{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["AER only","Business & other details","Intro","DMS input","16 Oct changes","Change log ","Input changes","RFM input","Adjustment for previous period","RAB roll forward","Total RAB roll forward","TAB roll forward","RAB remaining lives","TAB remaining lives","PTRM input summary"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":857,"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":"AER only","index":0,"n_rows":108,"n_cols":39,"rows_kept":108,"cut":false,"hidden":true,"merged":[[16,35,20,35],[24,35,25,35],[30,14,30,15],[30,24,30,27],[68,1,68,8],[13,35,15,35],[0,1,0,11],[4,27,4,37],[5,27,5,30],[5,33,5,37],[11,24,11,28],[11,29,11,32],[12,1,12,5],[12,14,12,21],[12,24,12,28],[12,29,12,32],[13,2,13,3]]}
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:","2017-01-16","added (Albury and Victora) for AGN"]
[null,null,"2016-10-17","updated TransGrid's correct legal name, corrected TasNetworks (T) to June financial year"]
[null,null,"2017-02-01","inserted Power and Water, added NRs (dms_FeederCat_1 and dms_FeederCat_2)"]
[null,null,"2017-03-03","inserted AEMO as a business",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOR ELECTRICITY BUSINESSES ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feeder Types",null,null,null,"TasNetworks (D)","MAIFI flag","Feeder Names"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","long rural","EXTRA"]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_663_List","dms_DeterminationRef_List","dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_ContactName1_List","dms_ContactPh1_List","dms_ContactEmail_List","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_MAIFI_flag_List","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5","Column1"]
[null,"Jemena Electricity","Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination","Level 16","567 Collins Street","MELBOURNE","VIC","3000","PO Box 16182",null,"MELBOURNE","VIC",8001,null,null,null,null,null,"YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"Jemena Electricity"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For EB & Reset RINs only",null,null,null,null,"For AARs only"]
[null,"The Reg Year Ending (dms_RYE) must be set to the last year of the regulatory period. For forecast data is is usually (FRCP_y5) for actual it is a single year (CRY). For historical actual data the RYE will need to be set manually in the business details sheet by setting the dms_Multiyear_flag to 1 and putting the correct value in 'dms_Specified_FinalYear. See cells C67:C68",null,null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"00\"),VALUE(LEFT(CRCP_y1,4)-1))","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Drop down selector box for CA & Reset RINs.","For CA & Reset RINs only",null,null,null,null,null,null,null,null,null,"for DNSP only",null,null,null,null,"For DNSPs only",null,null,null,null,null,"Reason for interruption","dms_Reason_Interruption_Detailed","dms_Reason_Interruption","dms_STPIS_Exclusion_List"]
[null,"dms_Model_List ","DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)",null,"dms_RYE_Formula_Result",null,null,null,null,null,null,null,null,"dms_0203_ProjectType","dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020603_01_UOM","dms_020701_01_UOM","dms_020701_02_UOM","dms_040102_01_UOM","dms_040102_04_UOM","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM","dms_030605_UOM","dms_03060703_UOM",null,null,null,null,"Animal","Animal impact","Animal","Weather"]
[null,"ARR","ANNUAL REPORTING STATEMENT",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2016"},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"New line on new route - single circuit","Circuit line length in km","0's","0's","0's","0's","0's","km","km","0's","days","minutes/customer","minutes/customer","Customer / km","%","km","number","number",null,null,null,null,null,"Animal nesting/burrowing, etc and other","Asset failure","Equipment failure"]
[null,"CA","CATEGORY ANALYSIS",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2016"},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"New line on new route - dual circuit","Circuit line length in km","0's","0's","0's","0's","0's","0's","0's","0's","0's","minutes/customer","minutes/customer","MWh/customer","Number of spans",null,"number","number",null,null,null,null,null,"Other","Other","Operational error"]
[null,"CPI","CPI",null,null,null,null,null,null,null,null,null,null,"New line on new route - other","Circuit line length in km","MVA added","MVA added","MVA added","MVA added","0's","km","km","0's","$0s","interruptions/customer","interruptions/customer","kVA / customer","Number of spans",null,"number","number",null,null,null,null,"Asset failure","LV","Overloads","Vegetation"]
[null,"EB","ECONOMIC BENCHMARKING",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":"2016"},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"Line rebuild over existing route - single circuit","Circuit line length in km","0's","0's","0's","0's","0's","km","km","$0s","0's","interruptions/customer","interruptions/customer",null,"Number of spans",null,"number","number",null,null,null,null,null,"Distribution substation","Planned","Animals"]
[null,"PTRM","POST TAX REVENUE MODEL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":{"$error":"#N/A"}},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Line rebuild over existing route - dual circuit","Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","(per cent)","0's","0's",null,null,null,null,null,"Number of spans",null,"number","(per cent)",null,null,null,null,null,"HV","Network business","Third party impacts"]
[null,"Reset","REGULATORY REPORTING STATEMENT",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":{"$error":"#N/A"}},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"Reconductor - Single circuit","Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added",null,"years","years",null,null,null,null,null,"Years",null,"number",null,null,null,null,null,null,"Zone substation","Third party","Transmission failure"]
[null,"RFM","ROLL FORWARD MODEL",null,{"$f":"LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)","v":{"$error":"#N/A"}},"=LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)",null,null,null,null,null,null,null,"Reconductor - Dual circuit","Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s",null,null,null,null,null,null,null,null,"Years",null,"number",null,null,null,null,null,null,"Subtransmission","Unknown","Load shedding"]
[null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":{"$error":"#N/A"}},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Other",null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added",null,null,null,null,null,null,null,null,"Trees",null,"number",null,null,null,null,null,"Other","insert description of 'other'","Vegetation","Inter-distributor connection failure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s",null,null,null,null,null,null,null,null,"Trees",null,"number",null,null,null,null,null,"Overloads","-","Weather","Other"]
[null,"dms_DataQuality_List",null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,"$0s",null,null,null,null,null,null,null,null,null,"Defects",null,"number",null,null,null,null,null,"Planned","-","2 - STPIS Exclusion (3.3)(a)"]
[null,"Actual",null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,null,null,null,null,null,null,null,null,null,null,"Defects",null,"number",null,null,null,null,null,"Network business","Network error","3 - STPIS Exclusion (3.3)(a)"]
[null,"Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,null,null,null,null,null,null,null,null,null,null,"Spans",null,"number",null,null,null,null,null,null,"Switching and protection error","4 - STPIS Exclusion (3.3)(a)"]
[null,"Consolidated",null,null,null,null,null,null,null,null,null,null,null,null,null,"$0s",null,null,null,null,null,null,null,null,null,null,null,"km",null,"(per cent)",null,null,null,null,null,"Third party","Fire","5 - STPIS Exclusion (3.3)(a)"]
