUM($F551:AR551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AT$3>$B555,+$B557-SUM($F551:AS551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AU$3>$B555,+$B557-SUM($F551:AT551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AV$3>$B555,+$B557-SUM($F551:AU551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AW$3>$B555,+$B557-SUM($F551:AV551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AX$3>$B555,+$B557-SUM($F551:AW551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AY$3>$B555,+$B557-SUM($F551:AX551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(AZ$3>$B555,+$B557-SUM($F551:AY551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BA$3>$B555,+$B557-SUM($F551:AZ551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BB$3>$B555,+$B557-SUM($F551:BA551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BC$3>$B555,+$B557-SUM($F551:BB551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BD$3>$B555,+$B557-SUM($F551:BC551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BE$3>$B555,+$B557-SUM($F551:BD551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BF$3>$B555,+$B557-SUM($F551:BE551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BG$3>$B555,+$B557-SUM($F551:BF551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BH$3>$B555,+$B557-SUM($F551:BG551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BI$3>$B555,+$B557-SUM($F551:BH551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BJ$3>$B555,+$B557-SUM($F551:BI551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BK$3>$B555,+$B557-SUM($F551:BJ551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BL$3>$B555,+$B557-SUM($F551:BK551),+$B557/$B555))","v":0},{"$f":"IF($B555=\"n/a\",\"n/a\",IF(BM$3>$B555,+$B557-SUM($F551:BL551),+$B557/$B555))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A550)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A550,E553+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B553=\"n/a\",\"n/a\",IF(G$3>($B553+$E553),$C553-SUM($F553:F553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(H$3>($B553+$E553),$C553-SUM($F553:G553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(I$3>($B553+$E553),$C553-SUM($F553:H553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(J$3>($B553+$E553),$C553-SUM($F553:I553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(K$3>($B553+$E553),$C553-SUM($F553:J553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(L$3>($B553+$E553),$C553-SUM($F553:K553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(M$3>($B553+$E553),$C553-SUM($F553:L553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(N$3>($B553+$E553),$C553-SUM($F553:M553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(O$3>($B553+$E553),$C553-SUM($F553:N553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(P$3>($B553+$E553),$C553-SUM($F553:O553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Q$3>($B553+$E553),$C553-SUM($F553:P553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(R$3>($B553+$E553),$C553-SUM($F553:Q553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(S$3>($B553+$E553),$C553-SUM($F553:R553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(T$3>($B553+$E553),$C553-SUM($F553:S553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(U$3>($B553+$E553),$C553-SUM($F553:T553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(V$3>($B553+$E553),$C553-SUM($F553:U553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(W$3>($B553+$E553),$C553-SUM($F553:V553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(X$3>($B553+$E553),$C553-SUM($F553:W553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Y$3>($B553+$E553),$C553-SUM($F553:X553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Z$3>($B553+$E553),$C553-SUM($F553:Y553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AA$3>($B553+$E553),$C553-SUM($F553:Z553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AB$3>($B553+$E553),$C553-SUM($F553:AA553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AC$3>($B553+$E553),$C553-SUM($F553:AB553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AD$3>($B553+$E553),$C553-SUM($F553:AC553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AE$3>($B553+$E553),$C553-SUM($F553:AD553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AF$3>($B553+$E553),$C553-SUM($F553:AE553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AG$3>($B553+$E553),$C553-SUM($F553:AF553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AH$3>($B553+$E553),$C553-SUM($F553:AG553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AI$3>($B553+$E553),$C553-SUM($F553:AH553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AJ$3>($B553+$E553),$C553-SUM($F553:AI553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AK$3>($B553+$E553),$C553-SUM($F553:AJ553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AL$3>($B553+$E553),$C553-SUM($F553:AK553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AM$3>($B553+$E553),$C553-SUM($F553:AL553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AN$3>($B553+$E553),$C553-SUM($F553:AM553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AO$3>($B553+$E553),$C553-SUM($F553:AN553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AP$3>($B553+$E553),$C553-SUM($F553:AO553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AQ$3>($B553+$E553),$C553-SUM($F553:AP553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AR$3>($B553+$E553),$C553-SUM($F553:AQ553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AS$3>($B553+$E553),$C553-SUM($F553:AR553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AT$3>($B553+$E553),$C553-SUM($F553:AS553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AU$3>($B553+$E553),$C553-SUM($F553:AT553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AV$3>($B553+$E553),$C553-SUM($F553:AU553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AW$3>($B553+$E553),$C553-SUM($F553:AV553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AX$3>($B553+$E553),$C553-SUM($F553:AW553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AY$3>($B553+$E553),$C553-SUM($F553:AX553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AZ$3>($B553+$E553),$C553-SUM($F553:AY553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BA$3>($B553+$E553),$C553-SUM($F553:AZ553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BB$3>($B553+$E553),$C553-SUM($F553:BA553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BC$3>($B553+$E553),$C553-SUM($F553:BB553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BD$3>($B553+$E553),$C553-SUM($F553:BC553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BE$3>($B553+$E553),$C553-SUM($F553:BD553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BF$3>($B553+$E553),$C553-SUM($F553:BE553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BG$3>($B553+$E553),$C553-SUM($F553:BF553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BH$3>($B553+$E553),$C553-SUM($F553:BG553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BI$3>($B553+$E553),$C553-SUM($F553:BH553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BJ$3>($B553+$E553),$C553-SUM($F553:BI553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BK$3>($B553+$E553),$C553-SUM($F553:BJ553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BL$3>($B553+$E553),$C553-SUM($F553:BK553),($C553/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BM$3>($B553+$E553),$C553-SUM($F553:BL553),($C553/$B553)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A550,E554+1)","v":0},{"$f":"CONCATENATE(LEFT(D553, 4)+1 &\"-\" &IF(D553>\"2007-08\",,\"0\") &RIGHT(D553,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B553=\"n/a\",\"n/a\",IF(H$3>($B553+$E554),$C554-SUM($F554:G554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(I$3>($B553+$E554),$C554-SUM($F554:H554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(J$3>($B553+$E554),$C554-SUM($F554:I554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(K$3>($B553+$E554),$C554-SUM($F554:J554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(L$3>($B553+$E554),$C554-SUM($F554:K554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(M$3>($B553+$E554),$C554-SUM($F554:L554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(N$3>($B553+$E554),$C554-SUM($F554:M554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(O$3>($B553+$E554),$C554-SUM($F554:N554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(P$3>($B553+$E554),$C554-SUM($F554:O554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Q$3>($B553+$E554),$C554-SUM($F554:P554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(R$3>($B553+$E554),$C554-SUM($F554:Q554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(S$3>($B553+$E554),$C554-SUM($F554:R554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(T$3>($B553+$E554),$C554-SUM($F554:S554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(U$3>($B553+$E554),$C554-SUM($F554:T554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(V$3>($B553+$E554),$C554-SUM($F554:U554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(W$3>($B553+$E554),$C554-SUM($F554:V554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(X$3>($B553+$E554),$C554-SUM($F554:W554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Y$3>($B553+$E554),$C554-SUM($F554:X554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Z$3>($B553+$E554),$C554-SUM($F554:Y554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AA$3>($B553+$E554),$C554-SUM($F554:Z554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AB$3>($B553+$E554),$C554-SUM($F554:AA554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AC$3>($B553+$E554),$C554-SUM($F554:AB554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AD$3>($B553+$E554),$C554-SUM($F554:AC554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AE$3>($B553+$E554),$C554-SUM($F554:AD554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AF$3>($B553+$E554),$C554-SUM($F554:AE554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AG$3>($B553+$E554),$C554-SUM($F554:AF554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AH$3>($B553+$E554),$C554-SUM($F554:AG554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AI$3>($B553+$E554),$C554-SUM($F554:AH554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AJ$3>($B553+$E554),$C554-SUM($F554:AI554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AK$3>($B553+$E554),$C554-SUM($F554:AJ554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AL$3>($B553+$E554),$C554-SUM($F554:AK554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AM$3>($B553+$E554),$C554-SUM($F554:AL554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AN$3>($B553+$E554),$C554-SUM($F554:AM554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AO$3>($B553+$E554),$C554-SUM($F554:AN554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AP$3>($B553+$E554),$C554-SUM($F554:AO554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AQ$3>($B553+$E554),$C554-SUM($F554:AP554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AR$3>($B553+$E554),$C554-SUM($F554:AQ554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AS$3>($B553+$E554),$C554-SUM($F554:AR554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AT$3>($B553+$E554),$C554-SUM($F554:AS554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AU$3>($B553+$E554),$C554-SUM($F554:AT554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AV$3>($B553+$E554),$C554-SUM($F554:AU554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AW$3>($B553+$E554),$C554-SUM($F554:AV554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AX$3>($B553+$E554),$C554-SUM($F554:AW554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AY$3>($B553+$E554),$C554-SUM($F554:AX554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AZ$3>($B553+$E554),$C554-SUM($F554:AY554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BA$3>($B553+$E554),$C554-SUM($F554:AZ554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BB$3>($B553+$E554),$C554-SUM($F554:BA554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BC$3>($B553+$E554),$C554-SUM($F554:BB554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BD$3>($B553+$E554),$C554-SUM($F554:BC554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BE$3>($B553+$E554),$C554-SUM($F554:BD554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BF$3>($B553+$E554),$C554-SUM($F554:BE554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BG$3>($B553+$E554),$C554-SUM($F554:BF554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BH$3>($B553+$E554),$C554-SUM($F554:BG554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BI$3>($B553+$E554),$C554-SUM($F554:BH554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BJ$3>($B553+$E554),$C554-SUM($F554:BI554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BK$3>($B553+$E554),$C554-SUM($F554:BJ554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BL$3>($B553+$E554),$C554-SUM($F554:BK554),($C554/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BM$3>($B553+$E554),$C554-SUM($F554:BL554),($C554/$B553)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A550)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A550,E555+1)","v":0},{"$f":"CONCATENATE(LEFT(D554, 4)+1 &\"-\" &IF(D554>\"2007-08\",,\"0\") &RIGHT(D554,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B553=\"n/a\",\"n/a\",IF(I$3>($B553+$E555),$C555-SUM($F555:H555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(J$3>($B553+$E555),$C555-SUM($F555:I555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(K$3>($B553+$E555),$C555-SUM($F555:J555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(L$3>($B553+$E555),$C555-SUM($F555:K555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(M$3>($B553+$E555),$C555-SUM($F555:L555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(N$3>($B553+$E555),$C555-SUM($F555:M555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(O$3>($B553+$E555),$C555-SUM($F555:N555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(P$3>($B553+$E555),$C555-SUM($F555:O555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Q$3>($B553+$E555),$C555-SUM($F555:P555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(R$3>($B553+$E555),$C555-SUM($F555:Q555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(S$3>($B553+$E555),$C555-SUM($F555:R555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(T$3>($B553+$E555),$C555-SUM($F555:S555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(U$3>($B553+$E555),$C555-SUM($F555:T555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(V$3>($B553+$E555),$C555-SUM($F555:U555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(W$3>($B553+$E555),$C555-SUM($F555:V555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(X$3>($B553+$E555),$C555-SUM($F555:W555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Y$3>($B553+$E555),$C555-SUM($F555:X555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Z$3>($B553+$E555),$C555-SUM($F555:Y555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AA$3>($B553+$E555),$C555-SUM($F555:Z555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AB$3>($B553+$E555),$C555-SUM($F555:AA555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AC$3>($B553+$E555),$C555-SUM($F555:AB555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AD$3>($B553+$E555),$C555-SUM($F555:AC555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AE$3>($B553+$E555),$C555-SUM($F555:AD555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AF$3>($B553+$E555),$C555-SUM($F555:AE555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AG$3>($B553+$E555),$C555-SUM($F555:AF555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AH$3>($B553+$E555),$C555-SUM($F555:AG555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AI$3>($B553+$E555),$C555-SUM($F555:AH555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AJ$3>($B553+$E555),$C555-SUM($F555:AI555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AK$3>($B553+$E555),$C555-SUM($F555:AJ555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AL$3>($B553+$E555),$C555-SUM($F555:AK555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AM$3>($B553+$E555),$C555-SUM($F555:AL555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AN$3>($B553+$E555),$C555-SUM($F555:AM555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AO$3>($B553+$E555),$C555-SUM($F555:AN555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AP$3>($B553+$E555),$C555-SUM($F555:AO555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AQ$3>($B553+$E555),$C555-SUM($F555:AP555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AR$3>($B553+$E555),$C555-SUM($F555:AQ555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AS$3>($B553+$E555),$C555-SUM($F555:AR555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AT$3>($B553+$E555),$C555-SUM($F555:AS555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AU$3>($B553+$E555),$C555-SUM($F555:AT555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AV$3>($B553+$E555),$C555-SUM($F555:AU555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AW$3>($B553+$E555),$C555-SUM($F555:AV555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AX$3>($B553+$E555),$C555-SUM($F555:AW555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AY$3>($B553+$E555),$C555-SUM($F555:AX555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AZ$3>($B553+$E555),$C555-SUM($F555:AY555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BA$3>($B553+$E555),$C555-SUM($F555:AZ555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BB$3>($B553+$E555),$C555-SUM($F555:BA555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BC$3>($B553+$E555),$C555-SUM($F555:BB555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BD$3>($B553+$E555),$C555-SUM($F555:BC555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BE$3>($B553+$E555),$C555-SUM($F555:BD555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BF$3>($B553+$E555),$C555-SUM($F555:BE555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BG$3>($B553+$E555),$C555-SUM($F555:BF555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BH$3>($B553+$E555),$C555-SUM($F555:BG555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BI$3>($B553+$E555),$C555-SUM($F555:BH555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BJ$3>($B553+$E555),$C555-SUM($F555:BI555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BK$3>($B553+$E555),$C555-SUM($F555:BJ555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BL$3>($B553+$E555),$C555-SUM($F555:BK555),($C555/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BM$3>($B553+$E555),$C555-SUM($F555:BL555),($C555/$B553)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A550,E556+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B553=\"n/a\",\"n/a\",IF(J$3>($B553+$E556),$C556-SUM($F556:I556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(K$3>($B553+$E556),$C556-SUM($F556:J556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(L$3>($B553+$E556),$C556-SUM($F556:K556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(M$3>($B553+$E556),$C556-SUM($F556:L556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(N$3>($B553+$E556),$C556-SUM($F556:M556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(O$3>($B553+$E556),$C556-SUM($F556:N556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(P$3>($B553+$E556),$C556-SUM($F556:O556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Q$3>($B553+$E556),$C556-SUM($F556:P556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(R$3>($B553+$E556),$C556-SUM($F556:Q556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(S$3>($B553+$E556),$C556-SUM($F556:R556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(T$3>($B553+$E556),$C556-SUM($F556:S556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(U$3>($B553+$E556),$C556-SUM($F556:T556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(V$3>($B553+$E556),$C556-SUM($F556:U556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(W$3>($B553+$E556),$C556-SUM($F556:V556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(X$3>($B553+$E556),$C556-SUM($F556:W556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Y$3>($B553+$E556),$C556-SUM($F556:X556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Z$3>($B553+$E556),$C556-SUM($F556:Y556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AA$3>($B553+$E556),$C556-SUM($F556:Z556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AB$3>($B553+$E556),$C556-SUM($F556:AA556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AC$3>($B553+$E556),$C556-SUM($F556:AB556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AD$3>($B553+$E556),$C556-SUM($F556:AC556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AE$3>($B553+$E556),$C556-SUM($F556:AD556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AF$3>($B553+$E556),$C556-SUM($F556:AE556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AG$3>($B553+$E556),$C556-SUM($F556:AF556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AH$3>($B553+$E556),$C556-SUM($F556:AG556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AI$3>($B553+$E556),$C556-SUM($F556:AH556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AJ$3>($B553+$E556),$C556-SUM($F556:AI556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AK$3>($B553+$E556),$C556-SUM($F556:AJ556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AL$3>($B553+$E556),$C556-SUM($F556:AK556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AM$3>($B553+$E556),$C556-SUM($F556:AL556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AN$3>($B553+$E556),$C556-SUM($F556:AM556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AO$3>($B553+$E556),$C556-SUM($F556:AN556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AP$3>($B553+$E556),$C556-SUM($F556:AO556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AQ$3>($B553+$E556),$C556-SUM($F556:AP556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AR$3>($B553+$E556),$C556-SUM($F556:AQ556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AS$3>($B553+$E556),$C556-SUM($F556:AR556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AT$3>($B553+$E556),$C556-SUM($F556:AS556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AU$3>($B553+$E556),$C556-SUM($F556:AT556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AV$3>($B553+$E556),$C556-SUM($F556:AU556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AW$3>($B553+$E556),$C556-SUM($F556:AV556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AX$3>($B553+$E556),$C556-SUM($F556:AW556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AY$3>($B553+$E556),$C556-SUM($F556:AX556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AZ$3>($B553+$E556),$C556-SUM($F556:AY556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BA$3>($B553+$E556),$C556-SUM($F556:AZ556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BB$3>($B553+$E556),$C556-SUM($F556:BA556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BC$3>($B553+$E556),$C556-SUM($F556:BB556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BD$3>($B553+$E556),$C556-SUM($F556:BC556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BE$3>($B553+$E556),$C556-SUM($F556:BD556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BF$3>($B553+$E556),$C556-SUM($F556:BE556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BG$3>($B553+$E556),$C556-SUM($F556:BF556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BH$3>($B553+$E556),$C556-SUM($F556:BG556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BI$3>($B553+$E556),$C556-SUM($F556:BH556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BJ$3>($B553+$E556),$C556-SUM($F556:BI556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BK$3>($B553+$E556),$C556-SUM($F556:BJ556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BL$3>($B553+$E556),$C556-SUM($F556:BK556),($C556/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BM$3>($B553+$E556),$C556-SUM($F556:BL556),($C556/$B553)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A550)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A550,E557+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B553=\"n/a\",\"n/a\",IF(K$3>($B553+$E557),$C557-SUM($F557:J557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(L$3>($B553+$E557),$C557-SUM($F557:K557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(M$3>($B553+$E557),$C557-SUM($F557:L557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(N$3>($B553+$E557),$C557-SUM($F557:M557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(O$3>($B553+$E557),$C557-SUM($F557:N557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(P$3>($B553+$E557),$C557-SUM($F557:O557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Q$3>($B553+$E557),$C557-SUM($F557:P557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(R$3>($B553+$E557),$C557-SUM($F557:Q557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(S$3>($B553+$E557),$C557-SUM($F557:R557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(T$3>($B553+$E557),$C557-SUM($F557:S557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(U$3>($B553+$E557),$C557-SUM($F557:T557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(V$3>($B553+$E557),$C557-SUM($F557:U557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(W$3>($B553+$E557),$C557-SUM($F557:V557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(X$3>($B553+$E557),$C557-SUM($F557:W557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Y$3>($B553+$E557),$C557-SUM($F557:X557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Z$3>($B553+$E557),$C557-SUM($F557:Y557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AA$3>($B553+$E557),$C557-SUM($F557:Z557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AB$3>($B553+$E557),$C557-SUM($F557:AA557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AC$3>($B553+$E557),$C557-SUM($F557:AB557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AD$3>($B553+$E557),$C557-SUM($F557:AC557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AE$3>($B553+$E557),$C557-SUM($F557:AD557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AF$3>($B553+$E557),$C557-SUM($F557:AE557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AG$3>($B553+$E557),$C557-SUM($F557:AF557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AH$3>($B553+$E557),$C557-SUM($F557:AG557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AI$3>($B553+$E557),$C557-SUM($F557:AH557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AJ$3>($B553+$E557),$C557-SUM($F557:AI557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AK$3>($B553+$E557),$C557-SUM($F557:AJ557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AL$3>($B553+$E557),$C557-SUM($F557:AK557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AM$3>($B553+$E557),$C557-SUM($F557:AL557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AN$3>($B553+$E557),$C557-SUM($F557:AM557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AO$3>($B553+$E557),$C557-SUM($F557:AN557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AP$3>($B553+$E557),$C557-SUM($F557:AO557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AQ$3>($B553+$E557),$C557-SUM($F557:AP557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AR$3>($B553+$E557),$C557-SUM($F557:AQ557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AS$3>($B553+$E557),$C557-SUM($F557:AR557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AT$3>($B553+$E557),$C557-SUM($F557:AS557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AU$3>($B553+$E557),$C557-SUM($F557:AT557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AV$3>($B553+$E557),$C557-SUM($F557:AU557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AW$3>($B553+$E557),$C557-SUM($F557:AV557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AX$3>($B553+$E557),$C557-SUM($F557:AW557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AY$3>($B553+$E557),$C557-SUM($F557:AX557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AZ$3>($B553+$E557),$C557-SUM($F557:AY557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BA$3>($B553+$E557),$C557-SUM($F557:AZ557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BB$3>($B553+$E557),$C557-SUM($F557:BA557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BC$3>($B553+$E557),$C557-SUM($F557:BB557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BD$3>($B553+$E557),$C557-SUM($F557:BC557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BE$3>($B553+$E557),$C557-SUM($F557:BD557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BF$3>($B553+$E557),$C557-SUM($F557:BE557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BG$3>($B553+$E557),$C557-SUM($F557:BF557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BH$3>($B553+$E557),$C557-SUM($F557:BG557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BI$3>($B553+$E557),$C557-SUM($F557:BH557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BJ$3>($B553+$E557),$C557-SUM($F557:BI557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BK$3>($B553+$E557),$C557-SUM($F557:BJ557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BL$3>($B553+$E557),$C557-SUM($F557:BK557),($C557/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BM$3>($B553+$E557),$C557-SUM($F557:BL557),($C557/$B553)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A550,E558+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B553=\"n/a\",\"n/a\",IF(L$3>($B553+$E558),$C558-SUM($F558:K558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(M$3>($B553+$E558),$C558-SUM($F558:L558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(N$3>($B553+$E558),$C558-SUM($F558:M558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(O$3>($B553+$E558),$C558-SUM($F558:N558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(P$3>($B553+$E558),$C558-SUM($F558:O558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Q$3>($B553+$E558),$C558-SUM($F558:P558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(R$3>($B553+$E558),$C558-SUM($F558:Q558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(S$3>($B553+$E558),$C558-SUM($F558:R558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(T$3>($B553+$E558),$C558-SUM($F558:S558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(U$3>($B553+$E558),$C558-SUM($F558:T558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(V$3>($B553+$E558),$C558-SUM($F558:U558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(W$3>($B553+$E558),$C558-SUM($F558:V558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(X$3>($B553+$E558),$C558-SUM($F558:W558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Y$3>($B553+$E558),$C558-SUM($F558:X558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(Z$3>($B553+$E558),$C558-SUM($F558:Y558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AA$3>($B553+$E558),$C558-SUM($F558:Z558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AB$3>($B553+$E558),$C558-SUM($F558:AA558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AC$3>($B553+$E558),$C558-SUM($F558:AB558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AD$3>($B553+$E558),$C558-SUM($F558:AC558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AE$3>($B553+$E558),$C558-SUM($F558:AD558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AF$3>($B553+$E558),$C558-SUM($F558:AE558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AG$3>($B553+$E558),$C558-SUM($F558:AF558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AH$3>($B553+$E558),$C558-SUM($F558:AG558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AI$3>($B553+$E558),$C558-SUM($F558:AH558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AJ$3>($B553+$E558),$C558-SUM($F558:AI558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AK$3>($B553+$E558),$C558-SUM($F558:AJ558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AL$3>($B553+$E558),$C558-SUM($F558:AK558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AM$3>($B553+$E558),$C558-SUM($F558:AL558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AN$3>($B553+$E558),$C558-SUM($F558:AM558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AO$3>($B553+$E558),$C558-SUM($F558:AN558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AP$3>($B553+$E558),$C558-SUM($F558:AO558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AQ$3>($B553+$E558),$C558-SUM($F558:AP558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AR$3>($B553+$E558),$C558-SUM($F558:AQ558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AS$3>($B553+$E558),$C558-SUM($F558:AR558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AT$3>($B553+$E558),$C558-SUM($F558:AS558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AU$3>($B553+$E558),$C558-SUM($F558:AT558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AV$3>($B553+$E558),$C558-SUM($F558:AU558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AW$3>($B553+$E558),$C558-SUM($F558:AV558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AX$3>($B553+$E558),$C558-SUM($F558:AW558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AY$3>($B553+$E558),$C558-SUM($F558:AX558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(AZ$3>($B553+$E558),$C558-SUM($F558:AY558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BA$3>($B553+$E558),$C558-SUM($F558:AZ558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BB$3>($B553+$E558),$C558-SUM($F558:BA558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BC$3>($B553+$E558),$C558-SUM($F558:BB558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BD$3>($B553+$E558),$C558-SUM($F558:BC558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BE$3>($B553+$E558),$C558-SUM($F558:BD558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BF$3>($B553+$E558),$C558-SUM($F558:BE558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BG$3>($B553+$E558),$C558-SUM($F558:BF558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BH$3>($B553+$E558),$C558-SUM($F558:BG558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BI$3>($B553+$E558),$C558-SUM($F558:BH558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BJ$3>($B553+$E558),$C558-SUM($F558:BI558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BK$3>($B553+$E558),$C558-SUM($F558:BJ558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BL$3>($B553+$E558),$C558-SUM($F558:BK558),($C558/$B553)))","v":0},{"$f":"IF($B553=\"n/a\",\"n/a\",IF(BM$3>($B553+$E558),$C558-SUM($F558:BL558),($C558/$B553)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B550","v":"Asset28 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F551:F568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL551:AL568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A550+1","v":29},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A570))","v":"Asset29 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B575=\"n/a\",\"n/a\",IF(F$3>$B575,+$B577,+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(G$3>$B575,+$B577-SUM($F571:F571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(H$3>$B575,+$B577-SUM($F571:G571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(I$3>$B575,+$B577-SUM($F571:H571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(J$3>$B575,+$B577-SUM($F571:I571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(K$3>$B575,+$B577-SUM($F571:J571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(L$3>$B575,+$B577-SUM($F571:K571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(M$3>$B575,+$B577-SUM($F571:L571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(N$3>$B575,+$B577-SUM($F571:M571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(O$3>$B575,+$B577-SUM($F571:N571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(P$3>$B575,+$B577-SUM($F571:O571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(Q$3>$B575,+$B577-SUM($F571:P571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(R$3>$B575,+$B577-SUM($F571:Q571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(S$3>$B575,+$B577-SUM($F571:R571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(T$3>$B575,+$B577-SUM($F571:S571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(U$3>$B575,+$B577-SUM($F571:T571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(V$3>$B575,+$B577-SUM($F571:U571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(W$3>$B575,+$B577-SUM($F571:V571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(X$3>$B575,+$B577-SUM($F571:W571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(Y$3>$B575,+$B577-SUM($F571:X571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(Z$3>$B575,+$B577-SUM($F571:Y571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AA$3>$B575,+$B577-SUM($F571:Z571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AB$3>$B575,+$B577-SUM($F571:AA571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AC$3>$B575,+$B577-SUM($F571:AB571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AD$3>$B575,+$B577-SUM($F571:AC571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AE$3>$B575,+$B577-SUM($F571:AD571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AF$3>$B575,+$B577-SUM($F571:AE571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AG$3>$B575,+$B577-SUM($F571:AF571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AH$3>$B575,+$B577-SUM($F571:AG571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AI$3>$B575,+$B577-SUM($F571:AH571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AJ$3>$B575,+$B577-SUM($F571:AI571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AK$3>$B575,+$B577-SUM($F571:AJ571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AL$3>$B575,+$B577-SUM($F571:AK571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AM$3>$B575,+$B577-SUM($F571:AL571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AN$3>$B575,+$B577-SUM($F571:AM571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AO$3>$B575,+$B577-SUM($F571:AN571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AP$3>$B575,+$B577-SUM($F571:AO571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AQ$3>$B575,+$B577-SUM($F571:AP571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AR$3>$B575,+$B577-SUM($F571:AQ571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AS$3>$B575,+$B577-SUM($F571:AR571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AT$3>$B575,+$B577-SUM($F571:AS571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AU$3>$B575,+$B577-SUM($F571:AT571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AV$3>$B575,+$B577-SUM($F571:AU571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AW$3>$B575,+$B577-SUM($F571:AV571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AX$3>$B575,+$B577-SUM($F571:AW571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AY$3>$B575,+$B577-SUM($F571:AX571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(AZ$3>$B575,+$B577-SUM($F571:AY571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BA$3>$B575,+$B577-SUM($F571:AZ571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BB$3>$B575,+$B577-SUM($F571:BA571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BC$3>$B575,+$B577-SUM($F571:BB571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BD$3>$B575,+$B577-SUM($F571:BC571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BE$3>$B575,+$B577-SUM($F571:BD571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BF$3>$B575,+$B577-SUM($F571:BE571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BG$3>$B575,+$B577-SUM($F571:BF571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BH$3>$B575,+$B577-SUM($F571:BG571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BI$3>$B575,+$B577-SUM($F571:BH571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BJ$3>$B575,+$B577-SUM($F571:BI571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BK$3>$B575,+$B577-SUM($F571:BJ571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BL$3>$B575,+$B577-SUM($F571:BK571),+$B577/$B575))","v":0},{"$f":"IF($B575=\"n/a\",\"n/a\",IF(BM$3>$B575,+$B577-SUM($F571:BL571),+$B577/$B575))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A570)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A570,E573+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B573=\"n/a\",\"n/a\",IF(G$3>($B573+$E573),$C573-SUM($F573:F573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(H$3>($B573+$E573),$C573-SUM($F573:G573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(I$3>($B573+$E573),$C573-SUM($F573:H573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(J$3>($B573+$E573),$C573-SUM($F573:I573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(K$3>($B573+$E573),$C573-SUM($F573:J573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(L$3>($B573+$E573),$C573-SUM($F573:K573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(M$3>($B573+$E573),$C573-SUM($F573:L573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(N$3>($B573+$E573),$C573-SUM($F573:M573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(O$3>($B573+$E573),$C573-SUM($F573:N573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(P$3>($B573+$E573),$C573-SUM($F573:O573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Q$3>($B573+$E573),$C573-SUM($F573:P573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(R$3>($B573+$E573),$C573-SUM($F573:Q573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(S$3>($B573+$E573),$C573-SUM($F573:R573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(T$3>($B573+$E573),$C573-SUM($F573:S573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(U$3>($B573+$E573),$C573-SUM($F573:T573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(V$3>($B573+$E573),$C573-SUM($F573:U573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(W$3>($B573+$E573),$C573-SUM($F573:V573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(X$3>($B573+$E573),$C573-SUM($F573:W573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Y$3>($B573+$E573),$C573-SUM($F573:X573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Z$3>($B573+$E573),$C573-SUM($F573:Y573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AA$3>($B573+$E573),$C573-SUM($F573:Z573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AB$3>($B573+$E573),$C573-SUM($F573:AA573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AC$3>($B573+$E573),$C573-SUM($F573:AB573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AD$3>($B573+$E573),$C573-SUM($F573:AC573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AE$3>($B573+$E573),$C573-SUM($F573:AD573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AF$3>($B573+$E573),$C573-SUM($F573:AE573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AG$3>($B573+$E573),$C573-SUM($F573:AF573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AH$3>($B573+$E573),$C573-SUM($F573:AG573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AI$3>($B573+$E573),$C573-SUM($F573:AH573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AJ$3>($B573+$E573),$C573-SUM($F573:AI573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AK$3>($B573+$E573),$C573-SUM($F573:AJ573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AL$3>($B573+$E573),$C573-SUM($F573:AK573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AM$3>($B573+$E573),$C573-SUM($F573:AL573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AN$3>($B573+$E573),$C573-SUM($F573:AM573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AO$3>($B573+$E573),$C573-SUM($F573:AN573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AP$3>($B573+$E573),$C573-SUM($F573:AO573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AQ$3>($B573+$E573),$C573-SUM($F573:AP573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AR$3>($B573+$E573),$C573-SUM($F573:AQ573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AS$3>($B573+$E573),$C573-SUM($F573:AR573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AT$3>($B573+$E573),$C573-SUM($F573:AS573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AU$3>($B573+$E573),$C573-SUM($F573:AT573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AV$3>($B573+$E573),$C573-SUM($F573:AU573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AW$3>($B573+$E573),$C573-SUM($F573:AV573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AX$3>($B573+$E573),$C573-SUM($F573:AW573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AY$3>($B573+$E573),$C573-SUM($F573:AX573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AZ$3>($B573+$E573),$C573-SUM($F573:AY573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BA$3>($B573+$E573),$C573-SUM($F573:AZ573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BB$3>($B573+$E573),$C573-SUM($F573:BA573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BC$3>($B573+$E573),$C573-SUM($F573:BB573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BD$3>($B573+$E573),$C573-SUM($F573:BC573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BE$3>($B573+$E573),$C573-SUM($F573:BD573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BF$3>($B573+$E573),$C573-SUM($F573:BE573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BG$3>($B573+$E573),$C573-SUM($F573:BF573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BH$3>($B573+$E573),$C573-SUM($F573:BG573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BI$3>($B573+$E573),$C573-SUM($F573:BH573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BJ$3>($B573+$E573),$C573-SUM($F573:BI573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BK$3>($B573+$E573),$C573-SUM($F573:BJ573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BL$3>($B573+$E573),$C573-SUM($F573:BK573),($C573/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BM$3>($B573+$E573),$C573-SUM($F573:BL573),($C573/$B573)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A570,E574+1)","v":0},{"$f":"CONCATENATE(LEFT(D573, 4)+1 &\"-\" &IF(D573>\"2007-08\",,\"0\") &RIGHT(D573,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B573=\"n/a\",\"n/a\",IF(H$3>($B573+$E574),$C574-SUM($F574:G574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(I$3>($B573+$E574),$C574-SUM($F574:H574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(J$3>($B573+$E574),$C574-SUM($F574:I574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(K$3>($B573+$E574),$C574-SUM($F574:J574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(L$3>($B573+$E574),$C574-SUM($F574:K574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(M$3>($B573+$E574),$C574-SUM($F574:L574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(N$3>($B573+$E574),$C574-SUM($F574:M574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(O$3>($B573+$E574),$C574-SUM($F574:N574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(P$3>($B573+$E574),$C574-SUM($F574:O574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Q$3>($B573+$E574),$C574-SUM($F574:P574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(R$3>($B573+$E574),$C574-SUM($F574:Q574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(S$3>($B573+$E574),$C574-SUM($F574:R574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(T$3>($B573+$E574),$C574-SUM($F574:S574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(U$3>($B573+$E574),$C574-SUM($F574:T574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(V$3>($B573+$E574),$C574-SUM($F574:U574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(W$3>($B573+$E574),$C574-SUM($F574:V574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(X$3>($B573+$E574),$C574-SUM($F574:W574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Y$3>($B573+$E574),$C574-SUM($F574:X574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Z$3>($B573+$E574),$C574-SUM($F574:Y574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AA$3>($B573+$E574),$C574-SUM($F574:Z574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AB$3>($B573+$E574),$C574-SUM($F574:AA574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AC$3>($B573+$E574),$C574-SUM($F574:AB574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AD$3>($B573+$E574),$C574-SUM($F574:AC574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AE$3>($B573+$E574),$C574-SUM($F574:AD574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AF$3>($B573+$E574),$C574-SUM($F574:AE574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AG$3>($B573+$E574),$C574-SUM($F574:AF574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AH$3>($B573+$E574),$C574-SUM($F574:AG574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AI$3>($B573+$E574),$C574-SUM($F574:AH574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AJ$3>($B573+$E574),$C574-SUM($F574:AI574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AK$3>($B573+$E574),$C574-SUM($F574:AJ574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AL$3>($B573+$E574),$C574-SUM($F574:AK574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AM$3>($B573+$E574),$C574-SUM($F574:AL574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AN$3>($B573+$E574),$C574-SUM($F574:AM574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AO$3>($B573+$E574),$C574-SUM($F574:AN574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AP$3>($B573+$E574),$C574-SUM($F574:AO574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AQ$3>($B573+$E574),$C574-SUM($F574:AP574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AR$3>($B573+$E574),$C574-SUM($F574:AQ574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AS$3>($B573+$E574),$C574-SUM($F574:AR574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AT$3>($B573+$E574),$C574-SUM($F574:AS574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AU$3>($B573+$E574),$C574-SUM($F574:AT574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AV$3>($B573+$E574),$C574-SUM($F574:AU574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AW$3>($B573+$E574),$C574-SUM($F574:AV574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AX$3>($B573+$E574),$C574-SUM($F574:AW574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AY$3>($B573+$E574),$C574-SUM($F574:AX574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AZ$3>($B573+$E574),$C574-SUM($F574:AY574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BA$3>($B573+$E574),$C574-SUM($F574:AZ574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BB$3>($B573+$E574),$C574-SUM($F574:BA574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BC$3>($B573+$E574),$C574-SUM($F574:BB574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BD$3>($B573+$E574),$C574-SUM($F574:BC574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BE$3>($B573+$E574),$C574-SUM($F574:BD574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BF$3>($B573+$E574),$C574-SUM($F574:BE574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BG$3>($B573+$E574),$C574-SUM($F574:BF574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BH$3>($B573+$E574),$C574-SUM($F574:BG574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BI$3>($B573+$E574),$C574-SUM($F574:BH574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BJ$3>($B573+$E574),$C574-SUM($F574:BI574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BK$3>($B573+$E574),$C574-SUM($F574:BJ574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BL$3>($B573+$E574),$C574-SUM($F574:BK574),($C574/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BM$3>($B573+$E574),$C574-SUM($F574:BL574),($C574/$B573)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A570)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A570,E575+1)","v":0},{"$f":"CONCATENATE(LEFT(D574, 