[null,"Recast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spans",null,"(per cent)","",null,null,null,null,null,"Other","6 - STPIS Exclusion (3.3)(a)"]
[null,"Public",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dig-in","7 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unauthorised access"]
[null,"For all files either AER or business needs to be able to specify the type of submission","For PTRM & RFM templates we must provide a choice in case they change their form of control - otherwise it is drawn from the business specific lookup table above.",null,null,null,null,null,null,null,null,null,null,null,"For PTRM files - this field set the text for the named range \"DMS_Xfactor\" which in all cases is simply the text \"x factors\" - this saves putting in each old gas PTRM file ",null,null,null,null,null,null,null,null,null,"for TNSP only",null,null,null,null,null,null,null,null,null,null,null,"Vehicle impact"]
[null,"dms_SourceList","dms_FormControl_Choices",null,null,null,null,null,null,null,null,null,null,null,"DMS_Xfactor",null,null,null,null,null,null,null,null,null,"dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM",null,null,null,null,null,null,null,"Unknown","Unknown"]
[null,"After appeal","Revenue cap",null,null,null,null,null,null,null,null,null,null,null,"x factors",null,null,null,null,null,null,null,null,null,"%",null,"Number of spans","km",null,null,null,null,null,null,null,"Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,"Draft decision","Revenue yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"Years","%",null,null,null,null,null,null,null,null,"Grow-in - NSP responsibility"]
[null,"Final decision","Weighted average price cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"Trees","km",null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party"]
[null,"PTRM update 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"Defects","number",null,null,null,null,null,null,null,null,"Grow-in - Other responsible party"]
[null,"PTRM update 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"Number of spans",null,null,null,null,null,null,null,null,"Weather"]
[null,"PTRM update 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"km",null,null,null,null,null,null,null,null,"2 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"km",null,null,null,null,null,null,null,null,"3 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,"Number of spans",null,null,null,null,null,null,null,null,"4 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,null,null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)"]
[null,"Regulatory proposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number",null,null,null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)"]
[null,"Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,"Revised regulatory proposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number"]
[]
[]
[]
[null,"These are indeces and lookup values for various dates. All step from the value placed in FRCP_y1 on the business and other details worksheet",null,null,null,null,null,null,null,null,null,"These date tables are currently used in the Recast templates to provide column headings and conditional formatting"]
[null,"dms_FRCPlength_Num_List","dms_FinalYear_List","dms_CRCPlength_Num_List","dms_CFinalYear_List","dms_FRCP_years",null,"dms_CRCP_years",null,"dms_CRCP_index",null,"CRY from input cell on business sheet","CRY - financial","dms_FinYears","CRY calendar","dms_CalYears"]
[null,1,"dms_FRCP_y1",1,"CRCP_y1",{"$f":"FRCP_y1","v":"2019-20"},"dms_FRCP_y1",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)-1)&\"-\"&TEXT(VALUE(MID(dms_FRCP_y1,3,2)),\"00\"),VALUE(LEFT(dms_FRCP_y1,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yZ",1,null,{"$f":"CRY","v":2016},{"$f":"VALUE(LEFT(CRY,4))&\"-\"&TEXT(MID(CRY,3,2)+1,\"00\")","v":"2016-17"},"dms_CRYf_y1",{"$f":"VALUE(LEFT(CRY,4)+1)","v":2017},"dms_CRYc_y1"]
[null,2,"dms_FRCP_y2",2,"CRCP_y2",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y1,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y1,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y2",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yZ,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yZ,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yZ,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yY",2,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y1,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y1,3,2)+2,\"00\")","v":"2017-18"},"dms_CRYf_y2",{"$f":"VALUE(LEFT(dms_CRYc_y1,4)+1)","v":2018},"dms_CRYc_y2"]
[null,3,"dms_FRCP_y3",3,"CRCP_y3",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y2,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y2,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y2,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y3",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yY,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yY,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yY,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yX",3,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y2,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y2,3,2)+2,\"00\")","v":"2018-19"},"dms_CRYf_y3",{"$f":"VALUE(LEFT(dms_CRYc_y2,4)+1)","v":2019},"dms_CRYc_y3"]
[null,4,"dms_FRCP_y4",4,"CRCP_y4",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y3,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y3,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y3,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y4",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yX,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yX,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yX,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yW",4,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y3,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y3,3,2)+2,\"00\")","v":"2019-20"},"dms_CRYf_y4",{"$f":"VALUE(LEFT(dms_CRYc_y3,4)+1)","v":2020},"dms_CRYc_y4"]
[null,5,"dms_FRCP_y5",5,"CRCP_y5",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y4,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y4,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y4,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y5",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yW,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yW,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yW,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yV",5,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y4,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y4,3,2)+2,\"00\")","v":"2020-21"},"dms_CRYf_y5",{"$f":"VALUE(LEFT(dms_CRYc_y4,4)+1)","v":2021},"dms_CRYc_y5"]
[null,6,"dms_FRCP_y6",6,"CRCP_y6",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y5,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y5,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y5,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y6",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yV,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yV,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yV,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yU",6,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y5,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y5,3,2)+2,\"00\")","v":"2021-22"},"dms_CRYf_y6",{"$f":"VALUE(LEFT(dms_CRYc_y5,4)+1)","v":2022},"dms_CRYc_y6"]
[null,7,"dms_FRCP_y7",7,"CRCP_y7",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y6,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y6,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y6,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y7",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yU,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yU,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yU,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yT",7,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y6,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y6,3,2)+2,\"00\")","v":"2022-23"},"dms_CRYf_y7",{"$f":"VALUE(LEFT(dms_CRYc_y6,4)+1)","v":2023},"dms_CRYc_y7"]
[null,8,"dms_FRCP_y8",8,"CRCP_y8",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y7,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y7,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y7,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y8",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yT,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yT,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yT,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yS",8,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y7,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y7,3,2)+2,\"00\")","v":"2023-24"},"dms_CRYf_y8",{"$f":"VALUE(LEFT(dms_CRYc_y7,4)+1)","v":2024},"dms_CRYc_y8"]
[null,9,"dms_FRCP_y9",9,"CRCP_y9",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y8,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y8,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y8,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y9",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yS,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yS,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yS,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yR",9,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y8,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y8,3,2)+2,\"00\")","v":"2024-25"},"dms_CRYf_y9",{"$f":"VALUE(LEFT(dms_CRYc_y8,4)+1)","v":2025},"dms_CRYc_y9"]
[null,10,"dms_FRCP_y10",10,"CRCP_y10",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y9,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y9,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y9,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y10",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yR,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yR,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yR,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yQ",10,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y9,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y9,3,2)+2,\"00\")","v":"2025-26"},"dms_CRYf_y10",{"$f":"VALUE(LEFT(dms_CRYc_y9,4)+1)","v":2026},"dms_CRYc_y10"]
[null,11,"dms_FRCP_y11",11,"CRCP_y11",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y10,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y10,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y10,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y11",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yQ,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yQ,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yQ,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yP",11,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y10,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y10,3,2)+2,\"00\")","v":"2026-27"},"dms_CRYf_y11",{"$f":"VALUE(LEFT(dms_CRYc_y10,4)+1)","v":2027},"dms_CRYc_y11"]
[null,12,"dms_FRCP_y12",12,"CRCP_y12",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y11,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y11,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y11,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y12",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yP,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yP,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yP,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yO",12,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y11,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y11,3,2)+2,\"00\")","v":"2027-28"},"dms_CRYf_y12",{"$f":"VALUE(LEFT(dms_CRYc_y11,4)+1)","v":2028},"dms_CRYc_y12"]
[null,13,"dms_FRCP_y13",13,"CRCP_y13",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y12,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y12,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y12,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y13",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yO,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yO,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yO,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yN",13,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y12,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y12,3,2)+2,\"00\")","v":"2028-29"},"dms_CRYf_y13",{"$f":"VALUE(LEFT(dms_CRYc_y12,4)+1)","v":2029},"dms_CRYc_y13"]
[null,14,"dms_FRCP_y14",14,"CRCP_y14",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y13,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y13,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y13,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y14",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yN,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yN,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yN,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yM",14,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y13,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y13,3,2)+2,\"00\")","v":"2029-30"},"dms_CRYf_y14",{"$f":"VALUE(LEFT(dms_CRYc_y13,4)+1)","v":2030},"dms_CRYc_y14"]
[null,15,"dms_FRCP_y15",15,"CRCP_y15",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y14,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y14,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y14,4)+1))","v":{"$error":"#N/A"}},"dms_FRCP_y15",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yM,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yM,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yM,4)-1))","v":{"$error":"#N/A"}},"dms_CRCP_yL",15,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y14,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y14,3,2)+2,\"00\")","v":"2030-31"},"dms_CRYf_y15",{"$f":"VALUE(LEFT(dms_CRYc_y14,4)+1)","v":2031},"dms_CRYc_y15"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y15,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y15,3,2)+2,\"00\")","v":"2031-32"},"dms_CRYf_y16",{"$f":"VALUE(LEFT(dms_CRYc_y15,4)+1)","v":2032},"dms_CRYc_y16"]
[null,"These are drop down lists for businesses to select the correct FRCP_y1 on the business and other details worksheet.\nThis also populates the column headings in the worksheets",null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y16,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y16,3,2)+2,\"00\")","v":"2032-33"},"dms_CRYf_y17",{"$f":"VALUE(LEFT(dms_CRYc_y16,4)+1)","v":2033},"dms_CRYc_y17"]
[null,"dms_RCP_fyear_list","dms_CRY_ListF","dms_CRY_ListC","dms_RCP_cyear_list","dms_FRCP_fyear_list","dms_FRCP_ListF","dms_FRCP_ListC","dms_FRCP_cyear_list",null,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y17,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y17,3,2)+2,\"00\")","v":"2033-34"},"dms_CRYf_y18",{"$f":"VALUE(LEFT(dms_CRYc_y17,4)+1)","v":2034},"dms_CRYc_y18"]
[null,"dms_fy1","2005-06","2006","dms_cy1","dms_frcp_fy1","2015-16",2016,"dms_crcp_cy1",null,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y18,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y18,3,2)+2,\"00\")","v":"2034-35"},"dms_CRYf_y19",{"$f":"VALUE(LEFT(dms_CRYc_y18,4)+1)","v":2035},"dms_CRYc_y19"]
[null,"dms_fy2","2006-07","2007","dms_cy2","dms_frcp_fy2","2016-17",2017,"dms_crcp_cy2",null,null,null,{"$f":"VALUE(LEFT(dms_CRYf_y19,4)+1)&\"-\"&TEXT(MID(dms_CRYf_y19,3,2)+2,\"00\")","v":"2035-36"},"dms_CRYf_y20",{"$f":"VALUE(LEFT(dms_CRYc_y19,4)+1)","v":2036},"dms_CRYc_y20"]
[null,"dms_fy3","2007-08","2008","dms_cy3","dms_frcp_fy3","2017-18",2018,"dms_crcp_cy3"]
[null,"dms_fy4","2008-09","2009","dms_cy4","dms_frcp_fy4","2018-19",2019,"dms_crcp_cy4"]
[null,"dms_fy5","2009-10",2010,"dms_cy5","dms_frcp_fy5","2019-20",2020,"dms_crcp_cy5"]
[null,"dms_fy6","2010-11",2011,"dms_cy6","dms_frcp_fy6","2020-21",2021,"dms_crcp_cy6"]
[null,"dms_fy7","2011-12",2012,"dms_cy7","dms_frcp_fy7","2021-22",2022,"dms_crcp_cy7"]
[null,"dms_fy8","2012-13",2013,"dms_cy8","dms_frcp_fy8","2022-23",2023,"dms_crcp_cy8",null,null,"2005-06","2006"]