4)+1 &\"-\" &IF(D574>\"2007-08\",,\"0\") &RIGHT(D574,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B573=\"n/a\",\"n/a\",IF(I$3>($B573+$E575),$C575-SUM($F575:H575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(J$3>($B573+$E575),$C575-SUM($F575:I575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(K$3>($B573+$E575),$C575-SUM($F575:J575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(L$3>($B573+$E575),$C575-SUM($F575:K575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(M$3>($B573+$E575),$C575-SUM($F575:L575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(N$3>($B573+$E575),$C575-SUM($F575:M575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(O$3>($B573+$E575),$C575-SUM($F575:N575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(P$3>($B573+$E575),$C575-SUM($F575:O575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Q$3>($B573+$E575),$C575-SUM($F575:P575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(R$3>($B573+$E575),$C575-SUM($F575:Q575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(S$3>($B573+$E575),$C575-SUM($F575:R575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(T$3>($B573+$E575),$C575-SUM($F575:S575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(U$3>($B573+$E575),$C575-SUM($F575:T575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(V$3>($B573+$E575),$C575-SUM($F575:U575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(W$3>($B573+$E575),$C575-SUM($F575:V575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(X$3>($B573+$E575),$C575-SUM($F575:W575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Y$3>($B573+$E575),$C575-SUM($F575:X575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Z$3>($B573+$E575),$C575-SUM($F575:Y575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AA$3>($B573+$E575),$C575-SUM($F575:Z575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AB$3>($B573+$E575),$C575-SUM($F575:AA575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AC$3>($B573+$E575),$C575-SUM($F575:AB575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AD$3>($B573+$E575),$C575-SUM($F575:AC575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AE$3>($B573+$E575),$C575-SUM($F575:AD575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AF$3>($B573+$E575),$C575-SUM($F575:AE575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AG$3>($B573+$E575),$C575-SUM($F575:AF575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AH$3>($B573+$E575),$C575-SUM($F575:AG575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AI$3>($B573+$E575),$C575-SUM($F575:AH575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AJ$3>($B573+$E575),$C575-SUM($F575:AI575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AK$3>($B573+$E575),$C575-SUM($F575:AJ575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AL$3>($B573+$E575),$C575-SUM($F575:AK575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AM$3>($B573+$E575),$C575-SUM($F575:AL575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AN$3>($B573+$E575),$C575-SUM($F575:AM575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AO$3>($B573+$E575),$C575-SUM($F575:AN575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AP$3>($B573+$E575),$C575-SUM($F575:AO575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AQ$3>($B573+$E575),$C575-SUM($F575:AP575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AR$3>($B573+$E575),$C575-SUM($F575:AQ575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AS$3>($B573+$E575),$C575-SUM($F575:AR575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AT$3>($B573+$E575),$C575-SUM($F575:AS575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AU$3>($B573+$E575),$C575-SUM($F575:AT575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AV$3>($B573+$E575),$C575-SUM($F575:AU575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AW$3>($B573+$E575),$C575-SUM($F575:AV575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AX$3>($B573+$E575),$C575-SUM($F575:AW575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AY$3>($B573+$E575),$C575-SUM($F575:AX575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AZ$3>($B573+$E575),$C575-SUM($F575:AY575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BA$3>($B573+$E575),$C575-SUM($F575:AZ575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BB$3>($B573+$E575),$C575-SUM($F575:BA575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BC$3>($B573+$E575),$C575-SUM($F575:BB575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BD$3>($B573+$E575),$C575-SUM($F575:BC575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BE$3>($B573+$E575),$C575-SUM($F575:BD575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BF$3>($B573+$E575),$C575-SUM($F575:BE575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BG$3>($B573+$E575),$C575-SUM($F575:BF575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BH$3>($B573+$E575),$C575-SUM($F575:BG575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BI$3>($B573+$E575),$C575-SUM($F575:BH575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BJ$3>($B573+$E575),$C575-SUM($F575:BI575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BK$3>($B573+$E575),$C575-SUM($F575:BJ575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BL$3>($B573+$E575),$C575-SUM($F575:BK575),($C575/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BM$3>($B573+$E575),$C575-SUM($F575:BL575),($C575/$B573)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A570,E576+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B573=\"n/a\",\"n/a\",IF(J$3>($B573+$E576),$C576-SUM($F576:I576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(K$3>($B573+$E576),$C576-SUM($F576:J576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(L$3>($B573+$E576),$C576-SUM($F576:K576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(M$3>($B573+$E576),$C576-SUM($F576:L576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(N$3>($B573+$E576),$C576-SUM($F576:M576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(O$3>($B573+$E576),$C576-SUM($F576:N576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(P$3>($B573+$E576),$C576-SUM($F576:O576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Q$3>($B573+$E576),$C576-SUM($F576:P576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(R$3>($B573+$E576),$C576-SUM($F576:Q576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(S$3>($B573+$E576),$C576-SUM($F576:R576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(T$3>($B573+$E576),$C576-SUM($F576:S576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(U$3>($B573+$E576),$C576-SUM($F576:T576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(V$3>($B573+$E576),$C576-SUM($F576:U576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(W$3>($B573+$E576),$C576-SUM($F576:V576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(X$3>($B573+$E576),$C576-SUM($F576:W576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Y$3>($B573+$E576),$C576-SUM($F576:X576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Z$3>($B573+$E576),$C576-SUM($F576:Y576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AA$3>($B573+$E576),$C576-SUM($F576:Z576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AB$3>($B573+$E576),$C576-SUM($F576:AA576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AC$3>($B573+$E576),$C576-SUM($F576:AB576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AD$3>($B573+$E576),$C576-SUM($F576:AC576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AE$3>($B573+$E576),$C576-SUM($F576:AD576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AF$3>($B573+$E576),$C576-SUM($F576:AE576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AG$3>($B573+$E576),$C576-SUM($F576:AF576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AH$3>($B573+$E576),$C576-SUM($F576:AG576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AI$3>($B573+$E576),$C576-SUM($F576:AH576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AJ$3>($B573+$E576),$C576-SUM($F576:AI576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AK$3>($B573+$E576),$C576-SUM($F576:AJ576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AL$3>($B573+$E576),$C576-SUM($F576:AK576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AM$3>($B573+$E576),$C576-SUM($F576:AL576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AN$3>($B573+$E576),$C576-SUM($F576:AM576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AO$3>($B573+$E576),$C576-SUM($F576:AN576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AP$3>($B573+$E576),$C576-SUM($F576:AO576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AQ$3>($B573+$E576),$C576-SUM($F576:AP576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AR$3>($B573+$E576),$C576-SUM($F576:AQ576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AS$3>($B573+$E576),$C576-SUM($F576:AR576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AT$3>($B573+$E576),$C576-SUM($F576:AS576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AU$3>($B573+$E576),$C576-SUM($F576:AT576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AV$3>($B573+$E576),$C576-SUM($F576:AU576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AW$3>($B573+$E576),$C576-SUM($F576:AV576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AX$3>($B573+$E576),$C576-SUM($F576:AW576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AY$3>($B573+$E576),$C576-SUM($F576:AX576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AZ$3>($B573+$E576),$C576-SUM($F576:AY576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BA$3>($B573+$E576),$C576-SUM($F576:AZ576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BB$3>($B573+$E576),$C576-SUM($F576:BA576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BC$3>($B573+$E576),$C576-SUM($F576:BB576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BD$3>($B573+$E576),$C576-SUM($F576:BC576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BE$3>($B573+$E576),$C576-SUM($F576:BD576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BF$3>($B573+$E576),$C576-SUM($F576:BE576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BG$3>($B573+$E576),$C576-SUM($F576:BF576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BH$3>($B573+$E576),$C576-SUM($F576:BG576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BI$3>($B573+$E576),$C576-SUM($F576:BH576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BJ$3>($B573+$E576),$C576-SUM($F576:BI576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BK$3>($B573+$E576),$C576-SUM($F576:BJ576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BL$3>($B573+$E576),$C576-SUM($F576:BK576),($C576/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BM$3>($B573+$E576),$C576-SUM($F576:BL576),($C576/$B573)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A570)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A570,E577+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B573=\"n/a\",\"n/a\",IF(K$3>($B573+$E577),$C577-SUM($F577:J577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(L$3>($B573+$E577),$C577-SUM($F577:K577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(M$3>($B573+$E577),$C577-SUM($F577:L577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(N$3>($B573+$E577),$C577-SUM($F577:M577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(O$3>($B573+$E577),$C577-SUM($F577:N577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(P$3>($B573+$E577),$C577-SUM($F577:O577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Q$3>($B573+$E577),$C577-SUM($F577:P577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(R$3>($B573+$E577),$C577-SUM($F577:Q577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(S$3>($B573+$E577),$C577-SUM($F577:R577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(T$3>($B573+$E577),$C577-SUM($F577:S577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(U$3>($B573+$E577),$C577-SUM($F577:T577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(V$3>($B573+$E577),$C577-SUM($F577:U577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(W$3>($B573+$E577),$C577-SUM($F577:V577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(X$3>($B573+$E577),$C577-SUM($F577:W577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Y$3>($B573+$E577),$C577-SUM($F577:X577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Z$3>($B573+$E577),$C577-SUM($F577:Y577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AA$3>($B573+$E577),$C577-SUM($F577:Z577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AB$3>($B573+$E577),$C577-SUM($F577:AA577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AC$3>($B573+$E577),$C577-SUM($F577:AB577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AD$3>($B573+$E577),$C577-SUM($F577:AC577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AE$3>($B573+$E577),$C577-SUM($F577:AD577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AF$3>($B573+$E577),$C577-SUM($F577:AE577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AG$3>($B573+$E577),$C577-SUM($F577:AF577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AH$3>($B573+$E577),$C577-SUM($F577:AG577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AI$3>($B573+$E577),$C577-SUM($F577:AH577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AJ$3>($B573+$E577),$C577-SUM($F577:AI577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AK$3>($B573+$E577),$C577-SUM($F577:AJ577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AL$3>($B573+$E577),$C577-SUM($F577:AK577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AM$3>($B573+$E577),$C577-SUM($F577:AL577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AN$3>($B573+$E577),$C577-SUM($F577:AM577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AO$3>($B573+$E577),$C577-SUM($F577:AN577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AP$3>($B573+$E577),$C577-SUM($F577:AO577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AQ$3>($B573+$E577),$C577-SUM($F577:AP577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AR$3>($B573+$E577),$C577-SUM($F577:AQ577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AS$3>($B573+$E577),$C577-SUM($F577:AR577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AT$3>($B573+$E577),$C577-SUM($F577:AS577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AU$3>($B573+$E577),$C577-SUM($F577:AT577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AV$3>($B573+$E577),$C577-SUM($F577:AU577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AW$3>($B573+$E577),$C577-SUM($F577:AV577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AX$3>($B573+$E577),$C577-SUM($F577:AW577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AY$3>($B573+$E577),$C577-SUM($F577:AX577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AZ$3>($B573+$E577),$C577-SUM($F577:AY577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BA$3>($B573+$E577),$C577-SUM($F577:AZ577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BB$3>($B573+$E577),$C577-SUM($F577:BA577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BC$3>($B573+$E577),$C577-SUM($F577:BB577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BD$3>($B573+$E577),$C577-SUM($F577:BC577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BE$3>($B573+$E577),$C577-SUM($F577:BD577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BF$3>($B573+$E577),$C577-SUM($F577:BE577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BG$3>($B573+$E577),$C577-SUM($F577:BF577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BH$3>($B573+$E577),$C577-SUM($F577:BG577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BI$3>($B573+$E577),$C577-SUM($F577:BH577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BJ$3>($B573+$E577),$C577-SUM($F577:BI577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BK$3>($B573+$E577),$C577-SUM($F577:BJ577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BL$3>($B573+$E577),$C577-SUM($F577:BK577),($C577/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BM$3>($B573+$E577),$C577-SUM($F577:BL577),($C577/$B573)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A570,E578+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B573=\"n/a\",\"n/a\",IF(L$3>($B573+$E578),$C578-SUM($F578:K578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(M$3>($B573+$E578),$C578-SUM($F578:L578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(N$3>($B573+$E578),$C578-SUM($F578:M578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(O$3>($B573+$E578),$C578-SUM($F578:N578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(P$3>($B573+$E578),$C578-SUM($F578:O578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Q$3>($B573+$E578),$C578-SUM($F578:P578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(R$3>($B573+$E578),$C578-SUM($F578:Q578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(S$3>($B573+$E578),$C578-SUM($F578:R578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(T$3>($B573+$E578),$C578-SUM($F578:S578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(U$3>($B573+$E578),$C578-SUM($F578:T578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(V$3>($B573+$E578),$C578-SUM($F578:U578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(W$3>($B573+$E578),$C578-SUM($F578:V578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(X$3>($B573+$E578),$C578-SUM($F578:W578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Y$3>($B573+$E578),$C578-SUM($F578:X578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(Z$3>($B573+$E578),$C578-SUM($F578:Y578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AA$3>($B573+$E578),$C578-SUM($F578:Z578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AB$3>($B573+$E578),$C578-SUM($F578:AA578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AC$3>($B573+$E578),$C578-SUM($F578:AB578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AD$3>($B573+$E578),$C578-SUM($F578:AC578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AE$3>($B573+$E578),$C578-SUM($F578:AD578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AF$3>($B573+$E578),$C578-SUM($F578:AE578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AG$3>($B573+$E578),$C578-SUM($F578:AF578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AH$3>($B573+$E578),$C578-SUM($F578:AG578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AI$3>($B573+$E578),$C578-SUM($F578:AH578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AJ$3>($B573+$E578),$C578-SUM($F578:AI578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AK$3>($B573+$E578),$C578-SUM($F578:AJ578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AL$3>($B573+$E578),$C578-SUM($F578:AK578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AM$3>($B573+$E578),$C578-SUM($F578:AL578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AN$3>($B573+$E578),$C578-SUM($F578:AM578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AO$3>($B573+$E578),$C578-SUM($F578:AN578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AP$3>($B573+$E578),$C578-SUM($F578:AO578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AQ$3>($B573+$E578),$C578-SUM($F578:AP578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AR$3>($B573+$E578),$C578-SUM($F578:AQ578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AS$3>($B573+$E578),$C578-SUM($F578:AR578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AT$3>($B573+$E578),$C578-SUM($F578:AS578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AU$3>($B573+$E578),$C578-SUM($F578:AT578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AV$3>($B573+$E578),$C578-SUM($F578:AU578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AW$3>($B573+$E578),$C578-SUM($F578:AV578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AX$3>($B573+$E578),$C578-SUM($F578:AW578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AY$3>($B573+$E578),$C578-SUM($F578:AX578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(AZ$3>($B573+$E578),$C578-SUM($F578:AY578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BA$3>($B573+$E578),$C578-SUM($F578:AZ578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BB$3>($B573+$E578),$C578-SUM($F578:BA578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BC$3>($B573+$E578),$C578-SUM($F578:BB578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BD$3>($B573+$E578),$C578-SUM($F578:BC578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BE$3>($B573+$E578),$C578-SUM($F578:BD578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BF$3>($B573+$E578),$C578-SUM($F578:BE578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BG$3>($B573+$E578),$C578-SUM($F578:BF578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BH$3>($B573+$E578),$C578-SUM($F578:BG578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BI$3>($B573+$E578),$C578-SUM($F578:BH578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BJ$3>($B573+$E578),$C578-SUM($F578:BI578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BK$3>($B573+$E578),$C578-SUM($F578:BJ578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BL$3>($B573+$E578),$C578-SUM($F578:BK578),($C578/$B573)))","v":0},{"$f":"IF($B573=\"n/a\",\"n/a\",IF(BM$3>($B573+$E578),$C578-SUM($F578:BL578),($C578/$B573)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B570","v":"Asset29 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F571:F588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL571:AL588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A570+1","v":30},{"$f":"INDIRECT(CONCATENATE(\"Asset\",A590))","v":"Asset30 - Not in Use"}]