[null,"dms_fy9","2013-14",2014,"dms_cy9","dms_frcp_fy9","2023-24",2024,"dms_crcp_cy9",null,null,"2006-07","2007"]
[null,"dms_fy10","2014-15",2015,"dms_cy10","dms_frcp_fy10","2024-25",2025,"dms_crcp_cy10",null,null,"2007-08","2008"]
[null,"dms_fy11","2015-16",2016,"dms_cy11","dms_frcp_fy11","2025-26",2026,"dms_crcp_cy11",null,null,"2008-09","2009"]
[null,"dms_fy12","2016-17",2017,"dms_cy12","dms_frcp_fy12","2026-27",2027,"dms_crcp_cy12",null,null,"2009-10",2010]
[null,"dms_fy13","2017-18",2018,"dms_cy13","dms_frcp_fy13","2027-28",2028,"dms_crcp_cy13",null,null,"2010-11",2011]
[null,"dms_fy14","2018-19",2019,"dms_cy14","dms_frcp_fy14","2028-29",2029,"dms_crcp_cy14",null,null,"2011-12",2012]
[null,"dms_fy15","2019-20",2020,"dms_cy15","dms_frcp_fy15","2029-30",2030,"dms_crcp_cy15",null,null,"2012-13",2013]
[null,"dms_fy16","2020-21",2021,"dms_cy16",null,null,null,null,null,null,"2013-14",2014]
[null,"dms_fy17","2021-22",2022,"dms_cy17",null,null,null,null,null,null,"2014-15",2015]
[null,"dms_fy18","2022-23",2023,"dms_cy18",null,null,null,null,null,null,"2015-16",2016]
[null,"dms_fy19","2023-24",2024,"dms_cy19",null,null,null,null,null,null,"2016-17",2017]
[null,"dms_fy20","2024-25",2025,"dms_cy20",null,null,null,null,null,null,"2017-18",2018]
[null,null,null,null,null,null,null,null,null,null,null,"2018-19",2019]
[null,null,null,null,null,null,null,null,null,null,null,"2019-20",2020]
[null,null,null,null,null,null,null,null,null,null,null,"2020-21",2021]
[null,null,null,null,null,null,null,null,null,null,null,"2021-22",2022]
[null,null,null,null,null,null,null,null,null,null,null,"2022-23",2023]
[null,null,null,null,null,null,null,null,null,null,null,"2023-24",2024]
[null,null,null,null,null,null,null,null,null,null,null,"2024-25",2025]
[null,null,null,null,null,null,null,null,null,null,null,"2025-26",2026]
[null,null,null,null,null,null,null,null,null,null,null,"2026-27",2027]
[null,null,null,null,null,null,null,null,null,null,null,"2027-28",2028]
[null,null,null,null,null,null,null,null,null,null,null,"2028-29",2029]
[null,null,null,null,null,null,null,null,null,null,null,"2029-30",2030]
[null,null,null,null,null,null,null,null,null,null,null,"2030-31",2031]
[null,null,null,null,null,null,null,null,null,null,null,"2031-32",2032]
[null,null,null,null,null,null,null,null,null,null,null,"2032-33",2033]
[null,null,null,null,null,null,null,null,null,null,null,"2033-34",2034]
[null,null,null,null,null,null,null,null,null,null,null,"2034-35",2035]
[null,null,null,null,null,null,null,null,null,null,null,"2035-36",2036]

{"sheet":"Business & other details","index":1,"n_rows":97,"n_cols":12,"rows_kept":97,"cut":false,"hidden":true,"merged":[[86,4,86,8],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7],[23,4,23,7],[24,2,24,3],[24,4,24,7],[32,1,32,8],[51,2,51,3],[53,2,53,8],[7,1,7,8],[11,1,11,8],[13,2,13,4],[14,2,14,4],[17,2,17,3],[17,4,17,7]]}
[null,{"$f":"IF(dms_DataQuality=\"backcast\",INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))&\" BACKCAST\",INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List)))","v":"ROLL FORWARD MODEL"}]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(CRY,\" to \",FRY),CONCATENATE(FRCP_y1,\" to \",dms_MultiYear_FinalYear_Result))","v":{"$error":"#N/A"}}]
[null,"BUSINESS & OTHER DETAILS"]
[]
[]
[null,"Instructions"]
[null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings and conditional formatting to distinguish business specific input and non-input cells. "]
[]
[null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,"ENTITY DETAILS"]
[]
[null,"Short name","Australian Distribution Co.",null,null,"Select business name from drop down list first"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}}]
[]
[]
[null,"Business address","Address 1",null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":{"$error":"#N/A"}}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}}]
[null,null,null,"State",{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"p/code",{"$f":"INDEX(dms_PostCode_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}}]
[]
[null,"Postal address","Address 1",null,{"$f":"INDEX(dms_PAddr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":{"$error":"#N/A"}}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_PSuburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}}]
[null,null,null,"State",{"$f":"INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"p/code",{"$f":"INDEX(dms_PPostCode_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}}]
[]
[]
[null,"Contact name/s"]
[null,"Contact phone/s"]
[null,"Contact email address/s"]
[]
[null,"REGULATORY CONTROL PERIODS"]
[]
[null,"Forthcoming regulatory control period","2019-20",{"$f":"dms_FRCP_y2","v":{"$error":"#N/A"}},{"$f":"dms_FRCP_y3","v":{"$error":"#N/A"}},{"$f":"dms_FRCP_y4","v":{"$error":"#N/A"}},{"$f":"dms_FRCP_y5","v":{"$error":"#N/A"}},{"$f":"dms_FRCP_y6","v":{"$error":"#N/A"}},{"$f":"dms_FRCP_y7","v":{"$error":"#N/A"}},{"$f":"dms_FRCP_y8","v":{"$error":"#N/A"}},{"$f":"dms_FRCP_y9","v":{"$error":"#N/A"}},{"$f":"dms_FRCP_y10","v":{"$error":"#N/A"}}]
[]
[]
[null,"Current regulatory control period",{"$f":"dms_CRCP_FirstYear_Result","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)+1)&\"-\"&TEXT(MID(CRCP_y1,3,2)+2,\"00\"),VALUE(LEFT(CRCP_y1,4)+1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y2,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y2,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y2,4)+1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y3,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y3,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y3,4)+1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y4,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y4,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y4,4)+1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y5,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y5,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y5,4)+1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y6,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y6,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y6,4)+1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y7,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y7,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y7,4)+1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y8,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y8,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y8,4)+1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y9,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y9,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y9,4)+1))","v":{"$error":"#N/A"}}]
[]
[]
[null,"Previous regulatory control period",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y2,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y2,3,2)),\"00\"),VALUE(LEFT(PRCP_y2,4)-1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y3,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y3,3,2)),\"00\"),VALUE(LEFT(PRCP_y3,4)-1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y4,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y4,3,2)),\"00\"),VALUE(LEFT(PRCP_y4,4)-1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y5,4)-1)&\"-\"&TEXT(VALUE(RIGHT(PRCP_y5,2)-1),\"00\"),VALUE(LEFT(PRCP_y5,4)-1))","v":{"$error":"#N/A"}},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"00\"),VALUE(LEFT(CRCP_y1,4)-1))","v":{"$error":"#N/A"}}]
[]
[]
[null,"Commencing regulatory year",{"$f":"dms_RFM_BaseYear","v":2016},"CRY"]
[]
[null,"Last completed regulatory year",{"$f":"dms_CRCP_FinalYear_Result","v":{"$error":"#N/A"}},"dms_FinalYear"]
[]
[]
[null,null,"DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)"]
[null,null,"APPLY NR 'CRY' IF AN ANNUAL RIN (EB, CA , ARR) - including multi year annual RINs eg. Recast CA. EB"]
[]
[null,"Source","Regulatory proposal",null,"Please select the correct submission type from the dropdown list."]
[null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,"Amended RIN submission - amendment reason"]
[null,"Submission Date","dd/mm/yyyy","dms_SubmissionDate","Please enter date this file submitted to AER (dd/mm/yyyy)"]
[null,"EBSS - First application of scheme in forthcoming period?","No"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))","v":{"$error":"#N/A"}},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Model or RIN Type","RFM","dms_Model","Drop down selection"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Template - version no.",5,"dms_TemplateNumber"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)))","v":{"$error":"#N/A"}},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2))))"]
[null,"Dollar $ real previous year (PRCP_y5)","June 2014","dms_DollarReal_Prev","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(CRY,2))&RIGHT(CRY,2))-1),CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(dms_CRCP_FirstYear_Result,2)&RIGHT(dms_CRCP_FirstYear_Result,2))))-1)"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Calendar Year for table 3.6 data",{"$f":"VALUE(dms_RYE)-1","v":{"$error":"#N/A"}},"dms_0306_Year","=VALUE(dms_RYE)-1"]
[null,"RIN response - version no.",1,"dms_RINversion"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Backcast Multiyear EB, CA or ARR?",0,"dms_MultiYear_Flag","1=y, 0-n"]
[null,null,2013,"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if dms_MultiYear_Flag is set to 1"]
[null,"Single Year Model T/F",{"$f":"IF(dms_Model=\"EB\",1,0)","v":0},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Single Year Final Year Reference","CRY","dms_SingleYear_FinalYear_Ref","This is the reference for EB, CA & ARR RINs"]
[null,"Single Year Final Year Result",{"$f":"INDIRECT(dms_SingleYear_FinalYear_Ref)","v":2016},"dms_SingleYear_FinalYear_Result","=INDIRECT(dms_SingleYear_FinalYear_Ref)",null,null,null,"Formula errors OK"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Multi Year Final Year Reference",{"$f":"INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))","v":{"$error":"#N/A"}},"dms_MultiYear_FinalYear_Ref","=INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))"]
[null,"Multi Year Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)","v":{"$error":"#N/A"}},"dms_MultiYear_FinalYear_Result","=IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)",null,null,null,"Formula errors OK"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP Final Year Reference",{"$f":"INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))","v":{"$error":"#N/A"}},"dms_CRCP_FinalYear_Ref","=INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))"]
[null,"CRCP First Year Result",{"$f":"INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))","v":{"$error":"#N/A"}},"dms_CRCP_FirstYear_Result","=INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))"]
[null,"CRCP Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)","v":{"$error":"#N/A"}},"dms_CRCP_FinalYear_Result","=IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_663"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_DeterminationRef"]
[null,"Backcast templates only - unit of measure ","$0s","dms_Backcast_UOM","If the cover sheet is for Backcast data ensure to apply dms_Backcast_UOM named range to this field. Otherwise, do not apply this named range."]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an EB files make sure this field is set"]
[null,"Is this Submission File a Subset File","NO","dms_Partial"]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[null,"CBD Feeder for this business",{"$f":"INDEX(dms_CBD_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_CBD_flag_NSP"]
[null,"Urban Feeder for this business",{"$f":"INDEX(dms_Urban_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_Urban_flag_NSP"]
[null,"Short rural Feeder for this business",{"$f":"INDEX(dms_ShortRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_ShortRural_flag_NSP"]
[null,"Long rural Feeder for this business",{"$f":"INDEX(dms_LongRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":{"$error":"#N/A"}},"dms_LongRural_flag_NSP"]
[]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]

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

{"sheet":"DMS input","index":3,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[23,4,23,7],[1,1,1,2],[1,6,1,7],[13,2,13,7],[14,2,14,4],[15,2,15,4],[17,2,17,3],[17,4,17,7],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7],[35,2,35,4],[36,2,36,8],[30,2,30,3],[30,5,30,6],[24,2,24,3],[24,4,24,7],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6]]}
[]
[null,{"$f":"$C$16&\" - DMS Input\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - DMS Input - DNSP RFM - version 2"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the RFM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the RFM (rather than the RFM itself)."]
[null,"Some of this data is automatically populated based on data entered on the RFM input sheet. Only change blue input cells."]
[null,"Some rows are hidden. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[null,"Entity details"]
[]
[null,"Trading name","Jemena Electricity"]
[null,"ACN / ABN","82 064 651 083"]
[null,"Business short name","JEN"]
[]
[null,"Business address","Address 1",null,"Level 16"]
[null,null,null,"Address 2","567 Collins street"]
[null,null,"Suburb",null,"Melbourne"]
[null,null,null,"State","Vic","Postcode",3000]
[]
[null,"Postal address","Address 1",null,"PO Box 16182"]
[null,null,null,"Address 2"]
[null,null,"Suburb",null,"Melbourne"]
[null,null,null,"State","Vic","Postcode",3000]
[]
[]
[null,"Contact name/s"]
[null,"Contact phone/s"]
[null,"Contact email address/s"]
[]
[null,"Regulatory process details"]
[]
[]
[null,"Source","Revised regulatory proposal"]
[null,"Amended model submission - reason"]

{"sheet":"16 Oct changes","index":4,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Issue","Location","Comment","Jemena Response"]
[]
[2,"Adjustment for previous period'!I107:M166","Given the half-year PTRM is used the final year adjustment compound interest relating to capex in 2015 should stop in 2020 as per the 2016-20 RFM and then CPI applied for 2021"]
[null,"Total RAB roll forward'!L234:M263"]
[null,"Total RAB roll forward'!L266:M295"]
[null,null,"These amendments will address the second issue raised by Jemena in the their feedback to the AER on 4 October 2019"]
[]
[3.1,"RFM input'!G35:U35","New Asset class (ECR 2021) to be included as the half-year PTRM is used"]
[null,"RFM input'!M69","Value should be consistent with the half-year PTRM."]
[null,null,"These amendments address the third issue raised by Jemena in the their feedback to the AER on 4 October 2019","JEN decided not to include a new RAB asset class for a number of reasons. Additional RAB asset classes complicate subsequent regulatory modelling, perhaps unwarranted in this case due to immateriality. There is no impact of not adopting this change given forecast depreciation and equivalent TAB standard lives."]
[]
[]
[null,"RFM input'!M198:M204","Values for cells made consistent with 1/2 PTRM."]