[null,null,null,null,"Initial Asset Base",{"$f":"IF($B595=\"n/a\",\"n/a\",IF(F$3>$B595,+$B597,+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(G$3>$B595,+$B597-SUM($F591:F591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(H$3>$B595,+$B597-SUM($F591:G591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(I$3>$B595,+$B597-SUM($F591:H591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(J$3>$B595,+$B597-SUM($F591:I591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(K$3>$B595,+$B597-SUM($F591:J591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(L$3>$B595,+$B597-SUM($F591:K591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(M$3>$B595,+$B597-SUM($F591:L591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(N$3>$B595,+$B597-SUM($F591:M591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(O$3>$B595,+$B597-SUM($F591:N591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(P$3>$B595,+$B597-SUM($F591:O591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(Q$3>$B595,+$B597-SUM($F591:P591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(R$3>$B595,+$B597-SUM($F591:Q591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(S$3>$B595,+$B597-SUM($F591:R591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(T$3>$B595,+$B597-SUM($F591:S591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(U$3>$B595,+$B597-SUM($F591:T591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(V$3>$B595,+$B597-SUM($F591:U591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(W$3>$B595,+$B597-SUM($F591:V591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(X$3>$B595,+$B597-SUM($F591:W591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(Y$3>$B595,+$B597-SUM($F591:X591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(Z$3>$B595,+$B597-SUM($F591:Y591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AA$3>$B595,+$B597-SUM($F591:Z591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AB$3>$B595,+$B597-SUM($F591:AA591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AC$3>$B595,+$B597-SUM($F591:AB591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AD$3>$B595,+$B597-SUM($F591:AC591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AE$3>$B595,+$B597-SUM($F591:AD591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AF$3>$B595,+$B597-SUM($F591:AE591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AG$3>$B595,+$B597-SUM($F591:AF591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AH$3>$B595,+$B597-SUM($F591:AG591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AI$3>$B595,+$B597-SUM($F591:AH591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AJ$3>$B595,+$B597-SUM($F591:AI591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AK$3>$B595,+$B597-SUM($F591:AJ591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AL$3>$B595,+$B597-SUM($F591:AK591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AM$3>$B595,+$B597-SUM($F591:AL591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AN$3>$B595,+$B597-SUM($F591:AM591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AO$3>$B595,+$B597-SUM($F591:AN591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AP$3>$B595,+$B597-SUM($F591:AO591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AQ$3>$B595,+$B597-SUM($F591:AP591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AR$3>$B595,+$B597-SUM($F591:AQ591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AS$3>$B595,+$B597-SUM($F591:AR591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AT$3>$B595,+$B597-SUM($F591:AS591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AU$3>$B595,+$B597-SUM($F591:AT591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AV$3>$B595,+$B597-SUM($F591:AU591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AW$3>$B595,+$B597-SUM($F591:AV591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AX$3>$B595,+$B597-SUM($F591:AW591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AY$3>$B595,+$B597-SUM($F591:AX591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(AZ$3>$B595,+$B597-SUM($F591:AY591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BA$3>$B595,+$B597-SUM($F591:AZ591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BB$3>$B595,+$B597-SUM($F591:BA591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BC$3>$B595,+$B597-SUM($F591:BB591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BD$3>$B595,+$B597-SUM($F591:BC591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BE$3>$B595,+$B597-SUM($F591:BD591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BF$3>$B595,+$B597-SUM($F591:BE591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BG$3>$B595,+$B597-SUM($F591:BF591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BH$3>$B595,+$B597-SUM($F591:BG591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BI$3>$B595,+$B597-SUM($F591:BH591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BJ$3>$B595,+$B597-SUM($F591:BI591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BK$3>$B595,+$B597-SUM($F591:BJ591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BL$3>$B595,+$B597-SUM($F591:BK591),+$B597/$B595))","v":0},{"$f":"IF($B595=\"n/a\",\"n/a\",IF(BM$3>$B595,+$B597-SUM($F591:BL591),+$B597/$B595))","v":0}]
[null,"Std Life","Capex:",null,0]
[null,{"$f":"INDEX('I1 '!$H$7:$H$36,A590)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A590,E593+1)","v":0},{"$f":"$F$4","v":"2013-14"},1,null,{"$f":"IF($B593=\"n/a\",\"n/a\",IF(G$3>($B593+$E593),$C593-SUM($F593:F593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(H$3>($B593+$E593),$C593-SUM($F593:G593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(I$3>($B593+$E593),$C593-SUM($F593:H593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(J$3>($B593+$E593),$C593-SUM($F593:I593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(K$3>($B593+$E593),$C593-SUM($F593:J593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(L$3>($B593+$E593),$C593-SUM($F593:K593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(M$3>($B593+$E593),$C593-SUM($F593:L593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(N$3>($B593+$E593),$C593-SUM($F593:M593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(O$3>($B593+$E593),$C593-SUM($F593:N593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(P$3>($B593+$E593),$C593-SUM($F593:O593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Q$3>($B593+$E593),$C593-SUM($F593:P593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(R$3>($B593+$E593),$C593-SUM($F593:Q593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(S$3>($B593+$E593),$C593-SUM($F593:R593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(T$3>($B593+$E593),$C593-SUM($F593:S593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(U$3>($B593+$E593),$C593-SUM($F593:T593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(V$3>($B593+$E593),$C593-SUM($F593:U593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(W$3>($B593+$E593),$C593-SUM($F593:V593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(X$3>($B593+$E593),$C593-SUM($F593:W593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Y$3>($B593+$E593),$C593-SUM($F593:X593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Z$3>($B593+$E593),$C593-SUM($F593:Y593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AA$3>($B593+$E593),$C593-SUM($F593:Z593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AB$3>($B593+$E593),$C593-SUM($F593:AA593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AC$3>($B593+$E593),$C593-SUM($F593:AB593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AD$3>($B593+$E593),$C593-SUM($F593:AC593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AE$3>($B593+$E593),$C593-SUM($F593:AD593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AF$3>($B593+$E593),$C593-SUM($F593:AE593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AG$3>($B593+$E593),$C593-SUM($F593:AF593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AH$3>($B593+$E593),$C593-SUM($F593:AG593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AI$3>($B593+$E593),$C593-SUM($F593:AH593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AJ$3>($B593+$E593),$C593-SUM($F593:AI593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AK$3>($B593+$E593),$C593-SUM($F593:AJ593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AL$3>($B593+$E593),$C593-SUM($F593:AK593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AM$3>($B593+$E593),$C593-SUM($F593:AL593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AN$3>($B593+$E593),$C593-SUM($F593:AM593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AO$3>($B593+$E593),$C593-SUM($F593:AN593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AP$3>($B593+$E593),$C593-SUM($F593:AO593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AQ$3>($B593+$E593),$C593-SUM($F593:AP593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AR$3>($B593+$E593),$C593-SUM($F593:AQ593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AS$3>($B593+$E593),$C593-SUM($F593:AR593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AT$3>($B593+$E593),$C593-SUM($F593:AS593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AU$3>($B593+$E593),$C593-SUM($F593:AT593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AV$3>($B593+$E593),$C593-SUM($F593:AU593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AW$3>($B593+$E593),$C593-SUM($F593:AV593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AX$3>($B593+$E593),$C593-SUM($F593:AW593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AY$3>($B593+$E593),$C593-SUM($F593:AX593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AZ$3>($B593+$E593),$C593-SUM($F593:AY593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BA$3>($B593+$E593),$C593-SUM($F593:AZ593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BB$3>($B593+$E593),$C593-SUM($F593:BA593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BC$3>($B593+$E593),$C593-SUM($F593:BB593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BD$3>($B593+$E593),$C593-SUM($F593:BC593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BE$3>($B593+$E593),$C593-SUM($F593:BD593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BF$3>($B593+$E593),$C593-SUM($F593:BE593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BG$3>($B593+$E593),$C593-SUM($F593:BF593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BH$3>($B593+$E593),$C593-SUM($F593:BG593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BI$3>($B593+$E593),$C593-SUM($F593:BH593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BJ$3>($B593+$E593),$C593-SUM($F593:BI593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BK$3>($B593+$E593),$C593-SUM($F593:BJ593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BL$3>($B593+$E593),$C593-SUM($F593:BK593),($C593/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BM$3>($B593+$E593),$C593-SUM($F593:BL593),($C593/$B593)))","v":0}]
[null,"Rem Life",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A590,E594+1)","v":0},{"$f":"CONCATENATE(LEFT(D593, 4)+1 &\"-\" &IF(D593>\"2007-08\",,\"0\") &RIGHT(D593,2)+1)","v":"2014-15"},2,null,null,{"$f":"IF($B593=\"n/a\",\"n/a\",IF(H$3>($B593+$E594),$C594-SUM($F594:G594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(I$3>($B593+$E594),$C594-SUM($F594:H594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(J$3>($B593+$E594),$C594-SUM($F594:I594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(K$3>($B593+$E594),$C594-SUM($F594:J594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(L$3>($B593+$E594),$C594-SUM($F594:K594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(M$3>($B593+$E594),$C594-SUM($F594:L594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(N$3>($B593+$E594),$C594-SUM($F594:M594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(O$3>($B593+$E594),$C594-SUM($F594:N594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(P$3>($B593+$E594),$C594-SUM($F594:O594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Q$3>($B593+$E594),$C594-SUM($F594:P594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(R$3>($B593+$E594),$C594-SUM($F594:Q594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(S$3>($B593+$E594),$C594-SUM($F594:R594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(T$3>($B593+$E594),$C594-SUM($F594:S594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(U$3>($B593+$E594),$C594-SUM($F594:T594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(V$3>($B593+$E594),$C594-SUM($F594:U594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(W$3>($B593+$E594),$C594-SUM($F594:V594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(X$3>($B593+$E594),$C594-SUM($F594:W594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Y$3>($B593+$E594),$C594-SUM($F594:X594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Z$3>($B593+$E594),$C594-SUM($F594:Y594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AA$3>($B593+$E594),$C594-SUM($F594:Z594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AB$3>($B593+$E594),$C594-SUM($F594:AA594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AC$3>($B593+$E594),$C594-SUM($F594:AB594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AD$3>($B593+$E594),$C594-SUM($F594:AC594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AE$3>($B593+$E594),$C594-SUM($F594:AD594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AF$3>($B593+$E594),$C594-SUM($F594:AE594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AG$3>($B593+$E594),$C594-SUM($F594:AF594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AH$3>($B593+$E594),$C594-SUM($F594:AG594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AI$3>($B593+$E594),$C594-SUM($F594:AH594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AJ$3>($B593+$E594),$C594-SUM($F594:AI594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AK$3>($B593+$E594),$C594-SUM($F594:AJ594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AL$3>($B593+$E594),$C594-SUM($F594:AK594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AM$3>($B593+$E594),$C594-SUM($F594:AL594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AN$3>($B593+$E594),$C594-SUM($F594:AM594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AO$3>($B593+$E594),$C594-SUM($F594:AN594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AP$3>($B593+$E594),$C594-SUM($F594:AO594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AQ$3>($B593+$E594),$C594-SUM($F594:AP594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AR$3>($B593+$E594),$C594-SUM($F594:AQ594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AS$3>($B593+$E594),$C594-SUM($F594:AR594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AT$3>($B593+$E594),$C594-SUM($F594:AS594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AU$3>($B593+$E594),$C594-SUM($F594:AT594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AV$3>($B593+$E594),$C594-SUM($F594:AU594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AW$3>($B593+$E594),$C594-SUM($F594:AV594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AX$3>($B593+$E594),$C594-SUM($F594:AW594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AY$3>($B593+$E594),$C594-SUM($F594:AX594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AZ$3>($B593+$E594),$C594-SUM($F594:AY594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BA$3>($B593+$E594),$C594-SUM($F594:AZ594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BB$3>($B593+$E594),$C594-SUM($F594:BA594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BC$3>($B593+$E594),$C594-SUM($F594:BB594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BD$3>($B593+$E594),$C594-SUM($F594:BC594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BE$3>($B593+$E594),$C594-SUM($F594:BD594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BF$3>($B593+$E594),$C594-SUM($F594:BE594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BG$3>($B593+$E594),$C594-SUM($F594:BF594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BH$3>($B593+$E594),$C594-SUM($F594:BG594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BI$3>($B593+$E594),$C594-SUM($F594:BH594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BJ$3>($B593+$E594),$C594-SUM($F594:BI594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BK$3>($B593+$E594),$C594-SUM($F594:BJ594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BL$3>($B593+$E594),$C594-SUM($F594:BK594),($C594/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BM$3>($B593+$E594),$C594-SUM($F594:BL594),($C594/$B593)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$M$9:$M$38,A590)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A590,E595+1)","v":0},{"$f":"CONCATENATE(LEFT(D594, 4)+1 &\"-\" &IF(D594>\"2007-08\",,\"0\") &RIGHT(D594,2)+1)","v":"2015-16"},3,null,null,null,{"$f":"IF($B593=\"n/a\",\"n/a\",IF(I$3>($B593+$E595),$C595-SUM($F595:H595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(J$3>($B593+$E595),$C595-SUM($F595:I595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(K$3>($B593+$E595),$C595-SUM($F595:J595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(L$3>($B593+$E595),$C595-SUM($F595:K595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(M$3>($B593+$E595),$C595-SUM($F595:L595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(N$3>($B593+$E595),$C595-SUM($F595:M595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(O$3>($B593+$E595),$C595-SUM($F595:N595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(P$3>($B593+$E595),$C595-SUM($F595:O595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Q$3>($B593+$E595),$C595-SUM($F595:P595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(R$3>($B593+$E595),$C595-SUM($F595:Q595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(S$3>($B593+$E595),$C595-SUM($F595:R595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(T$3>($B593+$E595),$C595-SUM($F595:S595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(U$3>($B593+$E595),$C595-SUM($F595:T595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(V$3>($B593+$E595),$C595-SUM($F595:U595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(W$3>($B593+$E595),$C595-SUM($F595:V595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(X$3>($B593+$E595),$C595-SUM($F595:W595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Y$3>($B593+$E595),$C595-SUM($F595:X595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Z$3>($B593+$E595),$C595-SUM($F595:Y595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AA$3>($B593+$E595),$C595-SUM($F595:Z595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AB$3>($B593+$E595),$C595-SUM($F595:AA595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AC$3>($B593+$E595),$C595-SUM($F595:AB595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AD$3>($B593+$E595),$C595-SUM($F595:AC595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AE$3>($B593+$E595),$C595-SUM($F595:AD595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AF$3>($B593+$E595),$C595-SUM($F595:AE595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AG$3>($B593+$E595),$C595-SUM($F595:AF595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AH$3>($B593+$E595),$C595-SUM($F595:AG595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AI$3>($B593+$E595),$C595-SUM($F595:AH595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AJ$3>($B593+$E595),$C595-SUM($F595:AI595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AK$3>($B593+$E595),$C595-SUM($F595:AJ595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AL$3>($B593+$E595),$C595-SUM($F595:AK595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AM$3>($B593+$E595),$C595-SUM($F595:AL595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AN$3>($B593+$E595),$C595-SUM($F595:AM595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AO$3>($B593+$E595),$C595-SUM($F595:AN595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AP$3>($B593+$E595),$C595-SUM($F595:AO595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AQ$3>($B593+$E595),$C595-SUM($F595:AP595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AR$3>($B593+$E595),$C595-SUM($F595:AQ595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AS$3>($B593+$E595),$C595-SUM($F595:AR595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AT$3>($B593+$E595),$C595-SUM($F595:AS595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AU$3>($B593+$E595),$C595-SUM($F595:AT595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AV$3>($B593+$E595),$C595-SUM($F595:AU595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AW$3>($B593+$E595),$C595-SUM($F595:AV595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AX$3>($B593+$E595),$C595-SUM($F595:AW595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AY$3>($B593+$E595),$C595-SUM($F595:AX595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AZ$3>($B593+$E595),$C595-SUM($F595:AY595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BA$3>($B593+$E595),$C595-SUM($F595:AZ595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BB$3>($B593+$E595),$C595-SUM($F595:BA595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BC$3>($B593+$E595),$C595-SUM($F595:BB595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BD$3>($B593+$E595),$C595-SUM($F595:BC595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BE$3>($B593+$E595),$C595-SUM($F595:BD595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BF$3>($B593+$E595),$C595-SUM($F595:BE595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BG$3>($B593+$E595),$C595-SUM($F595:BF595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BH$3>($B593+$E595),$C595-SUM($F595:BG595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BI$3>($B593+$E595),$C595-SUM($F595:BH595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BJ$3>($B593+$E595),$C595-SUM($F595:BI595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BK$3>($B593+$E595),$C595-SUM($F595:BJ595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BL$3>($B593+$E595),$C595-SUM($F595:BK595),($C595/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BM$3>($B593+$E595),$C595-SUM($F595:BL595),($C595/$B593)))","v":0}]