{"sheet":"Change log ","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Detailed log of changes made to Distribution RFM (version 2) template to implement a 5.5 years RFM "]
[]
["Issue","Sheet","Section","Cell reference","Change Description"]
[1,"RFM Input ","Length of regulatory control period","W7","Input cell requirement changed to half-year (Not a formula change)"]
[{"$f":"A4+1","v":2},"RFM Input ","Actual Capital Expenditure – As Incurred ","M41:M70","Input cell requirement changed to half-year (Not a formula change)"]
[{"$f":"A5+1","v":3},"RFM Input ","Actual Asset Disposal – As Incurred ","M75: M104","Input cell requirement changed to half-year (Not a formula change)"]
[4,"RFM Input ","Actual Customer Contributions – As Incurred ","M109:M138","Input cell requirement changed to half-year (Not a formula change)"]
[5,"RFM Input ","Lagged Actual CPI inflation Rate","M182","Input cell requirement changed to half-year (Not a formula change)"]
[6,"RFM Input ","Forecast inflation rate","M184","Formula removed and cell changed to input cell"]
[7,"RFM Input ","Nominal Vanilla WACC","M187","Input cell requirement changed to half-year (Not a formula change)"]
[8,"RFM Input ","Forecast Straight line depreciation ","M198: M227","Input cell requirement changed to half-year (Not a formula change)"]
[9,"RFM Input ","Forecast final year asset adjustments","F230","Label amended to reference correct year"]
[10,"Adjustment for previous period","Compounded Nominal Return on Difference - Net Capex","I108: Q108, I110: Q110,…,I166: Q166","Formula changed so that the sub total is calculated in the correct year"]
[11,"TAB roll forward","Opening Tax Asset Values","K8: R37","Formula changed to remove final year adjustments "]
[12,"TAB roll forward","Actual Tax depreciation","M84, M97,…,M461","Formula changed to calculate half year actual depreciation in 2021"]
[13,"TAB roll forward","Final Year Asset Adjustments","Rows 463: 493","Added new section to calculate final year adjustments in the correct year"]
[14,"TAB roll forward","Closing Tax Asset Base","Rows 495 :525","Added new section to calculate the closing tax asset base in the correct year"]
[15,"TAB remaining lives","Value of TAB adjustment","D11: M11, D65: M65,..,D1577: M1577","Formula changed so that the value is calculated in the correct year"]
[16,"TAB remaining lives","Remaining life of TAB adjustment","D12: M12, D66: M66,..,D1578: M1578","Formula changed so that the value is calculated in the correct year"]
[17,"TAB remaining lives","Depreciated starting TAB/ Depreciating Net Capex","I14: I19, I28: I43,…,I1580: I1585","Formula changed to apply half year depreciation on TAB/net capex in 2021"]
[18,"TAB remaining lives","RL Start TAB/ RL Capex","I38: I43, I92: I97,..,I1604: I1609","Formula changed to apply half year depreciation on TAB/net capex in 2022"]
[19,"PTRM input summary","Opening Asset Value","J7: J36","Formula changed to remove #N/A error and so that the asset values from the correct years is referenced"]
[20,"PTRM input summary","Average Remaining life","L7: L36","Hard coded to n/a due to year by year tracking depreciation on the RAB"]
[21,"PTRM input summary","Opening Tax Asset Value","N7: N36","Formula changed to remove #N/A error and so that the asset values from the correct years is referenced"]
[22,"PTRM input summary","Average Tax Remaining Life","O7: O36","Formula changed to remove #N/A error and also so that the remaining lives from the correct years are referenced"]
[23,"PTRM input summary","Base Regulatory Year","Q7","Hard coded the correct base year"]
[]
[null,"Please note: No changes were made to the RAB remaining lives sheet as Victorian DNSPs use year by year tracking depreciation on the RAB"]

{"sheet":"Input changes","index":6,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["No.","Sheet","Cell","Changes"]
[1,"RFM input","K41:K48, K75:K82, K109:K116","Capex, disposals and customer contributions updated to be consistent with 2019 Annual RINs"]
[2,"RFM input","H70","Revised 2016 ERC based on revsised 2016 CPI"]
[3,"RFM input","M70","Including 2021 half year ERC based on the forecast for the 6 month period consistent with approach in AER letter to Jemena in August 2020"]
[4,"RFM input","H182","Updated 2016 actual CPI"]
[5,"RFM input","M182","Updated 2021 half year actual CPI"]
[6,"RFM input","M184","Updated 2021 half year forecast CPI based on the forecast for the 6 month period consistent with approach in AER letter to Jemena in August 2020"]
[7,"RFM input","M187","Updated 2021 half year WACC based on the forecast for the 6 month period consistent with approach in AER letter to Jemena in August 2020"]
[8,"RFM input","M198:M227","Updated half year forecast depreciation based on the forecast for the 6 month period consistent with approach in AER letter to Jemena in August 2020"]
[]
["The AER's draft decision amendments are highlighted in Orange unless noted."]
[]
["No.","Sheet","Cell","Changes"]
[1,"RFM input","M187","JEN updated the Nominal Vanilla WACC based on the latest available data"]
[]
["JEN's revised proposal amendments are highlighted in light red unless noted."]

{"sheet":"RFM input","index":7,"n_rows":262,"n_cols":23,"rows_kept":262,"cut":false,"hidden":false,"merged":[[0,14,1,14],[1,6,1,7],[140,5,140,6],[229,5,229,6],[4,5,4,8],[5,6,5,8],[0,12,1,12],[0,13,1,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Formula changes","placeholders","Half year placeholder inputs for 1/1/2021-30/06/2021"]
[null,null,null,null,null,{"$f":"'DMS input'!$C$16&\" - RFM Input\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - RFM Input - DNSP RFM - version 2"},"Input cells are in blue"]
[]
[]
[null,null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7,4)-1&\"-\"&IF($V$7>\"2009-10\",,\"0\")&RIGHT($V$7,2)-1),$V$7-1)&\" and Opening Tax Asset Base for \"&$V$7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2015 and Opening Tax Asset Base for 2016 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex","Forecast Regulatory Depreciation","Forecast Customer Contributions","Difference in Final Year Capex","Return on Difference in Final Year Capex","Other Final Year Adjustments","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,null,"Asset Class 1","Subtransmission",null,null,219.37266106424232,"n/a",53.362142864352577,21.547647723907826,2.325803080726093,0,2.7858684045609383,1.7641295086162789,null,150.10944461779073,26.565630773395217,42.976483972625431,2016,5.5]
[null,null,null,null,null,"Asset Class 2","Distribution system assets",null,null,765.12738125188253,"n/a",49.467991595960875,84.834149478355201,15.888177530943718,3.9104615985854201,-18.632779778025501,-11.799062934971612,null,496.14191978255081,28.163558505267243,45.162924400057882]
[null,null,null,null,null,"Asset Class 3","Metering",null,null,2.6757489219022901,"n/a","n/a",0,2.675748921902287,0,1.9006460495703221E-2,1.2035693344282016E-2,null,6.9117964547180027E-2,1,"n/a"]
[null,null,null,null,null,"Asset Class 4","Public Lighting",null,null,8.4182005980694044,"n/a","n/a",0,1.2324753942938604,0,0,0,null,4.4362311442495468,1.2591147190659862,"n/a"]
[null,null,null,null,null,"Asset Class 5","SCADA/Network control",null,null,0.91709570329254464,"n/a",10,1.7266835792675884E-2,-1.041560972040023,0,-8.6408460938669669E-3,-5.471748611185696E-3,null,3.4294129049074322,7.7877292951527135,10]
[null,null,null,null,null,"Asset Class 6","Non network - IT",null,null,57.715467462926959,"n/a",5.2362604080180004,9.2274873572887461,21.193253071591151,0,5.3537552874354368,3.3902239133092862,null,22.86274130776167,2.4032476557110578,4.3854344984400537]
[null,null,null,null,null,"Asset Class 7","Non network - other",null,null,61.342136409906082,"n/a",24.203739577516,21.457756275590164,3.7730627712993945,0,-1.6455691775562253,-1.0420438883055854,null,49.39976181206702,11.21903592383449,17.4256367743852]
[null,null,null,null,null,"Asset Class 8","Land",null,null,0,"n/a","n/a",0,0,0,0,0,null,20.393712350176127,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 9"]
[null,null,null,null,null,"Asset Class 10"]
[null,null,null,null,null,"Asset Class 11"]
[null,null,null,null,null,"Asset Class 12"]
[null,null,null,null,null,"Asset Class 13"]
[null,null,null,null,null,"Asset Class 14"]
[null,null,null,null,null,"Asset Class 15"]
[null,null,null,null,null,"Asset Class 16"]
[null,null,null,null,null,"Asset Class 17"]
[null,null,null,null,null,"Asset Class 18"]
[null,null,null,null,null,"Asset Class 19"]
[null,null,null,null,null,"Asset Class 20"]
[null,null,null,null,null,"Asset Class 21"]
[null,null,null,null,null,"Asset Class 22"]
[null,null,null,null,null,"Asset Class 23"]
[null,null,null,null,null,"Asset Class 24"]
[null,null,null,null,null,"Asset Class 25"]
[null,null,null,null,null,"Asset Class 26"]
[null,null,null,null,null,"Asset Class 27"]
[null,null,null,null,null,"Asset Class 28"]
[null,null,null,null,null,"Asset Class 29"]
[null,null,null,null,null,"Asset Class 30","Equity raising costs",null,null,0,"n/a",46.52661568755429,0,0,0,0,0,null,null,"n/a",5]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J7:J36)","v":1115.5686914122218},null,null,{"$f":"SUM(M7:M36)","v":137.08430767093463},46.046959798716479,{"$f":"SUM(O7:O36)","v":3.9104615985854201},{"$f":"SUM(P7:P36)","v":-12.128359649183516},{"$f":"SUM(Q7:Q36)","v":-7.6801894566185354},{"$f":"SUM(R7:R36)","v":0},{"$f":"SUM(S7:S36)","v":746.84234188405048}]
[]
[null,null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"IF(LEN(H40)>4,CONCATENATE(LEFT(H40,4)-1&\"-\"&IF(H40>\"2009-10\",,\"0\")&RIGHT(H40,2)-1),H40-1)","v":2015},{"$f":"V7","v":2016},{"$f":"IF(LEN(H40)>4,CONCATENATE(LEFT(H40,4)+1&\"-\"&IF(H40>\"2007-08\",,\"0\")&RIGHT(H40,2)+1),H40+1)","v":2017},{"$f":"IF(LEN(I40)>4,CONCATENATE(LEFT(I40,4)+1&\"-\"&IF(I40>\"2007-08\",,\"0\")&RIGHT(I40,2)+1),I40+1)","v":2018},{"$f":"IF(LEN(J40)>4,CONCATENATE(LEFT(J40,4)+1&\"-\"&IF(J40>\"2007-08\",,\"0\")&RIGHT(J40,2)+1),J40+1)","v":2019},{"$f":"IF(LEN(K40)>4,CONCATENATE(LEFT(K40,4)+1&\"-\"&IF(K40>\"2007-08\",,\"0\")&RIGHT(K40,2)+1),K40+1)","v":2020},{"$f":"IF(LEN(L40)>4,CONCATENATE(LEFT(L40,4)+1&\"-\"&IF(L40>\"2007-08\",,\"0\")&RIGHT(L40,2)+1),L40+1)","v":2021},{"$f":"IF(LEN(M40)>4,CONCATENATE(LEFT(M40,4)+1&\"-\"&IF(M40>\"2007-08\",,\"0\")&RIGHT(M40,2)+1),M40+1)","v":2022},{"$f":"IF(LEN(N40)>4,CONCATENATE(LEFT(N40,4)+1&\"-\"&IF(N40>\"2007-08\",,\"0\")&RIGHT(N40,2)+1),N40+1)","v":2023},{"$f":"IF(LEN(O40)>4,CONCATENATE(LEFT(O40,4)+1&\"-\"&IF(O40>\"2007-08\",,\"0\")&RIGHT(O40,2)+1),O40+1)","v":2024},{"$f":"IF(LEN(P40)>4,CONCATENATE(LEFT(P40,4)+1&\"-\"&IF(P40>\"2007-08\",,\"0\")&RIGHT(P40,2)+1),P40+1)","v":2025}]
[null,null,null,null,null,{"$f":"Asset1","v":"Subtransmission"},20.429787336398498,11.78464209,23.849077670000003,45.193007250000001,42.065804609999994,27.936080680801492,12.81563301494967]
[null,null,null,null,null,{"$f":"Asset2","v":"Distribution system assets"},84.782903553601528,89.827234711353597,82.274156363854999,79.448432969999999,77.517486059999996,101.26828749146402,50.880438733104604]
[null,null,null,null,null,{"$f":"Asset3","v":"Metering"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Public Lighting"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},1.646004999999998E-2,0.14288206000000001,2.8203526100000005,-1.3915299999999999E-2,0,0.41687190957883574,0.28944700356418784]
[null,null,null,null,null,{"$f":"Asset6","v":"Non network - IT"},8.7963368099999979,14.234739550000004,30.852280340000011,21.327267089999999,21.675523760000001,23.138616067719813,13.597049811271225]
[null,null,null,null,null,{"$f":"Asset7","v":"Non network - other"},20.629726768990103,4.4778677824987705,16.123297494195512,3.7640230099999998,3.9771663899999998,7.7622740460548476,0.44628380908244669]
[null,null,null,null,null,{"$f":"Asset8","v":"Land"},7.0212199999999999E-3,0,0,0,0,2.1761434215825281E-2,3.2090300387013028E-2]
[null,null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,{"$f":"5.33187566397041*(1+H182)^0.5","v":5.3720032340980985},null,null,null,null,{"$f":"0.593948994802964*(1+M182)^0.5","v":0.59755966024708818}]
[null,null,null,null,null,"Total",{"$f":"SUM(G41:G70)","v":134.66223573899015},125.83936942795049,155.9191644780505,149.71881501999999,145.23598082000001,160.54389162983483,78.658502332606218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G71:Q71)","v":950.57795944743214}]
[null,null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G$40","v":2015},{"$f":"H$40","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,{"$f":"Asset1","v":"Subtransmission"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Distribution system assets"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Metering"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Public Lighting"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Non network - IT"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Non network - other"},0.22693654000000002,0.13893908999999999,0.2198215,0.34981207000000003,0.43762409999999996,0.22471338463847534,9.2958079677763192E-2]
[null,null,null,null,null,{"$f":"Asset8","v":"Land"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G75:G104)","v":0.22693654000000002},0.13893908999999999,0.2198215,0.34981207000000003,0.43762409999999996,0.22471338463847534,9.2958079677763192E-2,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G105:Q105)","v":1.6908047643162385}]
[null,null,null,null,null,"Actual Customer Contributions – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G$40","v":2015},{"$f":"H$40","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,{"$f":"Asset1","v":"Subtransmission"},0,0,0.80274594999999993,0.77253700000000003,11.012475599999998,3.3329480028146996,0.18475586557335455]
[null,null,null,null,null,{"$f":"Asset2","v":"Distribution system assets"},3.9104615985854201,12.874707940000002,23.423627559999996,23.738856379999998,36.393871749999995,34.07320645065591,17.531695015485834]