[null,"Op Bal",{"$f":"OFFSET('I3 CAPEX '!$D$9,$A590,E596+1)","v":0},"2016-17",4,null,null,null,null,{"$f":"IF($B593=\"n/a\",\"n/a\",IF(J$3>($B593+$E596),$C596-SUM($F596:I596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(K$3>($B593+$E596),$C596-SUM($F596:J596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(L$3>($B593+$E596),$C596-SUM($F596:K596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(M$3>($B593+$E596),$C596-SUM($F596:L596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(N$3>($B593+$E596),$C596-SUM($F596:M596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(O$3>($B593+$E596),$C596-SUM($F596:N596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(P$3>($B593+$E596),$C596-SUM($F596:O596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Q$3>($B593+$E596),$C596-SUM($F596:P596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(R$3>($B593+$E596),$C596-SUM($F596:Q596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(S$3>($B593+$E596),$C596-SUM($F596:R596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(T$3>($B593+$E596),$C596-SUM($F596:S596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(U$3>($B593+$E596),$C596-SUM($F596:T596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(V$3>($B593+$E596),$C596-SUM($F596:U596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(W$3>($B593+$E596),$C596-SUM($F596:V596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(X$3>($B593+$E596),$C596-SUM($F596:W596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Y$3>($B593+$E596),$C596-SUM($F596:X596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Z$3>($B593+$E596),$C596-SUM($F596:Y596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AA$3>($B593+$E596),$C596-SUM($F596:Z596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AB$3>($B593+$E596),$C596-SUM($F596:AA596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AC$3>($B593+$E596),$C596-SUM($F596:AB596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AD$3>($B593+$E596),$C596-SUM($F596:AC596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AE$3>($B593+$E596),$C596-SUM($F596:AD596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AF$3>($B593+$E596),$C596-SUM($F596:AE596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AG$3>($B593+$E596),$C596-SUM($F596:AF596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AH$3>($B593+$E596),$C596-SUM($F596:AG596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AI$3>($B593+$E596),$C596-SUM($F596:AH596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AJ$3>($B593+$E596),$C596-SUM($F596:AI596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AK$3>($B593+$E596),$C596-SUM($F596:AJ596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AL$3>($B593+$E596),$C596-SUM($F596:AK596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AM$3>($B593+$E596),$C596-SUM($F596:AL596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AN$3>($B593+$E596),$C596-SUM($F596:AM596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AO$3>($B593+$E596),$C596-SUM($F596:AN596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AP$3>($B593+$E596),$C596-SUM($F596:AO596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AQ$3>($B593+$E596),$C596-SUM($F596:AP596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AR$3>($B593+$E596),$C596-SUM($F596:AQ596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AS$3>($B593+$E596),$C596-SUM($F596:AR596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AT$3>($B593+$E596),$C596-SUM($F596:AS596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AU$3>($B593+$E596),$C596-SUM($F596:AT596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AV$3>($B593+$E596),$C596-SUM($F596:AU596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AW$3>($B593+$E596),$C596-SUM($F596:AV596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AX$3>($B593+$E596),$C596-SUM($F596:AW596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AY$3>($B593+$E596),$C596-SUM($F596:AX596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AZ$3>($B593+$E596),$C596-SUM($F596:AY596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BA$3>($B593+$E596),$C596-SUM($F596:AZ596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BB$3>($B593+$E596),$C596-SUM($F596:BA596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BC$3>($B593+$E596),$C596-SUM($F596:BB596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BD$3>($B593+$E596),$C596-SUM($F596:BC596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BE$3>($B593+$E596),$C596-SUM($F596:BD596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BF$3>($B593+$E596),$C596-SUM($F596:BE596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BG$3>($B593+$E596),$C596-SUM($F596:BF596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BH$3>($B593+$E596),$C596-SUM($F596:BG596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BI$3>($B593+$E596),$C596-SUM($F596:BH596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BJ$3>($B593+$E596),$C596-SUM($F596:BI596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BK$3>($B593+$E596),$C596-SUM($F596:BJ596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BL$3>($B593+$E596),$C596-SUM($F596:BK596),($C596/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BM$3>($B593+$E596),$C596-SUM($F596:BL596),($C596/$B593)))","v":0}]
[null,{"$f":"INDEX('I2 RAB '!$L$9:$L$38,A590)","v":0},{"$f":"OFFSET('I3 CAPEX '!$D$9,$A590,E597+1)","v":0},"2017-18",5,null,null,null,null,null,{"$f":"IF($B593=\"n/a\",\"n/a\",IF(K$3>($B593+$E597),$C597-SUM($F597:J597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(L$3>($B593+$E597),$C597-SUM($F597:K597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(M$3>($B593+$E597),$C597-SUM($F597:L597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(N$3>($B593+$E597),$C597-SUM($F597:M597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(O$3>($B593+$E597),$C597-SUM($F597:N597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(P$3>($B593+$E597),$C597-SUM($F597:O597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Q$3>($B593+$E597),$C597-SUM($F597:P597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(R$3>($B593+$E597),$C597-SUM($F597:Q597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(S$3>($B593+$E597),$C597-SUM($F597:R597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(T$3>($B593+$E597),$C597-SUM($F597:S597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(U$3>($B593+$E597),$C597-SUM($F597:T597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(V$3>($B593+$E597),$C597-SUM($F597:U597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(W$3>($B593+$E597),$C597-SUM($F597:V597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(X$3>($B593+$E597),$C597-SUM($F597:W597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Y$3>($B593+$E597),$C597-SUM($F597:X597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Z$3>($B593+$E597),$C597-SUM($F597:Y597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AA$3>($B593+$E597),$C597-SUM($F597:Z597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AB$3>($B593+$E597),$C597-SUM($F597:AA597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AC$3>($B593+$E597),$C597-SUM($F597:AB597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AD$3>($B593+$E597),$C597-SUM($F597:AC597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AE$3>($B593+$E597),$C597-SUM($F597:AD597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AF$3>($B593+$E597),$C597-SUM($F597:AE597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AG$3>($B593+$E597),$C597-SUM($F597:AF597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AH$3>($B593+$E597),$C597-SUM($F597:AG597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AI$3>($B593+$E597),$C597-SUM($F597:AH597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AJ$3>($B593+$E597),$C597-SUM($F597:AI597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AK$3>($B593+$E597),$C597-SUM($F597:AJ597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AL$3>($B593+$E597),$C597-SUM($F597:AK597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AM$3>($B593+$E597),$C597-SUM($F597:AL597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AN$3>($B593+$E597),$C597-SUM($F597:AM597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AO$3>($B593+$E597),$C597-SUM($F597:AN597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AP$3>($B593+$E597),$C597-SUM($F597:AO597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AQ$3>($B593+$E597),$C597-SUM($F597:AP597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AR$3>($B593+$E597),$C597-SUM($F597:AQ597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AS$3>($B593+$E597),$C597-SUM($F597:AR597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AT$3>($B593+$E597),$C597-SUM($F597:AS597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AU$3>($B593+$E597),$C597-SUM($F597:AT597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AV$3>($B593+$E597),$C597-SUM($F597:AU597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AW$3>($B593+$E597),$C597-SUM($F597:AV597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AX$3>($B593+$E597),$C597-SUM($F597:AW597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AY$3>($B593+$E597),$C597-SUM($F597:AX597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AZ$3>($B593+$E597),$C597-SUM($F597:AY597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BA$3>($B593+$E597),$C597-SUM($F597:AZ597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BB$3>($B593+$E597),$C597-SUM($F597:BA597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BC$3>($B593+$E597),$C597-SUM($F597:BB597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BD$3>($B593+$E597),$C597-SUM($F597:BC597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BE$3>($B593+$E597),$C597-SUM($F597:BD597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BF$3>($B593+$E597),$C597-SUM($F597:BE597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BG$3>($B593+$E597),$C597-SUM($F597:BF597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BH$3>($B593+$E597),$C597-SUM($F597:BG597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BI$3>($B593+$E597),$C597-SUM($F597:BH597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BJ$3>($B593+$E597),$C597-SUM($F597:BI597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BK$3>($B593+$E597),$C597-SUM($F597:BJ597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BL$3>($B593+$E597),$C597-SUM($F597:BK597),($C597/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BM$3>($B593+$E597),$C597-SUM($F597:BL597),($C597/$B593)))","v":0}]
[null,null,{"$f":"OFFSET('I3 CAPEX '!$D$9,$A590,E598+1)","v":0},"2018-19",6,null,null,null,null,null,null,{"$f":"IF($B593=\"n/a\",\"n/a\",IF(L$3>($B593+$E598),$C598-SUM($F598:K598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(M$3>($B593+$E598),$C598-SUM($F598:L598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(N$3>($B593+$E598),$C598-SUM($F598:M598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(O$3>($B593+$E598),$C598-SUM($F598:N598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(P$3>($B593+$E598),$C598-SUM($F598:O598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Q$3>($B593+$E598),$C598-SUM($F598:P598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(R$3>($B593+$E598),$C598-SUM($F598:Q598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(S$3>($B593+$E598),$C598-SUM($F598:R598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(T$3>($B593+$E598),$C598-SUM($F598:S598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(U$3>($B593+$E598),$C598-SUM($F598:T598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(V$3>($B593+$E598),$C598-SUM($F598:U598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(W$3>($B593+$E598),$C598-SUM($F598:V598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(X$3>($B593+$E598),$C598-SUM($F598:W598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Y$3>($B593+$E598),$C598-SUM($F598:X598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(Z$3>($B593+$E598),$C598-SUM($F598:Y598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AA$3>($B593+$E598),$C598-SUM($F598:Z598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AB$3>($B593+$E598),$C598-SUM($F598:AA598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AC$3>($B593+$E598),$C598-SUM($F598:AB598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AD$3>($B593+$E598),$C598-SUM($F598:AC598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AE$3>($B593+$E598),$C598-SUM($F598:AD598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AF$3>($B593+$E598),$C598-SUM($F598:AE598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AG$3>($B593+$E598),$C598-SUM($F598:AF598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AH$3>($B593+$E598),$C598-SUM($F598:AG598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AI$3>($B593+$E598),$C598-SUM($F598:AH598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AJ$3>($B593+$E598),$C598-SUM($F598:AI598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AK$3>($B593+$E598),$C598-SUM($F598:AJ598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AL$3>($B593+$E598),$C598-SUM($F598:AK598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AM$3>($B593+$E598),$C598-SUM($F598:AL598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AN$3>($B593+$E598),$C598-SUM($F598:AM598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AO$3>($B593+$E598),$C598-SUM($F598:AN598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AP$3>($B593+$E598),$C598-SUM($F598:AO598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AQ$3>($B593+$E598),$C598-SUM($F598:AP598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AR$3>($B593+$E598),$C598-SUM($F598:AQ598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AS$3>($B593+$E598),$C598-SUM($F598:AR598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AT$3>($B593+$E598),$C598-SUM($F598:AS598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AU$3>($B593+$E598),$C598-SUM($F598:AT598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AV$3>($B593+$E598),$C598-SUM($F598:AU598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AW$3>($B593+$E598),$C598-SUM($F598:AV598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AX$3>($B593+$E598),$C598-SUM($F598:AW598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AY$3>($B593+$E598),$C598-SUM($F598:AX598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(AZ$3>($B593+$E598),$C598-SUM($F598:AY598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BA$3>($B593+$E598),$C598-SUM($F598:AZ598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BB$3>($B593+$E598),$C598-SUM($F598:BA598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BC$3>($B593+$E598),$C598-SUM($F598:BB598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BD$3>($B593+$E598),$C598-SUM($F598:BC598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BE$3>($B593+$E598),$C598-SUM($F598:BD598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BF$3>($B593+$E598),$C598-SUM($F598:BE598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BG$3>($B593+$E598),$C598-SUM($F598:BF598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BH$3>($B593+$E598),$C598-SUM($F598:BG598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BI$3>($B593+$E598),$C598-SUM($F598:BH598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BJ$3>($B593+$E598),$C598-SUM($F598:BI598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BK$3>($B593+$E598),$C598-SUM($F598:BJ598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BL$3>($B593+$E598),$C598-SUM($F598:BK598),($C598/$B593)))","v":0},{"$f":"IF($B593=\"n/a\",\"n/a\",IF(BM$3>($B593+$E598),$C598-SUM($F598:BL598),($C598/$B593)))","v":0}]
[null,null,null,"2019-20",7]
[null,null,null,"2020-21",8]
[null,null,null,"2021-22",9]
[null,null,null,"2022-23",10]
[null,null,null,"2023-24",11]
[null,null,null,"2024-25",12]
[null,null,null,"2025-26",13]
[null,null,null,"2026-27",14]
[null,null,null,"2027-28",15]
[null,null,null,"2028-29",16]
[null,null,{"$f":"+B590","v":"Asset30 - Not in Use"},null,null,{"$f":"SUBTOTAL(9,F591:F608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,AL591:AL608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTRM input","index":9,"n_rows":111,"n_cols":65,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SAPN - Asset Roll Forward - Input to PTRM"]
[]
[null,"Year",null,null,null,null,null,null,null,{"$f":"'W1-Depreciation '!J4","v":"2017-18"},{"$f":"'W1-Depreciation '!K4","v":"2018-19"},{"$f":"'W1-Depreciation '!L4","v":"2019-20"},{"$f":"'W1-Depreciation '!M4","v":"2020-21"},{"$f":"'W1-Depreciation '!N4","v":"2021-22"},{"$f":"'W1-Depreciation '!O4","v":"2022-23"},{"$f":"'W1-Depreciation '!P4","v":"2023-24"},{"$f":"'W1-Depreciation '!Q4","v":"2024-25"},{"$f":"'W1-Depreciation '!R4","v":"2025-26"},{"$f":"'W1-Depreciation '!S4","v":"2026-27"},{"$f":"'W1-Depreciation '!T4","v":"2027-28"},{"$f":"'W1-Depreciation '!U4","v":"2028-29"},{"$f":"'W1-Depreciation '!V4","v":"2029-30"},{"$f":"'W1-Depreciation '!W4","v":"2030-31"},{"$f":"'W1-Depreciation '!X4","v":"2031-32"},{"$f":"'W1-Depreciation '!Y4","v":"2032-33"},{"$f":"'W1-Depreciation '!Z4","v":"2033-34"},{"$f":"'W1-Depreciation '!AA4","v":"2034-35"},{"$f":"'W1-Depreciation '!AB4","v":"2035-36"},{"$f":"'W1-Depreciation '!AC4","v":"2036-37"},{"$f":"'W1-Depreciation '!AD4","v":"2037-38"},{"$f":"'W1-Depreciation '!AE4","v":"2038-39"},{"$f":"'W1-Depreciation '!AF4","v":"2039-40"},{"$f":"'W1-Depreciation '!AG4","v":"2040-41"},{"$f":"'W1-Depreciation '!AH4","v":"2041-42"},{"$f":"'W1-Depreciation '!AI4","v":"2042-43"},{"$f":"'W1-Depreciation '!AJ4","v":"2043-44"},{"$f":"'W1-Depreciation '!AK4","v":"2044-45"},{"$f":"'W1-Depreciation '!AL4","v":"2045-46"},{"$f":"'W1-Depreciation '!AM4","v":"2046-47"},{"$f":"'W1-Depreciation '!AN4","v":"2047-48"},{"$f":"'W1-Depreciation '!AO4","v":"2048-49"},{"$f":"'W1-Depreciation '!AP4","v":"2049-50"},{"$f":"'W1-Depreciation '!AQ4","v":"2050-51"},{"$f":"'W1-Depreciation '!AR4","v":"2051-52"},{"$f":"'W1-Depreciation '!AS4","v":"2052-53"},{"$f":"'W1-Depreciation '!AT4","v":"2053-54"},{"$f":"'W1-Depreciation '!AU4","v":"2054-55"},{"$f":"'W1-Depreciation '!AV4","v":"2055-56"},{"$f":"'W1-Depreciation '!AW4","v":"2056-57"},{"$f":"'W1-Depreciation '!AX4","v":"2057-58"},{"$f":"'W1-Depreciation '!AY4","v":"2058-59"},{"$f":"'W1-Depreciation '!AZ4","v":"2059-60"},{"$f":"'W1-Depreciation '!BA4","v":"2060-61"},{"$f":"'W1-Depreciation '!BB4","v":"2061-62"},{"$f":"'W1-Depreciation '!BC4","v":"2062-63"},{"$f":"'W1-Depreciation '!BD4","v":"2063-64"},{"$f":"'W1-Depreciation '!BE4","v":"2064-65"},{"$f":"'W1-Depreciation '!BF4","v":"2065-66"},{"$f":"'W1-Depreciation '!BG4","v":"2066-67"},{"$f":"'W1-Depreciation '!BH4","v":"2067-68"},{"$f":"'W1-Depreciation '!BI4","v":"2068-69"},{"$f":"'W1-Depreciation '!BJ4","v":"2069-70"},{"$f":"'W1-Depreciation '!BK4","v":"2070-71"},{"$f":"'W1-Depreciation '!BL4","v":"2071-72"},{"$f":"'W1-Depreciation '!BM4","v":"2072-73"}]
[null,"Escalation Factor to end of period dollars",null,null,null,null,null,null,null,{"$f":"'L1 '!I24","v":1.1044326027724223}]
[]
[null,{"$f":"\"Asset Values ($m Real \"&J4&\")\"","v":"Asset Values ($m Real 2017-18)"}]
[null,"Real Straight-line Depreciation",null,null,null,null,null,"Total","adjustment"]
[null,null,{"$f":"'R1-RABLife '!C7","v":"Commercial Buildings"},null,null,null,null,{"$f":"SUM(K9:BM9)","v":18.373375107604986},{"$f":"IFERROR(H45/H9,1)","v":0.99657099275755923},null,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C9,_LU_DepTotals,0),MATCH(K$4,_LU_DepYears))*$J$5","v":0.83573590495183414},0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C9,_LU_DepTotals,0),MATCH(U$4,_LU_DepYears))*$J$5","v":0.83573590495183414},0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,0.43560424698651562,0.29050739270691506,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C9,_LU_DepTotals,0),MATCH(AE$4,_LU_DepYears))*$J$5","v":0.29050739270691506},0.29050739270691506,0.29050739270691506,0.29050739270691506,0.29050739270691506,0.26553081287779629,0.25498743703133403,0.23902371867742966,0.21296424086651985,0.17897400579088366,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C9,_LU_DepTotals,0),MATCH(AO$4,_LU_DepYears))*$J$5","v":2.9427996113871185E-15},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C9,_LU_DepTotals,0),MATCH(AY$4,_LU_DepYears))*$J$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C8","v":"Communications - Civil"},null,null,null,null,24.416934946492695,1.0001666407350809,null,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.45232227180248374,0.31665084084074724,0.31665084084074724,0.31665084084074724,0.31665084084074724,0.31665084084074724,0.31665084084074724,0.31665084084074724,0.31665084084074724,0.31665084084074724,0.31665084084074724,0.30197867646899323,0.29420985635401697,0.25856288613709205,0.14438944270403614,3.3148673365592012E-2]
[null,null,{"$f":"'R1-RABLife '!C9","v":"Communications - Other"},null,null,null,null,86.085609524286767,0.99434386357374605,null,9.762063631518151,9.762063631518151,9.762063631518151,9.762063631518151,9.762063631518151,9.762063631518151,7.3484686077114754,2.4690352214346802,2.4690352214346802,2.4690352214346802,4.3246126665746329,3.3369742227132453,2.5829639261686612,1.9101339825875114,0.6029686651182864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C10","v":"Computers, software, and office machines"},null,null,null,null,29.604168301139023,0.99257145926167301,null,2.5655289595173651,12.716870799341986,9.7718404877046954,4.5499280545749734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C11","v":"Easement"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C12","v":"Land"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C13","v":"Network Switching Centres"},null,null,null,null,7.6451736534144974,0.99970698872630803,null,4.5953803705730971,1.0333796269291244,1.0081034146245944,1.0081034146245944,2.0682666308653776E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C14","v":"Office furniture, movable plant, and misc"},null,null,null,null,16.557227401213972,0.99275199400922109,null,2.2530139041874029,2.2530139041874029,2.2530139041874029,2.2530139041874029,0.85986608192122527,2.1843242320862486,1.4527047189902798,1.3493060562354564,1.0018614272979751,0.69710926793317607,9.8093320379570617E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C15","v":"Refurbishment"},null,null,null,null,-1.1790804732898152E-3,205.54710968712342,null,-2.3581609465796302E-4,-2.3581609465796302E-4,-2.3581609465796302E-4,-2.3581609465796302E-4,-2.3581609465796302E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C16","v":"Substation Primary Plant"},null,null,null,null,851.5678741239268,0.99484748903690245,null,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,6.4700963041222499,6.0744548959488567,6.0744548959488567,6.0744548959488567,6.0744548959488567,6.0744548959488567,6.0744548959488567,6.0744548959488567,6.0744548959488567,6.0744548959488567,6.0744548959488567,6.0630318931836884,5.5995162151890279,3.8382950613010127,3.4139492871971511,2.753307871400843,0.91598358414453296,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C17","v":"Substation Demountable Buildings"},null,null,null,null,12.550149468576194,1.0033443324246416,null,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C19,_LU_DepTotals,0),MATCH(K$4,_LU_DepYears))*$J$5","v":0.92354469039656584},0.92354469039656584,0.92354469039656584,0.92354469039656584,0.92354469039656584,0.92354469039656584,0.92354469039656584,0.92354469039656584,0.92354469039656584,0.8716407178906459,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C19,_LU_DepTotals,0),MATCH(U$4,_LU_DepYears))*$J$5","v":0.93911187122110806},0.93911187122110784,0.9319813113169968,0.42727270337021361,0.12912877998702643,2.4523330094892654E-16,0,0,0,0,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C19,_LU_DepTotals,0),MATCH(AE$4,_LU_DepYears))*$J$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C19,_LU_DepTotals,0),MATCH(AO$4,_LU_DepYears))*$J$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C19,_LU_DepTotals,0),MATCH(AY$4,_LU_DepYears))*$J$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C18","v":"Substation Establishment"},null,null,null,null,233.61981334930294,0.99728328107505249,null,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,3.9513283085927999,2.8332202700506062,2.2461444740386449,1.445898375643194,1.2763652832066452,0.63660113299902688,0.22356082037262254]
[null,null,{"$f":"'R1-RABLife '!C19","v":"Substation Fences"},null,null,null,null,5.4677411604282717,0.97050779950815236,null,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16170408082999799,5.0637048413535717E-2,7.7382238647156334E-2,6.8984380181893817E-2,1.2764159779055885E-2,-3.6784995142338981E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C20","v":"Substation Secondary Systems - Electromechanical"},null,null,null,null,62.587207722786864,0.99116343955223041,null,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,0.7093722008167862,-0.25691566157569523,-0.25691566157569523,-0.25691566157569523,-0.25691566157569523,-0.25691566157569523,-0.25691566157569523,-0.25691566157569523,-0.25691566157569523,-0.25691566157569523,-0.16297658758537142,-0.16297658758537018,-0.1635523552776921,-1.9618664075914123E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C21","v":"Substation Secondary Systems - Electronic"},null,null,null,null,189.07648832212371,0.9974964232844612,null,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,11.257872878053735,11.381036836752941,8.7415575355216415,7.4422431634304225,5.2393110987876765,1.7575440406883689,3.9237328151828247E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C22","v":"Transmission lines - Overhead"},null,null,null,null,483.46614798589826,0.99464444852689671,null,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,4.7190864731176703,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.7408740994579244,1.474358626061824,0.9483616460532559,0.63491459377032189,0.39787906647229293,0.28103983028676305]
[null,null,{"$f":"'R1-RABLife '!C23","v":"Transmission lines - Underground"},null,null,null,null,111.49740353746793,0.99427864472948047,null,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,1.8228408102709726,0.20048297867644285,0.20048297867644285,0.20048297867644285,0.20840795585459596,0.20346570045122289,0.20298760602899107,0.20298760602899107,0.10863570478620151,-1.9618664075914123E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C24","v":"Capital Work in Progress"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C25","v":"Accelerated Depreciation"},null,null,null,null,25.375981480815437,0.99897344723855808,null,5.075196296163087,5.075196296163087,5.075196296163087,5.075196296163087,5.075196296163087,3.9237328151828247E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C26","v":"Refurbishment Projects 2008-2013"},null,null,null,null,-1.4214928998520417,1.0254880058275755,null,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,7.5623050071563086E-2,0.44895339636652803,0.22447669818326349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C27","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,null,null,19.709841122260201,0.99389982143034439,null,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C29,_LU_DepTotals,0),MATCH(K$4,_LU_DepYears))*$J$5","v":0.59726791279576341},0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C29,_LU_DepTotals,0),MATCH(U$4,_LU_DepYears))*$J$5","v":0.59726791279576341},0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C29,_LU_DepTotals,0),MATCH(AE$4,_LU_DepYears))*$J$5","v":0.59726791279576341},0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C29,_LU_DepTotals,0),MATCH(AO$4,_LU_DepYears))*$J$5","v":0.59726791279576341},0.59726791279576341,0.59726791279576341,7.8474656303656493E-15,0,0,0,0,0,0,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C29,_LU_DepTotals,0),MATCH(AY$4,_LU_DepYears))*$J$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C28","v":"Equity Raising Cost 2013-2018"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C29","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,null,null,82.723604076907023,1.0002106939346673,null,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,2.9984816436267487,2.2871198813980507,3.1389862521462597E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C30","v":"Communications - Other (post 2018)"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C31","v":"Synchronous Condensers"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C32","v":"Asset26 - Not in Use"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C33","v":"Asset27 - Not in Use"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C34","v":"Asset28 - Not in Use"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C35","v":"Asset29 - Not in Use"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C36","v":"Asset30 - Not in Use"},null,null,null,null,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K9:K38)","v":104.00715953154675},110.59650062772739,107.62619410378556,102.40428167065585,95.453309205853188,91.702600049286701,88.557385512384059,83.960254519777337,83.986140237134819,78.745444421924702,79.870071012977874,76.242953267885184,69.501905072945419,65.155146594382245,60.06807029543053,57.578428809636861,57.578428809636847,57.578428809636847,57.178297151671529,57.033200297391929,57.033200297391929,57.033200297391929,57.127139371382256,57.127139371382256,57.126563603689931,44.556006219281812,40.855888707546903,38.552805107794981,17.790801043109855,17.361169399860827,17.174023833147388,15.397196668485201,{"$f":"SUM(AQ9:AQ38)","v":13.80158402712429},13.195918255863271,13.139698035460427,13.134858852859525,13.129916597456152,13.129438503033919,13.129438503033919,12.969170108488624,12.261347294746024,10.50012614085801,10.075780366754149,9.4151389509578411,7.5778146637015311,6.6618310795569977,6.6618310795569977,6.6618310795569977,6.0088532488914712,4.8907452103492783,4.022481776569462,2.688469878050467,2.1698427631140591,1.1788696421753559,0.53774932402497755]
[null,null,null,null,null,null,null,null,"check",null,{"$f":"K39-('W1-Depreciation '!K8*'PTRM input'!$J$5)","v":0},{"$f":"L39-('W1-Depreciation '!L8*'PTRM input'!$J$5)","v":0},{"$f":"M39-('W1-Depreciation '!M8*'PTRM input'!$J$5)","v":0},{"$f":"N39-('W1-Depreciation '!N8*'PTRM input'!$J$5)","v":0},{"$f":"O39-('W1-Depreciation '!O8*'PTRM input'!$J$5)","v":0},{"$f":"P39-('W1-Depreciation '!P8*'PTRM input'!$J$5)","v":0},{"$f":"Q39-('W1-Depreciation '!Q8*'PTRM input'!$J$5)","v":0},{"$f":"R39-('W1-Depreciation '!R8*'PTRM input'!$J$5)","v":0},{"$f":"S39-('W1-Depreciation '!S8*'PTRM input'!$J$5)","v":0},{"$f":"T39-('W1-Depreciation '!T8*'PTRM input'!$J$5)","v":0},{"$f":"U39-('W1-Depreciation '!U8*'PTRM input'!$J$5)","v":0},{"$f":"V39-('W1-Depreciation '!V8*'PTRM input'!$J$5)","v":0},{"$f":"W39-('W1-Depreciation '!W8*'PTRM input'!$J$5)","v":0},{"$f":"X39-('W1-Depreciation '!X8*'PTRM input'!$J$5)","v":0},{"$f":"Y39-('W1-Depreciation '!Y8*'PTRM input'!$J$5)","v":0},{"$f":"Z39-('W1-Depreciation '!Z8*'PTRM input'!$J$5)","v":0},{"$f":"AA39-('W1-Depreciation '!AA8*'PTRM input'!$J$5)","v":0},{"$f":"AB39-('W1-Depreciation '!AB8*'PTRM input'!$J$5)","v":0},{"$f":"AC39-('W1-Depreciation '!AC8*'PTRM input'!$J$5)","v":0},{"$f":"AD39-('W1-Depreciation '!AD8*'PTRM input'!$J$5)","v":0},{"$f":"AE39-('W1-Depreciation '!AE8*'PTRM input'!$J$5)","v":0},{"$f":"AF39-('W1-Depreciation '!AF8*'PTRM input'!$J$5)","v":0},{"$f":"AG39-('W1-Depreciation '!AG8*'PTRM input'!$J$5)","v":0},{"$f":"AH39-('W1-Depreciation '!AH8*'PTRM input'!$J$5)","v":0},{"$f":"AI39-('W1-Depreciation '!AI8*'PTRM input'!$J$5)","v":0},{"$f":"AJ39-('W1-Depreciation '!AJ8*'PTRM input'!$J$5)","v":0},{"$f":"AK39-('W1-Depreciation '!AK8*'PTRM input'!$J$5)","v":0},{"$f":"AL39-('W1-Depreciation '!AL8*'PTRM input'!$J$5)","v":0},{"$f":"AM39-('W1-Depreciation '!AM8*'PTRM input'!$J$5)","v":0},{"$f":"AN39-('W1-Depreciation '!AN8*'PTRM input'!$J$5)","v":0},{"$f":"AO39-('W1-Depreciation '!AO8*'PTRM input'!$J$5)","v":0},{"$f":"AP39-('W1-Depreciation '!AP8*'PTRM input'!$J$5)","v":0},{"$f":"AQ39-('W1-Depreciation '!AQ8*'PTRM input'!$J$5)","v":0},{"$f":"AR39-('W1-Depreciation '!AR8*'PTRM input'!$J$5)","v":0},{"$f":"AS39-('W1-Depreciation '!AS8*'PTRM input'!$J$5)","v":0},{"$f":"AT39-('W1-Depreciation '!AT8*'PTRM input'!$J$5)","v":0},{"$f":"AU39-('W1-Depreciation '!AU8*'PTRM input'!$J$5)","v":0},{"$f":"AV39-('W1-Depreciation '!AV8*'PTRM input'!$J$5)","v":0},{"$f":"AW39-('W1-Depreciation '!AW8*'PTRM input'!$J$5)","v":0},{"$f":"AX39-('W1-Depreciation '!AX8*'PTRM input'!$J$5)","v":0},{"$f":"AY39-('W1-Depreciation '!AY8*'PTRM input'!$J$5)","v":0},{"$f":"AZ39-('W1-Depreciation '!AZ8*'PTRM input'!$J$5)","v":0},{"$f":"BA39-('W1-Depreciation '!BA8*'PTRM input'!$J$5)","v":0},{"$f":"BB39-('W1-Depreciation '!BB8*'PTRM input'!$J$5)","v":0},{"$f":"BC39-('W1-Depreciation '!BC8*'PTRM input'!$J$5)","v":0},{"$f":"BD39-('W1-Depreciation '!BD8*'PTRM input'!$J$5)","v":0},{"$f":"BE39-('W1-Depreciation '!BE8*'PTRM input'!$J$5)","v":0},{"$f":"BF39-('W1-Depreciation '!BF8*'PTRM input'!$J$5)","v":0},{"$f":"BG39-('W1-Depreciation '!BG8*'PTRM input'!$J$5)","v":0},{"$f":"BH39-('W1-Depreciation '!BH8*'PTRM input'!$J$5)","v":0},{"$f":"BI39-('W1-Depreciation '!BI8*'PTRM input'!$J$5)","v":0},{"$f":"BJ39-('W1-Depreciation '!BJ8*'PTRM input'!$J$5)","v":0},{"$f":"BK39-('W1-Depreciation '!BK8*'PTRM input'!$J$5)","v":0},{"$f":"BL39-('W1-Depreciation '!BL8*'PTRM input'!$J$5)","v":0},{"$f":"BM39-('W1-Depreciation '!BM8*'PTRM input'!$J$5)","v":0}]
[null,null,null,null,null,null,null,null,"check",null,{"$f":"K39-'R1-RABLife '!G77","v":0},{"$f":"L39-'R1-RABLife '!H77","v":0},{"$f":"M39-'R1-RABLife '!I77","v":0},{"$f":"N39-'R1-RABLife '!J77","v":0},{"$f":"O39-'R1-RABLife '!K77","v":0}]
[]
[null,{"$f":"\"Adjusted Asset Values ($m Real \"&J4&\")\"","v":"Adjusted Asset Values ($m Real 2017-18)"}]
[null,"Real Straight-line Depreciation",null,null,null,null,null,"PTRM opening RAB","check"]
[null,null,{"$f":"'R1-RABLife '!C7","v":"Commercial Buildings"},null,null,null,null,{"$f":"VLOOKUP($C45,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":18.310372671292928},{"$f":"IF(VLOOKUP($C45,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K45:BM45)-H45))","v":7.1054273576010019E-15},null,{"$f":"K9*$I9","v":0.8328701604809865},0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.8328701604809865,0.43411055686876088,0.28951124075334045,0.28951124075334045,0.28951124075334045,0.28951124075334045,0.28951124075334045,0.28951124075334045,0.26462030579734713,0.25411308326302218,0.23820410461496963,0.21223398494220766,0.17836030262881808,2.9327087302066201E-15,0,{"$f":"AQ9*$I9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C8","v":"Communications - Civil"},null,null,null,null,{"$f":"VLOOKUP($C46,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":24.421003802480598},{"$f":"IF(VLOOKUP($C46,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K46:BM46)-H46))","v":2.8421709430404007E-14},null,{"$f":"K10*$I10","v":0.50690021849100797},0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,{"$f":"AQ10*$I10","v":0.50690021849100797},0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.50690021849100797,0.45239764711835034,0.31670360776962891,0.31670360776962891,0.31670360776962891,0.31670360776962891,0.31670360776962891,0.31670360776962891,0.31670360776962891,0.31670360776962891,0.31670360776962891,0.31670360776962891,0.30202899841761877,0.29425888370074788,0.25860597324650259,0.14441350386690627,3.3154197284888609E-2]
[null,null,{"$f":"'R1-RABLife '!C9","v":"Communications - Other"},null,null,null,null,{"$f":"VLOOKUP($C47,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":85.598697572480177},{"$f":"IF(VLOOKUP($C47,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K47:BM47)-H47))","v":0},null,{"$f":"K11*$I11","v":9.7068480678165123},9.7068480678165123,9.7068480678165123,9.7068480678165123,9.7068480678165123,9.7068480678165123,7.3069046667422146,2.4550700213810197,2.4550700213810197,2.4550700213810197,4.3001520673417808,3.3180998412586864,2.5683543298181588,1.8993300041895727,0.59955819208762118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ11*$I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C10","v":"Computers, software, and office machines"},null,null,null,null,{"$f":"VLOOKUP($C48,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":29.384252530889722},{"$f":"IF(VLOOKUP($C48,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K48:BM48)-H48))","v":0},null,{"$f":"K12*$I12","v":2.5464708231262327},12.622403006545033,9.6992499725533481,4.5161287286651062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ12*$I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C11","v":"Easement"},null,null,null,null,{"$f":"VLOOKUP($C49,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":108.61059269407669},{"$f":"IF(VLOOKUP($C49,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K49:BM49)-H49))","v":0},null,{"$f":"K13*$I13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ13*$I13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C12","v":"Land"},null,null,null,null,{"$f":"VLOOKUP($C50,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":78.787366103546205},{"$f":"IF(VLOOKUP($C50,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K50:BM50)-H50))","v":0},null,{"$f":"K14*$I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ14*$I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C13","v":"Network Switching Centres"},null,null,null,null,{"$f":"VLOOKUP($C51,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":7.6429335313447142},{"$f":"IF(VLOOKUP($C51,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K51:BM51)-H51))","v":0},null,{"$f":"K15*$I15","v":4.5940338723176168},1.0330768350484305,1.0078080289590621,1.0078080289590621,2.067660605425533E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ15*$I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C14","v":"Office furniture, movable plant, and misc"},null,null,null,null,{"$f":"VLOOKUP($C52,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":16.437220517819284},{"$f":"IF(VLOOKUP($C52,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K52:BM52)-H52))","v":3.5527136788005009E-15},null,{"$f":"K16*$I16","v":2.2366840459125443},2.2366840459125443,2.2366840459125443,2.2366840459125443,0.85363376740819263,2.168492236966284,1.4421755064842054,1.3395262778564676,0.99459992967098909,0.69205661578296895,9.7382339405804101E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ16*$I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C15","v":"Refurbishment"},null,null,null,null,{"$f":"VLOOKUP($C53,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":-0.24235658337324703},{"$f":"IF(VLOOKUP($C53,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K53:BM53)-H53))","v":0},null,{"$f":"K17*$I17","v":-4.8471316674649406E-2},-4.8471316674649406E-2,-4.8471316674649406E-2,-4.8471316674649406E-2,-4.8471316674649406E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ17*$I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C16","v":"Substation Primary Plant"},null,null,null,null,{"$f":"VLOOKUP($C54,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":847.18016131668162},{"$f":"IF(VLOOKUP($C54,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K54:BM54)-H54))","v":-1.1368683772161603E-13},null,{"$f":"K18*$I18","v":27.065861467043096},27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,27.065861467043096,6.4367590619829631,6.0431562005026382,6.0431562005026382,6.0431562005026382,{"$f":"AQ18*$I18","v":6.0431562005026382},6.0431562005026382,6.0431562005026382,6.0431562005026382,6.0431562005026382,6.0431562005026382,6.0431562005026382,6.0317920548844493,5.570664646502224,3.8185182039180563,3.3963588760674086,2.7391214224086675,0.91126396868521087,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C17","v":"Substation Demountable Buildings"},null,null,null,null,{"$f":"VLOOKUP($C55,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":12.592121340378053},{"$f":"IF(VLOOKUP($C55,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K55:BM55)-H55))","v":-3.5527136788005009E-15},null,{"$f":"K19*$I19","v":0.92663333085026467},0.92663333085026467,0.92663333085026467,0.92663333085026467,0.92663333085026467,0.92663333085026467,0.92663333085026467,0.92663333085026467,0.92663333085026467,0.87455577420612551,0.94225257350239866,0.94225257350239844,0.9350981666355942,0.42870164532625887,0.12956062955289147,2.4605344262889193E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ19*$I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C18","v":"Substation Establishment"},null,null,null,null,{"$f":"VLOOKUP($C56,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":232.9851339811342},{"$f":"IF(VLOOKUP($C56,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K56:BM56)-H56))","v":3.1263880373444408E-13},null,{"$f":"K20*$I20","v":4.5917975336335513},4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,{"$f":"AQ20*$I20","v":4.5917975336335513},4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,4.5917975336335513,3.9405936601981648,2.8255232069244149,2.2400423308378579,1.4419702761625333,1.2728977574866118,0.63487166665336536,0.22295346846103944]
[null,null,{"$f":"'R1-RABLife '!C19","v":"Substation Fences"},null,null,null,null,{"$f":"VLOOKUP($C57,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":5.3064854418873937},{"$f":"IF(VLOOKUP($C57,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K57:BM57)-H57))","v":4.4408920985006262E-15},null,{"$f":"K21*$I21","v":0.1648656352673068},0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.1648656352673068,0.15693507165780976,4.9143650429408325E-2,{"$f":"AQ21*$I21","v":7.5100066150466396E-2},6.6949879010763561E-2,1.238771661974199E-2,-3.570012469050948E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C20","v":"Substation Secondary Systems - Electromechanical"},null,null,null,null,{"$f":"VLOOKUP($C58,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":62.034152078487345},{"$f":"IF(VLOOKUP($C58,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K58:BM58)-H58))","v":-7.1054273576010019E-15},null,{"$f":"K22*$I22","v":5.3423364142051639},5.3423364142051639,5.3423364142051639,5.3423364142051639,5.3423364142051639,5.3423364142051639,5.3423364142051639,5.3423364142051639,5.3423364142051639,5.3423364142051639,5.3423364142051639,5.3423364142051639,0.70310379048430127,-0.25464541080220288,-0.25464541080220288,-0.25464541080220288,-0.25464541080220288,-0.25464541080220288,-0.25464541080220288,-0.25464541080220288,-0.25464541080220288,-0.25464541080220288,-0.16153643511760207,-0.16153643511760082,-0.16210711500390568,-1.9445302564902821E-15,0,0,0,0,0,0,{"$f":"AQ22*$I22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C21","v":"Substation Secondary Systems - Electronic"},null,null,null,null,{"$f":"VLOOKUP($C59,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":188.60312082850459},{"$f":"IF(VLOOKUP($C59,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K59:BM59)-H59))","v":-2.8421709430404007E-14},null,{"$f":"K23*$I23","v":15.877585341411663},15.877585341411663,15.877585341411663,15.877585341411663,15.877585341411663,15.877585341411663,15.877585341411663,15.877585341411663,15.877585341411663,11.229687929649744,11.352543537929757,8.7196723756181669,7.4236109367350807,5.2261940815152874,1.7531438943515676,3.9139094490687377E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ23*$I23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C22","v":"Transmission lines - Overhead"},null,null,null,null,{"$f":"VLOOKUP($C60,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":480.8769201448568},{"$f":"IF(VLOOKUP($C60,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K60:BM60)-H60))","v":-7.9580786405131221E-13},null,{"$f":"K24*$I24","v":17.236373852758927},17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,17.236373852758927,4.6938131626048634,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,{"$f":"AQ24*$I24","v":1.7315507586100851},1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.7315507586100851,1.466462622550136,0.94328264644270077,0.63151427598236043,0.39574820465173027,0.27953470700967009]
[null,null,{"$f":"'R1-RABLife '!C23","v":"Transmission lines - Underground"},null,null,null,null,{"$f":"VLOOKUP($C61,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":110.8594872800896},{"$f":"IF(VLOOKUP($C61,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K61:BM61)-H61))","v":-8.5265128291212022E-14},null,{"$f":"K25*$I25","v":3.4686414171274884},3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,3.4686414171274884,1.8124116903938106,{"$f":"AQ25*$I25","v":0.19933594432974294},0.19933594432974294,0.19933594432974294,0.20721557989794906,0.20230160089357635,0.20182624181938696,0.20182624181938696,0.10801416132405636,-1.9506418728802839E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C24","v":"Capital Work in Progress"},null,null,null,null,{"$f":"VLOOKUP($C62,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":17.73736645207849},{"$f":"IF(VLOOKUP($C62,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K62:BM62)-H62))","v":0},null,{"$f":"K26*$I26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ26*$I26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C25","v":"Accelerated Depreciation"},null,null,null,null,{"$f":"VLOOKUP($C63,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":25.349931696952005},{"$f":"IF(VLOOKUP($C63,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K63:BM63)-H63))","v":3.5527136788005009E-15},null,{"$f":"K27*$I27","v":5.0699863393904012},5.0699863393904012,5.0699863393904012,5.0699863393904012,5.0699863393904012,3.9197048964262385E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ27*$I27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C26","v":"Refurbishment Projects 2008-2013"},null,null,null,null,{"$f":"VLOOKUP($C64,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":-1.4577239191673277},{"$f":"IF(VLOOKUP($C64,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K64:BM64)-H64))","v":-4.4408920985006262E-16},null,{"$f":"K28*$I28","v":-0.31798127638627932},-0.31798127638627932,-0.31798127638627932,-0.31798127638627932,-0.31798127638627932,-0.31798127638627932,-0.31798127638627932,7.7550530812486113E-2,0.46039632314942791,0.2301981615747134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ28*$I28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C27","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,null,null,{"$f":"VLOOKUP($C65,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":19.589607571834872},{"$f":"IF(VLOOKUP($C65,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K65:BM65)-H65))","v":1.4210854715202004E-14},null,{"$f":"K29*$I29","v":0.59362447187378375},0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,0.59362447187378375,{"$f":"AQ29*$I29","v":0.59362447187378375},7.799594688701184E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C28","v":"Equity Raising Cost 2013-2018"},null,null,null,null,{"$f":"VLOOKUP($C66,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C66,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K66:BM66)-H66))","v":0},null,{"$f":"K30*$I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ30*$I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C29","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,null,null,{"$f":"VLOOKUP($C67,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":82.741033438539844},{"$f":"IF(VLOOKUP($C67,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K67:BM67)-H67))","v":-2.8421709430404007E-14},null,{"$f":"K31*$I31","v":3.098172730773304},3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,3.098172730773304,2.9991134055222721,2.2876017636849184,3.1396476175105911E-14,0,0,0,0,{"$f":"AQ31*$I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C30","v":"Communications - Other (post 2018)"},null,null,null,null,{"$f":"VLOOKUP($C68,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C68,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K68:BM68)-H68))","v":0},null,{"$f":"K32*$I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ32*$I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C31","v":"Synchronous Condensers"},null,null,null,null,{"$f":"VLOOKUP($C69,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C69,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K69:BM69)-H69))","v":0},null,{"$f":"K33*$I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ33*$I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C32","v":"Asset26 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C70,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C70,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K70:BM70)-H70))","v":0},null,{"$f":"K34*$I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ34*$I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C33","v":"Asset27 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C71,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C71,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K71:BM71)-H71))","v":0},null,{"$f":"K35*$I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ35*$I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C34","v":"Asset28 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C72,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C72,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K72:BM72)-H72))","v":0},null,{"$f":"K36*$I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ36*$I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C35","v":"Asset29 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C73,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C73,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K73:BM73)-H73))","v":0},null,{"$f":"K37*$I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ37*$I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R1-RABLife '!C36","v":"Asset30 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C74,'R1-RABLife '!$C$47:$E$76,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C74,'I1 '!$B$7:$D$36,3,FALSE)=\"n/a\",0,(SUM(K74:BM74)-H74))","v":0},null,{"$f":"K38*$I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ38*$I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K45:K74)","v":103.49323312941891},110.00820827556852,107.05978643548747,101.87666519159923,94.969884921531261,91.26302160231306,88.136761470756682,83.577809403966512,83.615728848117968,78.383012404249186,79.496392080428549,75.881468692033863,69.189274711122579,64.858687807678351,59.786724792639326,57.304462076647248,57.304462076647248,57.304462076647248,56.905702473035014,56.761103156919596,56.761103156919596,56.761103156919596,56.854212132604196,56.854212132604196,56.853641452717902,44.349237617360707,40.664956348994252,38.361445606661306,17.706373081928394,17.278896538134681,17.092605671896369,15.328584523934285,{"$f":"SUM(AQ45:AQ74)","v":13.741465193591278},13.139690534577797,13.085128372186768,13.080620291135233,13.07570631213086,13.075230953056669,13.075230953056669,12.915552155570493,12.210716546515489,10.458570103931322,10.036410776080674,9.3791733224219325,7.5513158686984765,6.6400519000132654,6.6400519000132654,6.6400519000132654,5.9888480265778794,4.8737775733041291,4.0085339518056129,2.6795118063059817,2.1630180067154745,1.1750333751720019,0.53564237275559812]
[]
[null,"Tax Values ($m Nominal)"]
[null,"Tax Depreciation",null,null,null,null,null,"PTRM opening TAB","check"]
[null,null,{"$f":"'R2-TABLife '!C9","v":"Commercial Buildings"},null,null,null,null,{"$f":"VLOOKUP($C79,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":13.950426850263264},{"$f":"IF(VLOOKUP($C79,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K79:BM79)-H79))","v":0},null,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C79,_LU_TaxDepTotals,0),MATCH(K$4,_LU_TaxDepYears))","v":0.44004083453839737},0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C79,_LU_TaxDepTotals,0),MATCH(U$4,_LU_TaxDepYears))","v":0.44004083453839737},0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C79,_LU_TaxDepTotals,0),MATCH(AE$4,_LU_TaxDepYears))","v":0.44004083453839737},0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,0.40500078353833324,0.19048768827398999,0.19048768827398999,0.19048768827398999,0.19048768827398999,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C79,_LU_TaxDepTotals,0),MATCH(AO$4,_LU_TaxDepYears))","v":0.19048768827398999},0.19048768827398999,0.19048768827398999,0.19048768827398999,0.19048768827398999,0.19048768827398999,0.18342410783120894,0.17232921269388912,0.15397500000000044,0.129800000000001,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C79,_LU_TaxDepTotals,0),MATCH(AY$4,_LU_TaxDepYears))","v":-1.7763568394002505E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C10","v":"Communications - Civil"},null,null,null,null,{"$f":"VLOOKUP($C80,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":18.378864481408378},{"$f":"IF(VLOOKUP($C80,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K80:BM80)-H80))","v":3.5527136788005009E-15},null,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3792879982380919,1.2913477013156145,0.98279172554430172,0.51482876600929894,0.21222876600929766,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,0.14170876600929819,7.7619727117310688E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C11","v":"Communications - Other"},null,null,null,null,{"$f":"VLOOKUP($C81,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":78.845534996603192},{"$f":"IF(VLOOKUP($C81,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K81:BM81)-H81))","v":2.8421709430404007E-14},null,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194,8.2886234599773996,4.8425642840026182,4.8425642840026182,4.3132261518377764,3.3646541050091541,2.5663100951726867,1.4434399999999983,0.34984000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C12","v":"Computers, software, and office machines"},null,null,null,null,{"$f":"VLOOKUP($C82,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":36.555621900697645},{"$f":"IF(VLOOKUP($C82,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K82:BM82)-H82))","v":-1.4210854715202004E-14},null,15.902265431370086,12.360818007789085,6.938769230769231,1.3537692307692311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C13","v":"Easement"},null,null,null,null,{"$f":"VLOOKUP($C83,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":162.25474217142016},{"$f":"IF(VLOOKUP($C83,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K83:BM83)-H83))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C14","v":"Land"},null,null,null,null,{"$f":"VLOOKUP($C84,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":59.364583201643349},{"$f":"IF(VLOOKUP($C84,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K84:BM84)-H84))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C15","v":"Network Switching Centres"},null,null,null,null,{"$f":"VLOOKUP($C85,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":3.614528571860089},{"$f":"IF(VLOOKUP($C85,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K85:BM85)-H85))","v":-4.4408920985006262E-16},null,1.2242785718600881,1.1950000000000001,1.1950000000000001,2.5000000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C16","v":"Office furniture, movable plant, and misc"},null,null,null,null,{"$f":"VLOOKUP($C86,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":20.445741129592122},{"$f":"IF(VLOOKUP($C86,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K86:BM86)-H86))","v":1.4210854715202004E-14},null,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,1.9673306753966966,1.5927621640528387,1.490647232690596,1.0672160929073182,0.95634872345607524,0.70726562500000045,0.42131250000000176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C17","v":"Refurbishment"},null,null,null,null,{"$f":"VLOOKUP($C87,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":42.623643828309156},{"$f":"IF(VLOOKUP($C87,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K87:BM87)-H87))","v":7.1054273576010019E-15},null,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,0.54070721102558394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C18","v":"Substation Primary Plant"},null,null,null,null,{"$f":"VLOOKUP($C88,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":595.78203667544562},{"$f":"IF(VLOOKUP($C88,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K88:BM88)-H88))","v":1.1368683772161603E-13},null,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,17.8820161887799,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,6.2720141582233158,4.1819240641856092,3.7152608882613762,3.3753250000000072,1.240049999999943,4.9737991503207013E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C19","v":"Substation Demountable Buildings"},null,null,null,null,{"$f":"VLOOKUP($C89,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":13.010242847424655},{"$f":"IF(VLOOKUP($C89,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K89:BM89)-H89))","v":-7.1054273576010019E-15},null,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C89,_LU_TaxDepTotals,0),MATCH(K$4,_LU_TaxDepYears))","v":0.33761124353250066},0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C89,_LU_TaxDepTotals,0),MATCH(U$4,_LU_TaxDepYears))","v":0.33761124353250066},0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C89,_LU_TaxDepTotals,0),MATCH(AE$4,_LU_TaxDepYears))","v":0.33761124353250066},0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C89,_LU_TaxDepTotals,0),MATCH(AO$4,_LU_TaxDepYears))","v":0.33761124353250066},0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33506519128798007,0.33306609012072674,0.33306609012072674,0.33058819579020127,0.15284999999999554,4.6825000000002663E-2,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C89,_LU_TaxDepTotals,0),MATCH(AY$4,_LU_TaxDepYears))","v":1.9984014443252818E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C20","v":"Substation Establishment"},null,null,null,null,{"$f":"VLOOKUP($C90,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":202.18589078246978},{"$f":"IF(VLOOKUP($C90,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K90:BM90)-H90))","v":1.1368683772161603E-13},null,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,4.7023143508247562,2.860840197292382,2.860840197292382,1.8779382233280095,1.66192264920874,0.83582500000002136,0.2972499999999858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C21","v":"Substation Fences"},null,null,null,null,{"$f":"VLOOKUP($C91,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":7.9221735479626183},{"$f":"IF(VLOOKUP($C91,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K91:BM91)-H91))","v":2.6645352591003757E-15},null,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.12541784572350148,4.2664468291936958E-2,6.4350576768659434E-2,5.7450000000000001E-2,1.079999999999889E-2,3.3306690738754696E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C22","v":"Substation Secondary Systems - Electromechanical"},null,null,null,null,{"$f":"VLOOKUP($C92,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":12.673534456530051},{"$f":"IF(VLOOKUP($C92,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K92:BM92)-H92))","v":1.7763568394002505E-15},null,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.8735944338647228,1.038896411998242,1.2047746241970665,1.2047746241970665,0.48395835090269657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C23","v":"Substation Secondary Systems - Electronic"},null,null,null,null,{"$f":"VLOOKUP($C93,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":167.0333435239763},{"$f":"IF(VLOOKUP($C93,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K93:BM93)-H93))","v":0},null,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,15.906342172680819,12.758291769343142,11.34362727153465,9.2065367629846513,7.2428553761215788,4.0205200000000056,1.0197200000000066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C24","v":"Transmission lines - Overhead"},null,null,null,null,{"$f":"VLOOKUP($C94,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":297.21363593509841},{"$f":"IF(VLOOKUP($C94,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K94:BM94)-H94))","v":-5.1159076974727213E-13},null,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,6.2317863956615893,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.5810874182997334,1.3090640095080559,0.86887732609390045,0.57184123626203842,0.37882105263158011,0.15733684210527699,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C25","v":"Transmission lines - Underground"},null,null,null,null,{"$f":"VLOOKUP($C95,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":94.382189127306461},{"$f":"IF(VLOOKUP($C95,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K95:BM95)-H95))","v":-1.5631940186722204E-13},null,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,0.35167707332740028,0.16790132145185643,0.16790132145185643,0.16790132145185643,0.16604246644899712,0.16399706888096349,0.16381052631578946,0.12613684210526405,4.4231578947369066E-2,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C26","v":"Capital Work in Progress"},null,null,null,null,{"$f":"VLOOKUP($C96,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C96,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K96:BM96)-H96))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C27","v":"Accelerated Depreciation"},null,null,null,null,{"$f":"VLOOKUP($C97,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C97,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K97:BM97)-H97))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C28","v":"Refurbishment Projects 2008-2013"},null,null,null,null,{"$f":"VLOOKUP($C98,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":4.8046147515536921},{"$f":"IF(VLOOKUP($C98,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K98:BM98)-H98))","v":1.7763568394002505E-15},null,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.13000945843047737,0.13001072034626249,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C29","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,null,null,{"$f":"VLOOKUP($C99,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":15.766619291933079},{"$f":"IF(VLOOKUP($C99,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K99:BM99)-H99))","v":0},null,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C99,_LU_TaxDepTotals,0),MATCH(K$4,_LU_TaxDepYears))","v":0.47777634217979031},0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C99,_LU_TaxDepTotals,0),MATCH(U$4,_LU_TaxDepYears))","v":0.47777634217979031},0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C99,_LU_TaxDepTotals,0),MATCH(AE$4,_LU_TaxDepYears))","v":0.47777634217979031},0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C99,_LU_TaxDepTotals,0),MATCH(AO$4,_LU_TaxDepYears))","v":0.47777634217979031},0.47777634217979031,0.47777634217979031,-1.0658141036401503E-14,0,0,0,0,0,0,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C99,_LU_TaxDepTotals,0),MATCH(AY$4,_LU_TaxDepYears))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C30","v":"Equity Raising Cost 2013-2018"},null,null,null,null,{"$f":"VLOOKUP($C100,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C100,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K100:BM100)-H100))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C31","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,null,null,{"$f":"VLOOKUP($C101,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":79.578566471644095},{"$f":"IF(VLOOKUP($C101,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K101:BM101)-H101))","v":1.4210854715202004E-14},null,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.886222222222222,2.2116296296296296,2.1316282072803006E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C32","v":"Communications - Other (post 2018)"},null,null,null,null,{"$f":"VLOOKUP($C102,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C102,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K102:BM102)-H102))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C33","v":"Synchronous Condensers"},null,null,null,null,{"$f":"VLOOKUP($C103,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C103,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K103:BM103)-H103))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C34","v":"Asset26 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C104,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C104,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K104:BM104)-H104))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C35","v":"Asset27 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C105,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C105,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K105:BM105)-H105))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C36","v":"Asset28 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C106,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C106,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K106:BM106)-H106))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C37","v":"Asset29 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C107,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C107,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K107:BM107)-H107))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'R2-TABLife '!C38","v":"Asset30 - Not in Use"},null,null,null,null,{"$f":"VLOOKUP($C108,'R2-TABLife '!$C$8:$E$38,3,FALSE)","v":0},{"$f":"IF(VLOOKUP($C108,'I1 '!$B$7:$I$36,8,FALSE)=\"n/a\",0,(SUM(K108:BM108)-H108))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K79:K108)","v":94.243758443527483},90.673032448086374,85.250983671066521,78.471233671066543,77.117214440297303,75.638975376954491,70.436871001157229,66.914252086475685,64.852867244453932,61.255257018304263,58.23911025451568,53.342736937429173,48.659783812429175,46.077575039134793,45.593616688232096,45.593616688232096,45.593616688232096,45.593616688232096,45.593616688232096,45.593616688232096,45.593616688232096,39.706685308248851,35.055986330887002,35.055986330887002,35.055986330887002,34.927939917317474,32.960966955205983,29.008744552648011,17.398742522091403,17.398742522091403,17.398742522091403,17.398742522091403,{"$f":"SUM(AQ79:AQ108)","v":17.398742522091403},15.819971308210809,13.968189129722193,13.87401489756733,10.711207133606695,9.9066309822258063,8.5376044595029654,3.6574894916270648,1.7489887397516402,1.74898873975159,1.74898873975159,1.4751064759570531,1.032874394974864,0.73565176257782783,0.50495789473684416,0.20156842105264605,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"K109-'W2-TaxDepreciation '!K8","v":0},{"$f":"L109-'W2-TaxDepreciation '!L8","v":0},{"$f":"M109-'W2-TaxDepreciation '!M8","v":0},{"$f":"N109-'W2-TaxDepreciation '!N8","v":0},{"$f":"O109-'W2-TaxDepreciation '!O8","v":0},{"$f":"P109-'W2-TaxDepreciation '!P8","v":0},{"$f":"Q109-'W2-TaxDepreciation '!Q8","v":0},{"$f":"R109-'W2-TaxDepreciation '!R8","v":0},{"$f":"S109-'W2-TaxDepreciation '!S8","v":0},{"$f":"T109-'W2-TaxDepreciation '!T8","v":0},{"$f":"U109-'W2-TaxDepreciation '!U8","v":0},{"$f":"V109-'W2-TaxDepreciation '!V8","v":0},{"$f":"W109-'W2-TaxDepreciation '!W8","v":0},{"$f":"X109-'W2-TaxDepreciation '!X8","v":0},{"$f":"Y109-'W2-TaxDepreciation '!Y8","v":0},{"$f":"Z109-'W2-TaxDepreciation '!Z8","v":0},{"$f":"AA109-'W2-TaxDepreciation '!AA8","v":0},{"$f":"AB109-'W2-TaxDepreciation '!AB8","v":0},{"$f":"AC109-'W2-TaxDepreciation '!AC8","v":0},{"$f":"AD109-'W2-TaxDepreciation '!AD8","v":0},{"$f":"AE109-'W2-TaxDepreciation '!AE8","v":0},{"$f":"AF109-'W2-TaxDepreciation '!AF8","v":0},{"$f":"AG109-'W2-TaxDepreciation '!AG8","v":0},{"$f":"AH109-'W2-TaxDepreciation '!AH8","v":0},{"$f":"AI109-'W2-TaxDepreciation '!AI8","v":0},{"$f":"AJ109-'W2-TaxDepreciation '!AJ8","v":0},{"$f":"AK109-'W2-TaxDepreciation '!AK8","v":0},{"$f":"AL109-'W2-TaxDepreciation '!AL8","v":0},{"$f":"AM109-'W2-TaxDepreciation '!AM8","v":0},{"$f":"AN109-'W2-TaxDepreciation '!AN8","v":0},{"$f":"AO109-'W2-TaxDepreciation '!AO8","v":0},{"$f":"AP109-'W2-TaxDepreciation '!AP8","v":0},{"$f":"AQ109-'W2-TaxDepreciation '!AQ8","v":0},{"$f":"AR109-'W2-TaxDepreciation '!AR8","v":0},{"$f":"AS109-'W2-TaxDepreciation '!AS8","v":0},{"$f":"AT109-'W2-TaxDepreciation '!AT8","v":0},{"$f":"AU109-'W2-TaxDepreciation '!AU8","v":0},{"$f":"AV109-'W2-TaxDepreciation '!AV8","v":0},{"$f":"AW109-'W2-TaxDepreciation '!AW8","v":0},{"$f":"AX109-'W2-TaxDepreciation '!AX8","v":0},{"$f":"AY109-'W2-TaxDepreciation '!AY8","v":0},{"$f":"AZ109-'W2-TaxDepreciation '!AZ8","v":0},{"$f":"BA109-'W2-TaxDepreciation '!BA8","v":0},{"$f":"BB109-'W2-TaxDepreciation '!BB8","v":0},{"$f":"BC109-'W2-TaxDepreciation '!BC8","v":0},{"$f":"BD109-'W2-TaxDepreciation '!BD8","v":0},{"$f":"BE109-'W2-TaxDepreciation '!BE8","v":0},{"$f":"BF109-'W2-TaxDepreciation '!BF8","v":0},{"$f":"BG109-'W2-TaxDepreciation '!BG8","v":0},{"$f":"BH109-'W2-TaxDepreciation '!BH8","v":0},{"$f":"BI109-'W2-TaxDepreciation '!BI8","v":0},{"$f":"BJ109-'W2-TaxDepreciation '!BJ8","v":0},{"$f":"BK109-'W2-TaxDepreciation '!BK8","v":0},{"$f":"BL109-'W2-TaxDepreciation '!BL8","v":0},{"$f":"BM109-'W2-TaxDepreciation '!BM8","v":0}]
[null,null,null,null,null,null,null,null,null,"check",{"$f":"K109-'R2-TABLife '!G39","v":0},{"$f":"L109-'R2-TABLife '!H39","v":0},{"$f":"M109-'R2-TABLife '!I39","v":0},{"$f":"N109-'R2-TABLife '!J39","v":0},{"$f":"O109-'R2-TABLife '!K39","v":0}]

{"sheet":"Section3","index":10,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Section3"}]
[]
[null,"Section ",{"$f":"+Section2!C3+1","v":3}]
[]
[null,"Reports"]

{"sheet":"R1-RABLife ","index":11,"n_rows":78,"n_cols":13,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"R1-RABLife "}]
[null,"Remaining Life Calculation"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Annual Depreciation for next RCP, from ",{"$f":"LEFT(G6,4)","v":"2018"},{"$f":"_LU_DenominationRegPd1","v":"$'M June 2013"}]
[null,null,"Asset Class",null,null,null,{"$f":"'L1 '!G30","v":"2018-19"},{"$f":"'L1 '!H30","v":"2019-20"},{"$f":"'L1 '!I30","v":"2020-21"},{"$f":"'L1 '!J30","v":"2021-22"},{"$f":"'L1 '!K30","v":"2022-23"}]
[null,null,{"$f":"+Asset1","v":"Commercial Buildings"},null,null,null,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C7,_LU_DepTotals,0),MATCH(G$6,_LU_DepYears))","v":0.75671064296174584},0.75671064296174584,0.75671064296174584,0.75671064296174584,0.75671064296174584]
[null,null,{"$f":"+Asset2","v":"Communications - Civil"},null,null,null,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093,0.45889243134219093]
[null,null,{"$f":"+Asset3","v":"Communications - Other"},null,null,null,8.8389853821887829,8.8389853821887829,8.8389853821887829,8.8389853821887829,8.8389853821887829]
[null,null,{"$f":"+Asset4","v":"Computers, software, and office machines"},null,null,null,2.3229384509993629,11.514392790849552,8.8478377613760699,4.1196973388447899,0]
[null,null,{"$f":"+Asset5","v":"Easement"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset6","v":"Land"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset7","v":"Network Switching Centres"},null,null,null,4.1608517885450489,0.93566562987643076,0.91277947798171144,0.91277947798171144,1.8726961026625555E-4]
[null,null,{"$f":"+Asset8","v":"Office furniture, movable plant, and misc"},null,null,null,2.0399740993988527,2.0399740993988527,2.0399740993988527,2.0399740993988527,0.77855912598263632]
[null,null,{"$f":"+Asset9","v":"Refurbishment"},null,null,null,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4,-2.1351786796767981E-4]
[null,null,{"$f":"+Asset10","v":"Substation Primary Plant"},null,null,null,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701,24.633500335558701]
[null,null,{"$f":"+Asset11","v":"Substation Demountable Buildings"},null,null,null,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C17,_LU_DepTotals,0),MATCH(G$6,_LU_DepYears))","v":0.83621643192913786},0.83621643192913786,0.83621643192913786,0.83621643192913786,0.83621643192913786]
[null,null,{"$f":"+Asset12","v":"Substation Establishment"},null,null,null,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998,4.1689335571045998]
[null,null,{"$f":"+Asset13","v":"Substation Fences"},null,null,null,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427,0.15381259239008427]
[null,null,{"$f":"+Asset14","v":"Substation Secondary Systems - Electromechanical"},null,null,null,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876,4.8803024772053876]
[null,null,{"$f":"+Asset15","v":"Substation Secondary Systems - Electronic"},null,null,null,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733,14.412319795026733]
[null,null,{"$f":"+Asset16","v":"Transmission lines - Overhead"},null,null,null,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931,15.690573721768931]
[null,null,{"$f":"+Asset17","v":"Transmission lines - Underground"},null,null,null,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299,3.1587268736538299]
[null,null,{"$f":"+Asset18","v":"Capital Work in Progress"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset19","v":"Accelerated Depreciation"},null,null,null,4.5952974255042651,4.5952974255042651,4.5952974255042651,4.5952974255042651,4.5952974255042651]
[null,null,{"$f":"+Asset20","v":"Refurbishment Projects 2008-2013"},null,null,null,-0.280757744361189,-0.280757744361189,-0.280757744361189,-0.280757744361189,-0.280757744361189]
[null,null,{"$f":"+Asset21","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,null,null,{"$f":"INDEX(_LU_DepreciationRegister,MATCH($C27,_LU_DepTotals,0),MATCH(G$6,_LU_DepYears))","v":0.54079163481452885},0.54079163481452885,0.54079163481452885,0.54079163481452885,0.54079163481452885]
[null,null,{"$f":"+Asset22","v":"Equity Raising Cost 2013-2018"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset23","v":"Transmission Line Refit - insulators replacement 2013-18"},null,null,null,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619,2.8046257365996619]
[null,null,{"$f":"+Asset24","v":"Communications - Other (post 2018)"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset25","v":"Synchronous Condensers"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset26","v":"Asset26 - Not in Use"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset27","v":"Asset27 - Not in Use"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset28","v":"Asset28 - Not in Use"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset29","v":"Asset29 - Not in Use"},null,null,null,0,0,0,0,0]
[null,null,{"$f":"+Asset30","v":"Asset30 - Not in Use"},null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G7:G36)","v":94.172482114762687},{"$f":"SUM(H7:H36)","v":100.13875029594428},97.449309114576067,92.721168692044785,86.427464171412339]
[null,null,null,null,"Check:",null,{"$f":"G37-'W1-Depreciation '!K8","v":0},{"$f":"H37-'W1-Depreciation '!L8","v":0},{"$f":"I37-'W1-Depreciation '!M8","v":0},{"$f":"J37-'W1-Depreciation '!N8","v":0},{"$f":"K37-'W1-Depreciation '!O8","v":0}]
[]
[null,"Escalation Factor to end of period dollars",null,null,null,null,{"$f":"'L1 '!I24","v":1.1044326027724223}," = escalation factor per RFM Input sheet, cell L178"]
[null,null,null,null,null,null,null,"same escalation factor as used in RFM for Depreciation (Real to nominal)"]
[null,null,null,null,null,null,null,null,null,"Annual Depreciation for next RCP, from ",{"$f":"LEFT(G46,4)","v":"2018"},null,{"$f":"_LU_DenominationRegPd2","v":"$'M June 2018"}]
[null,null,null,null,"$'M June 2018",null,null,null,null,"as per detailed asset register"]
[null,null,null,null,"RAB Value",null,null,null,null,null,null,null,"Remaining"]
[null,null,null,null,"@ 30 June",null,null,null,null,null,null,null,"Life @ 30 June"]
[null,null,"Asset Class",null,{"$f":"$K$5","v":"2018"},null,{"$f":"G6","v":"2018-19"},{"$f":"H6","v":"2019-20"},"2020-21","2021-22","2022-23","Average p.a.",{"$f":"$K$5","v":"2018"}]
[null,null,{"$f":"+Asset1","v":"Commercial Buildings"},null,{"$f":"'I2 RAB '!F9","v":18.310372671292928},null,{"$f":"G7*$G$40","v":0.83573590495183414},0.83573590495183414,0.83573590495183414,0.83573590495183414,0.83573590495183414,{"$f":"AVERAGE(G47:K47)","v":0.83573590495183425},{"$f":"IF(L47<>0,E47/L47,0)","v":21.90928086588335}]
[null,null,{"$f":"+Asset2","v":"Communications - Civil"},null,{"$f":"'I2 RAB '!F10","v":24.421003802480598},null,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,0.50681576233982106,{"$f":"AVERAGE(G48:K48)","v":0.50681576233982106},{"$f":"IF(L48<>0,E48/L48,0)","v":48.185170267270145}]
[null,null,{"$f":"+Asset3","v":"Communications - Other"},null,{"$f":"'I2 RAB '!F11","v":85.598697572480177},null,9.762063631518151,9.762063631518151,9.762063631518151,9.762063631518151,9.762063631518151,{"$f":"AVERAGE(G49:K49)","v":9.762063631518151},{"$f":"IF(L49<>0,E49/L49,0)","v":8.7685043658303083}]
[null,null,{"$f":"+Asset4","v":"Computers, software, and office machines"},null,{"$f":"'I2 RAB '!F12","v":29.384252530889722},null,2.5655289595173651,12.716870799341986,9.7718404877046954,4.5499280545749734,0,{"$f":"AVERAGE(G50:K50)","v":5.9208336602278049},{"$f":"IF(L50<>0,E50/L50,0)","v":4.9628572963083641}]
[null,null,{"$f":"+Asset5","v":"Easement"},null,{"$f":"'I2 RAB '!F13","v":108.61059269407669},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset6","v":"Land"},null,{"$f":"'I2 RAB '!F14","v":78.787366103546205},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset7","v":"Network Switching Centres"},null,{"$f":"'I2 RAB '!F15","v":7.6429335313447142},null,4.5953803705730971,1.0333796269291244,1.0081034146245944,1.0081034146245944,2.0682666308653776E-4,1.5290347306828995,4.9985349436315403]
[null,null,{"$f":"+Asset8","v":"Office furniture, movable plant, and misc"},null,{"$f":"'I2 RAB '!F16","v":16.437220517819284},null,2.2530139041874029,2.2530139041874029,2.2530139041874029,2.2530139041874029,0.85986608192122527,1.9743843397341674,8.3252384994263089]
[null,null,{"$f":"+Asset9","v":"Refurbishment"},null,{"$f":"'I2 RAB '!F17","v":-0.24235658337324703},null,-2.3581609465796302E-4,-2.3581609465796302E-4,-2.3581609465796302E-4,-2.3581609465796302E-4,-2.3581609465796302E-4,-2.3581609465796305E-4,1027.7355484356169]
[null,null,{"$f":"+Asset10","v":"Substation Primary Plant"},null,{"$f":"'I2 RAB '!F18","v":847.18016131668162},null,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,27.206040890996434,31.139413658569019]
[null,null,{"$f":"+Asset11","v":"Substation Demountable Buildings"},null,{"$f":"'I2 RAB '!F19","v":12.592121340378053},null,{"$f":"G17*$G$40","v":0.92354469039656584},0.92354469039656584,0.92354469039656584,0.92354469039656584,0.92354469039656584,0.92354469039656595,13.634555502637401]
[null,null,{"$f":"+Asset12","v":"Substation Establishment"},null,{"$f":"'I2 RAB '!F20","v":232.9851339811342},null,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,4.604306139258326,50.601573165303051]
[null,null,{"$f":"+Asset13","v":"Substation Fences"},null,{"$f":"'I2 RAB '!F21","v":5.3064854418873937},null,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,0.16987564175255443,31.237471053189413]
[null,null,{"$f":"+Asset14","v":"Substation Secondary Systems - Electromechanical"},null,{"$f":"'I2 RAB '!F22","v":62.034152078487345},null,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,5.389965167216646,11.509193501990943]
[null,null,{"$f":"+Asset15","v":"Substation Secondary Systems - Electronic"},null,{"$f":"'I2 RAB '!F23","v":188.60312082850459},null,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,15.917435863209878,11.848838119990468]
[null,null,{"$f":"+Asset16","v":"Transmission lines - Overhead"},null,{"$f":"'I2 RAB '!F24","v":480.8769201448568},null,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,17.329181174525832,27.749546577062361]
[null,null,{"$f":"+Asset17","v":"Transmission lines - Underground"},null,{"$f":"'I2 RAB '!F25","v":110.8594872800896},null,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166957,3.4886009425166962,31.77763496220205]
[null,null,{"$f":"+Asset18","v":"Capital Work in Progress"},null,{"$f":"'I2 RAB '!F26","v":17.73736645207849},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset19","v":"Accelerated Depreciation"},null,{"$f":"'I2 RAB '!F27","v":25.349931696952005},null,5.075196296163087,5.075196296163087,5.075196296163087,5.075196296163087,5.075196296163087,5.075196296163087,4.9948672361927908]
[null,null,{"$f":"+Asset20","v":"Refurbishment Projects 2008-2013"},null,{"$f":"'I2 RAB '!F28","v":-1.4577239191673277},null,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,-0.31007800635334232,4.7011522562042396]
[null,null,{"$f":"+Asset21","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,{"$f":"'I2 RAB '!F29","v":19.589607571834872},null,{"$f":"G27*$G$40","v":0.59726791279576341},0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,0.59726791279576341,32.798694107201378]
[null,null,{"$f":"+Asset22","v":"Equity Raising Cost 2013-2018"},null,{"$f":"'I2 RAB '!F30","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset23","v":"Transmission Line Refit - insulators replacement 2013-18"},null,{"$f":"'I2 RAB '!F31","v":82.741033438539844},null,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,3.0975201020752867,26.712024688106055]
[null,null,{"$f":"+Asset24","v":"Communications - Other (post 2018)"},null,{"$f":"'I2 RAB '!F32","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset25","v":"Synchronous Condensers"},null,{"$f":"'I2 RAB '!F33","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset26","v":"Asset26 - Not in Use"},null,{"$f":"'I2 RAB '!F34","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset27","v":"Asset27 - Not in Use"},null,{"$f":"'I2 RAB '!F35","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset28","v":"Asset28 - Not in Use"},null,{"$f":"'I2 RAB '!F36","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset29","v":"Asset29 - Not in Use"},null,{"$f":"'I2 RAB '!F37","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset30","v":"Asset30 - Not in Use"},null,{"$f":"'I2 RAB '!F38","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E47:E76)","v":2453.3478804928145},null,{"$f":"SUM(G47:G76)","v":104.00715953154675},{"$f":"SUM(H47:H76)","v":110.59650062772739},107.62619410378556,102.40428167065585,95.453309205853188,104.01748902791375]
[null,null,null,"Check:",{"$f":"E77-'I2 RAB '!F40","v":0},null,{"$f":"G77-G37*$G$40","v":0},{"$f":"H77-H37*$G$40","v":0},0,0,0,{"$f":"AVERAGE(G77:K77)-L77","v":0}]

{"sheet":"R2-TABLife ","index":12,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"R2-TABLife "}]
[null,"Remaining Tax Life Calculation"]
[]
[]
[null,null,null,null,"$'M June 2015",null,null,null,null,"Annual Depreciation for next RCP, from ",{"$f":"LEFT(G8,4)","v":"2018"}]
[null,null,null,null,"TAB Value",null,null,null,null,null,"$Nominal",null,"Remaining"]
[null,null,null,null,"@ 30 June",null,null,null,null,null,null,null,"Life @ 30 June"]
[null,null,"Asset Class",null,{"$f":"$K$5","v":"2018"},null,{"$f":"'L1 '!G30","v":"2018-19"},{"$f":"'L1 '!H30","v":"2019-20"},{"$f":"'L1 '!I30","v":"2020-21"},{"$f":"'L1 '!J30","v":"2021-22"},{"$f":"'L1 '!K30","v":"2022-23"},"Average p.a.",{"$f":"$K$5","v":"2018"}]
[null,null,{"$f":"+Asset1","v":"Commercial Buildings"},null,{"$f":"'I2 RAB '!N9","v":13.950426850263264},null,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C9,_LU_TaxDepTotals,0),MATCH(G$8,_LU_TaxDepYears))","v":0.44004083453839737},0.44004083453839737,0.44004083453839737,0.44004083453839737,0.44004083453839737,{"$f":"AVERAGE(G9:K9)","v":0.44004083453839737},{"$f":"IF(L9<>0,E9/L9,0)","v":31.702573387074988}]
[null,null,{"$f":"+Asset2","v":"Communications - Civil"},null,{"$f":"'I2 RAB '!N10","v":18.378864481408378},null,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,1.3945552789242601,{"$f":"AVERAGE(G10:K10)","v":1.3945552789242601},{"$f":"IF(L10<>0,E10/L10,0)","v":13.179014671677676}]
[null,null,{"$f":"+Asset3","v":"Communications - Other"},null,{"$f":"'I2 RAB '!N11","v":78.845534996603192},null,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194,9.766862523320194,8.0727597842546537]
[null,null,{"$f":"+Asset4","v":"Computers, software, and office machines"},null,{"$f":"'I2 RAB '!N12","v":36.555621900697645},null,15.902265431370086,12.360818007789085,6.938769230769231,1.3537692307692311,0,7.3111243801395265,5.0000000000000018]
[null,null,{"$f":"+Asset5","v":"Easement"},null,{"$f":"'I2 RAB '!N13","v":162.25474217142016},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset6","v":"Land"},null,{"$f":"'I2 RAB '!N14","v":59.364583201643349},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset7","v":"Network Switching Centres"},null,{"$f":"'I2 RAB '!N15","v":3.614528571860089},null,1.2242785718600881,1.1950000000000001,1.1950000000000001,2.5000000000000001E-4,0,0.72290571437201767,5.0000000000000009]
[null,null,{"$f":"+Asset8","v":"Office furniture, movable plant, and misc"},null,{"$f":"'I2 RAB '!N16","v":20.445741129592122},null,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,2.0404763526814342,10.020082370826758]
[null,null,{"$f":"+Asset9","v":"Refurbishment"},null,{"$f":"'I2 RAB '!N17","v":42.623643828309156},null,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,1.6185744852801385,26.334063841944211]
[null,null,{"$f":"+Asset10","v":"Substation Primary Plant"},null,{"$f":"'I2 RAB '!N18","v":595.78203667544562},null,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,19.081901750682679,31.222361610478934]
[null,null,{"$f":"+Asset11","v":"Substation Demountable Buildings"},null,{"$f":"'I2 RAB '!N19","v":13.010242847424655},null,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C19,_LU_TaxDepTotals,0),MATCH(G$8,_LU_TaxDepYears))","v":0.33761124353250066},0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,0.33761124353250066,38.536165772489163]
[null,null,{"$f":"+Asset12","v":"Substation Establishment"},null,{"$f":"'I2 RAB '!N20","v":202.18589078246978},null,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,5.6693624292279869,35.662897425663786]
[null,null,{"$f":"+Asset13","v":"Substation Fences"},null,{"$f":"'I2 RAB '!N21","v":7.9221735479626183},null,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,0.21775687591938633,36.380819271559581]
[null,null,{"$f":"+Asset14","v":"Substation Secondary Systems - Electromechanical"},null,{"$f":"'I2 RAB '!N22","v":12.673534456530051},null,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,0.87417066793002873,14.497780492383759]
[null,null,{"$f":"+Asset15","v":"Substation Secondary Systems - Electronic"},null,{"$f":"'I2 RAB '!N23","v":167.0333435239763},null,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,17.589241695218572,{"$f":"IF(L23<>0,E23/L23,0)","v":9.4963356816787812}]
[null,null,{"$f":"+Asset16","v":"Transmission lines - Overhead"},null,{"$f":"'I2 RAB '!N24","v":297.21363593509841},null,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,12.118717775644832,24.52517184057319]
[null,null,{"$f":"+Asset17","v":"Transmission lines - Underground"},null,{"$f":"'I2 RAB '!N25","v":94.382189127306461},null,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,2.3810920412032059,39.638194363798533]
[null,null,{"$f":"+Asset18","v":"Capital Work in Progress"},null,{"$f":"'I2 RAB '!N26","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset19","v":"Accelerated Depreciation"},null,{"$f":"'I2 RAB '!N27","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset20","v":"Refurbishment Projects 2008-2013"},null,{"$f":"'I2 RAB '!N28","v":4.8046147515536921},null,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,0.12984555922219862,37.002534244022776]
[null,null,{"$f":"+Asset21","v":"Equity Raising Cost - 2003 Opening RAB and 2003-08 capex"},null,{"$f":"'I2 RAB '!N29","v":15.766619291933079},null,{"$f":"INDEX(_LU_TaxDepreciationRegister,MATCH($C29,_LU_TaxDepTotals,0),MATCH(G$8,_LU_TaxDepYears))","v":0.47777634217979031},0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979031,0.47777634217979037,32.999999999999993]
[null,null,{"$f":"+Asset22","v":"Equity Raising Cost 2013-2018"},null,{"$f":"'I2 RAB '!N30","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset23","v":"Transmission Line Refit - insulators replacement 2013-18"},null,{"$f":"'I2 RAB '!N31","v":79.578566471644095},null,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,2.9792285847916893,26.711131491512695]
[null,null,{"$f":"+Asset24","v":"Communications - Other (post 2018)"},null,{"$f":"'I2 RAB '!N32","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset25","v":"Synchronous Condensers"},null,{"$f":"'I2 RAB '!N33","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset26","v":"Asset26 - Not in Use"},null,{"$f":"'I2 RAB '!N34","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset27","v":"Asset27 - Not in Use"},null,{"$f":"'I2 RAB '!N35","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset28","v":"Asset28 - Not in Use"},null,{"$f":"'I2 RAB '!N36","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset29","v":"Asset29 - Not in Use"},null,{"$f":"'I2 RAB '!N37","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"+Asset30","v":"Asset30 - Not in Use"},null,{"$f":"'I2 RAB '!N38","v":0},null,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E9:E38)","v":1926.3865345431423},null,{"$f":"SUM(G9:G38)","v":94.243758443527483},{"$f":"SUM(H9:H38)","v":90.673032448086374},85.250983671066521,78.471233671066543,77.117214440297303,{"$f":"SUM(L9:L38)","v":85.151244534808839}]
[null,null,"Check:",null,{"$f":"E39-'I2 RAB '!N40","v":0},null,{"$f":"G39-'W2-TaxDepreciation '!K8","v":0},{"$f":"H39-'W2-TaxDepreciation '!L8","v":0},{"$f":"I39-'W2-TaxDepreciation '!M8","v":0},{"$f":"J39-'W2-TaxDepreciation '!N8","v":0},{"$f":"K39-'W2-TaxDepreciation '!O8","v":0},{"$f":"AVERAGE(G39:K39)-L39","v":0}]

{"sheet":"Reference","index":13,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Reference"}]
[]
[null,"Section ",4]
[]
[null,"Lookup, Reference and Help"]

{"sheet":"L1 ","index":14,"n_rows":61,"n_cols":15,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"L1 "},"Lookup and Reference Data"]
[]
[null,null,null,{"$f":"+D21","v":2013},{"$f":"+E21","v":2014},{"$f":"+F21","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,"Forecast CPI",1.9699999999999999E-2]
[]
[]
[]
[null,"Actual or forecast CPI:",null,null,"Actual","Actual","Actual",{"$f":"IF(H11>0,\"Actual\", \"Forecast\")","v":"Forecast"},"Forecast","Forecast","Forecast",{"$f":"IF(L11>0,\"Actual\", \"Forecast\")","v":"Forecast"},"Forecast","Forecast"]
[]
[]
[null,"Actual CPI to Date",null,2.5025025025025016E-2,2.93E-2,1.3299999999999999E-2,1.3100000000000001E-2,{"$f":"C5","v":1.9699999999999999E-2},{"$f":"C5","v":1.9699999999999999E-2},{"$f":"$C$5","v":1.9699999999999999E-2},{"$f":"$C$5","v":1.9699999999999999E-2},1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2]
[null,"Actual CPI Escalation factor to Date + future @ PTRM",null,null,{"$f":"+E12","v":2.93E-2},{"$f":"(1+E13)*(1+F12)-1","v":4.2989690000000191E-2},{"$f":"(1+F13)*(1+G12)-1","v":5.6652854939000408E-2},7.7468916181298697E-2,9.8695053830070378E-2,{"$f":"(1+I13)*(1+J12)-1","v":0.12033934639052291},{"$f":"(1+J13)*(1+K12)-1","v":0.14241003151441634},{"$f":"(1+K13)*(1+L12)-1","v":0.16491550913525033},{"$f":"(1+L13)*(1+M12)-1","v":0.18786434466521484},{"$f":"(1+M13)*(1+N12)-1","v":0.2112652722551196}]
[null,"(ie if no actual CPI index input, uses PTRM CPI)"]
[]
[]
[]
[null,"Heading Lookup"]
[]
[null,"Regulatory Years",null,{"$f":"CONCATENATE(LEFT(E20,4)-1&\"-\"&TEXT(RIGHT(E20,2)-1,\"00\"))","v":"2012-13"},"2013-14",{"$f":"CONCATENATE(LEFT(E20, 4)+1 &\"-\" &RIGHT(E20,2)+1)","v":"2014-15"},{"$f":"CONCATENATE(LEFT(F20, 4)+1 &\"-\" &RIGHT(F20,2)+1)","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23"]
[null,"Calendar Years",null,{"$f":"+E21-1","v":2013},2014,{"$f":"+E21+1","v":2015},{"$f":"+F21+1","v":2016},2017,2018,2019,2020,2021,2022,{"$f":"+M21+1","v":2023}]
[]
[]
[null,"Actual CPI (one year lagged)",null,1,{"$f":"D24*(1+D12)","v":1.025025025025025},{"$f":"E24*(1+E12)","v":1.0550582582582584},1.0690905330930933,1.083095619076613,1.1044326027724223,{"$f":"I24*(1+I12)","v":1.1261899250470391},{"$f":"J24*(1+J12)","v":1.1483758665704658},1.1709988711419039,1.1940675489033994,1.2175906796167963]
[]
[]
[null,"Lookup Ranges and Headers"]
["Year Headers"]
["Regulatory Period 1",null,"_LU_RegPd1","2013-14",{"$f":"CONCATENATE(LEFT(F29, 4)-1 &\"-\" &IF(F29>\"2007-08\",,\"0\") &RIGHT(F29,2)-1)","v":"2011-12"},{"$f":"CONCATENATE(LEFT(D29, 4)-1 &\"-\" &IF(D29>\"2007-08\",,\"0\") &RIGHT(D29,2)-1)","v":"2012-13"},{"$f":"+_LU_RegPd1","v":"2013-14"},{"$f":"CONCATENATE(LEFT(G29, 4)+1 &\"-\" &IF(G29>\"2007-08\",,\"0\") &RIGHT(G29,2)+1)","v":"2014-15"},{"$f":"CONCATENATE(LEFT(H29, 4)+1 &\"-\" &IF(H29>\"2007-08\",,\"0\") &RIGHT(H29,2)+1)","v":"2015-16"},"2016-17","2017-18"]
["Regulatory Period 2",null,"_LU_RegPd2",{"$f":"LEFT(D29,4)+5&\"-\"&RIGHT(D29,2)+5","v":"2018-19"},null,null,{"$f":"_LU_RegPd2","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23"]
["Regulatory Period 3",null,"_LU_RegPd3",{"$f":"LEFT(D30,4)+5&\"-\"&RIGHT(D30,2)+5","v":"2023-24"},null,null,{"$f":"_LU_RegPd3","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
["Regulatory Period 4",null,"_LU_RegPd4","2028-29",null,null,{"$f":"_LU_RegPd4","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
["Regulatory Period 5",null,"_LU_RegPd5","2033-34",null,null,{"$f":"+_LU_RegPd5","v":"2033-34"},"2034-35","2035-36","2036-37","2037-38"]
[]
["Dollar Denomination Lookup:"]
[null,null,null,"$'M Nominal"]
[null,null,null,"$'M June"]
[null,null,"_LU_DenominationRegPd1",{"$f":"CONCATENATE($D$37,\" \",LEFT(_LU_RegPd1,4))","v":"$'M June 2013"}]
[null,null,"_LU_DenominationRegPd2",{"$f":"CONCATENATE($D$37,\" \",LEFT(_LU_RegPd2,4))","v":"$'M June 2018"}]
[null,null,"_LU_DenominationRegPd3",{"$f":"CONCATENATE($D$37,\" \",LEFT(_LU_RegPd3,4))","v":"$'M June 2023"}]
[null,null,"_LU_DenominationRegPd4",{"$f":"CONCATENATE($D$37,\" \",LEFT(_LU_RegPd4,4))","v":"$'M June 2028"}]
[null,null,"_LU_DenominationRegPd5",{"$f":"CONCATENATE($D$37,\" \",LEFT(_LU_RegPd5,4))","v":"$'M June 2033"}]
[]
[]
[null,"From [ElectraNet 2013-2018 RFM.xlsm] Input"]
[null,"Inflation and Rate of Return"]
[null,null,null,"2012-13",{"$f":"LEFT(D47,4)+1&\"-\"&TEXT(RIGHT(D47,2)+1,\"00\")","v":"2013-14"},"2014-15","2015-16","2016-17",{"$f":"LEFT(H47,4)+1&\"-\"&TEXT(RIGHT(H47,2)+1,\"00\")","v":"2017-18"},{"$f":"LEFT(I47,4)+1&\"-\"&TEXT(RIGHT(I47,2)+1,\"00\")","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23"]
[null,"Actual CPI Inflation Rate",null,2.5025025025025016E-2,2.93E-2,1.3299999999999999E-2,1.3100000000000001E-2,{"$f":"C5","v":1.9699999999999999E-2},{"$f":"H48","v":1.9699999999999999E-2},{"$f":"I48","v":1.9699999999999999E-2},1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2,1.9699999999999999E-2]
[null,"Actual CPI (one year lagged)",null,1,{"$f":"D49*(1+D48)","v":1.025025025025025},{"$f":"E49*(1+E48)","v":1.0550582582582584},1.0690905330930933,1.083095619076613,1.1044326027724223,1.1261899250470391,1.1483758665704658,1.1709988711419039,1.1940675489033994,1.2175906796167963]
[null,"Forecast Inflation Rate",null,2.07E-2,2.5000000000000001E-2,{"$f":"E50","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Nominal Vanilla WACC",null,0.10645480724666931,7.4990200000000007E-2,{"$f":"E52","v":7.4990200000000007E-2},{"$f":"F52","v":7.4990200000000007E-2},{"$f":"G52","v":7.4990200000000007E-2},7.4990200000000007E-2,7.4990200000000007E-2,7.4990200000000007E-2,7.4990200000000007E-2,7.4990200000000007E-2,7.4990200000000007E-2]
[null,"Real Vanilla WACC",null,{"$f":"(1+D52)/(1+D50)-1","v":8.4015682616507714E-2},4.8770926829268424E-2,4.8770926829268424E-2,4.8770926829268424E-2,4.8770926829268424E-2,4.8770926829268424E-2,4.8770926829268424E-2,4.8770926829268424E-2,4.8770926829268424E-2,4.8770926829268424E-2,4.8770926829268424E-2]
[null,"Nominal vanilla WACC  (fixed real time varying)",null,{"$f":"(1+D53)*(1+D48)-1","v":0.11114320220150531},7.9499914985366127E-2,6.2719580156097798E-2,6.2509825970731958E-2,6.943171408780513E-2,6.943171408780513E-2,{"$f":"IF(J48=0,0,(1+J53)*(1+J48)-1)","v":6.943171408780513E-2},{"$f":"IF(K48=0,0,(1+K53)*(1+K48)-1)","v":6.943171408780513E-2},{"$f":"IF(L48=0,0,(1+L53)*(1+L48)-1)","v":6.943171408780513E-2},{"$f":"IF(M48=0,0,(1+M53)*(1+M48)-1)","v":6.943171408780513E-2},{"$f":"IF(N48=0,0,(1+N53)*(1+N48)-1)","v":6.943171408780513E-2}]
[]
[null,null,null,null,null,null,null,null,null,"$m Real 2017-18"]
[null,null,null,null,null,null,null,null,"RAB depreciation before cost adjustment",{"$f":"'PTRM input'!K39","v":104.00715953154675},{"$f":"'PTRM input'!L39","v":110.59650062772739},{"$f":"'PTRM input'!M39","v":107.62619410378556},{"$f":"'PTRM input'!N39","v":102.40428167065585},{"$f":"'PTRM input'!O39","v":95.453309205853188},{"$f":"SUM(J57:N57)","v":520.08744513956867}]
[null,null,null,null,null,null,null,null,"RAB depreciation adjusted to asset cost",{"$f":"'PTRM input'!K75","v":103.49323312941891},{"$f":"'PTRM input'!L75","v":110.00820827556852},{"$f":"'PTRM input'!M75","v":107.05978643548747},{"$f":"'PTRM input'!N75","v":101.87666519159923},{"$f":"'PTRM input'!O75","v":94.969884921531261},{"$f":"SUM(J58:N58)","v":517.40777795360532}]
[]
[null,null,null,null,null,null,null,null,null,"$m Nominal"]
[null,null,null,null,null,null,null,null,"Tax depreciation ",{"$f":"'PTRM input'!K109","v":94.243758443527483},{"$f":"'PTRM input'!L109","v":90.673032448086374},{"$f":"'PTRM input'!M109","v":85.250983671066521},{"$f":"'PTRM input'!N109","v":78.471233671066543},{"$f":"'PTRM input'!O109","v":77.117214440297303},{"$f":"SUM(J61:N61)","v":425.75622267404424}]

{"sheet":"CK","index":15,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"CK"},"Error Checks"]
[null,{"$f":"+ModelName","v":"Depreciation Model"}]
[]
[]
[]
[null,"Results of Error checks"]
[]
[null,"Sheet","Item",null,null,null,null,"Check 1","Check 2","Check 3","Check 4","Check 5"]
[null,null,null,null,null,null,null,"Results should be zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H10+I10+J10<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H11+I11+J11<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H12+I12+J12<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H13+I13+J13<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H14+I14+J14+K14<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H15+I15<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H16+I16<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H17+I17<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H18+I18<>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H19+I19>0,\"Warning - Check Error\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(+H20+I20>0,\"Warning - Check Error\",\"\")","v":""}]
[]
[]
[null,"Note: Results should be zero"]
[null,"Green Background = result is zero, no error detected"]
[null,"Red Background = result is not zero, error detected requiring investigation"]