[null,null,null,null,null,{"$f":"Asset3","v":"Metering"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Public Lighting"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Non network - IT"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Non network - other"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Land"},0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G109:G138)","v":3.9104615985854201},12.874707940000002,24.226373509999995,24.511393379999998,47.40634734999999,37.406154453470606,17.716450881059188,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G139:Q139)","v":168.05188911311518}]
[null,null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7, 4)-1 &\"-\" &IF($V$7>\"2009-10\",,\"0\") &RIGHT($V$7,2)-1),$V$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2015)"}]
[null,null,null,null,null,"Year",{"$f":"G$40","v":2015},{"$f":"H$40","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,{"$f":"Asset1","v":"Subtransmission"},{"$f":"(G41-G75-G109)/G$183","v":20.429787336398498},11.609242765869769,22.473356621988959,42.494379399051496,29.10219063857522,22.695746956435553,11.511272720472908,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Distribution system assets"},{"$f":"(G42-G76-G110)/G$183","v":80.872441955016114},75.807186838012527,57.387394109836514,53.293985193143634,38.53974119848673,61.985706291128736,30.39270189066978,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Metering"},{"$f":"(G43-G77-G111)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Public Lighting"},{"$f":"(G44-G78-G112)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},{"$f":"(G45-G79-G113)/G$183","v":1.646004999999998E-2},0.14075544329302328,2.7502333462154702,-1.3311926558265583E-2,0,0.38455344272124309,0.26379034145824004,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Non network - IT"},{"$f":"(G46-G80-G114)/G$183","v":8.7963368099999979},14.022873659023261,30.085234696187857,20.402507541382114,20.313610320212391,21.344768654804252,12.391803571545807,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Non network - other"},{"$f":"(G47-G81-G115)/G$183","v":20.402790228990103},4.2743492887034407,15.508085707047007,3.2661692732249326,3.3171462700088501,6.9532027355748598,0.32200683944884667,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Land"},{"$f":"(G48-G82-G116)/G$183","v":7.0212199999999999E-3},0,0,0,0,2.0074354385504332E-2,2.9245807323448194E-2,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":0},{"$f":"(G49-G83-G117)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":0},{"$f":"(G50-G84-G118)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset11","v":0},{"$f":"(G51-G85-G119)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":0},{"$f":"(G52-G86-G120)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset13","v":0},{"$f":"(G53-G87-G121)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":0},{"$f":"(G54-G88-G122)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":0},{"$f":"(G55-G89-G123)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":0},{"$f":"(G56-G90-G124)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset17","v":0},{"$f":"(G57-G91-G125)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":0},{"$f":"(G58-G92-G126)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":0},{"$f":"(G59-G93-G127)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":0},{"$f":"(G60-G94-G128)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset21","v":0},{"$f":"(G61-G95-G129)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":0},{"$f":"(G62-G96-G130)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":0},{"$f":"(G63-G97-G131)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":0},{"$f":"(G64-G98-G132)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":0},{"$f":"(G65-G99-G133)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":0},{"$f":"(G66-G100-G134)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":0},{"$f":"(G67-G101-G135)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":0},{"$f":"(G68-G102-G136)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":0},{"$f":"(G69-G103-G137)/G$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"},{"$f":"(G70-G104-G138)/G$183","v":0},5.2920478371254767,0,0,0,0,0.54459180740246682,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G143:G172)","v":130.52483760040474},111.14645583202748,128.20430448127581,119.44372948024392,91.272688427283185,113.38405243505015,55.455412978321498,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G173:Q173)","v":749.43148123460685}]
[null,null,null,null,null,"Lagged Inflation Option"]
[null,null,null,null,null,null,null,"Partially-lagged Inflation"]
[null,null,null,null,null,"All-lagged Inflation",null,"All-lagged Inflation"]
[null,null,null,null,null,null,null,{"$f":"IF(F177=H176,\"Partially-lagged\",\"All-lagged\")","v":"All-lagged"}]
[]
[null,null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,null,"Year",{"$f":"G$40","v":2015},{"$f":"H$40","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,{"$f":"IF($F$177=$H$176,\"Actual \",\"Lagged Actual \")&\"CPI Inflation Rate\"","v":"Lagged Actual CPI Inflation Rate"},2.3076923076923217E-2,1.5108593012275601E-2,1.0232558139534831E-2,1.9337016574585641E-2,2.0776874435411097E-2,1.5929203539823078E-2,{"$f":"116.2/114.8-1","v":1.2195121951219523E-2}]
[null,null,null,null,null,"Actual CPI (one year lagged)",1,{"$f":"G183*(1+IF($F$177=$H$176,G182,H182))","v":1.0151085930122756},{"$f":"H183*(1+IF($F$177=$H$176,H182,I182))","v":1.0254957507082152},1.0453257790368271,1.0670443814919734,1.0840415486307837,1.0972615675165249,1.0972615675165249,1.0972615675165249,1.0972615675165249,1.0972615675165249]
[null,null,null,null,null,"Forecast Inflation Rate",2.5748753401775293E-2,2.34949725108347E-2,{"$f":"H184","v":2.34949725108347E-2},{"$f":"I184","v":2.34949725108347E-2},2.34949725108347E-2,2.34949725108347E-2,1.118103794611125E-2,1.118103794611125E-2,{"$f":"N184","v":1.118103794611125E-2},1.118103794611125E-2,1.118103794611125E-2]
[null,null,null,null,null,"Forecast Inflation Cumulative Index",1,{"$f":"G185*(1+H184)","v":1.0234949725108347},{"$f":"H185*(1+I184)","v":1.0475419587549542},1.0721539282798478,1.0973441553521661,1.1231262261170902,1.1356839430695782,1.1483820683318284,{"$f":"N185*(1+O184)","v":1.1612221718144804},1.1742058409814038,1.1873346810459624]
[]
[null,null,null,null,null,"Nominal Vanilla WACC",0.1033058647680111,6.3747626268139373E-2,6.3135517676068398E-2,6.2607490436359714E-2,6.2049123427847311E-2,6.0915945564821772E-2,2.3337776928598952E-2]
[null,null,null,null,null,"Real Vanilla WACC",{"$f":"(1+G187)/(1+G184)-1","v":7.5610241893082408E-2},3.9328628706946089E-2,3.8730571453602369E-2,3.821466541215579E-2,3.7669116070430331E-2,3.6561951019833616E-2,1.2022316999911409E-2,-1.1057404684745586E-2,-1.1057404684745586E-2,-1.1057404684745586E-2,-1.1057404684745586E-2]
[null,null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",{"$f":"(1+G188)*(1+G182)-1","v":0.10043201670599977},5.5031421964085947E-2,4.9359442417313604E-2,5.8290639605208527E-2,5.9228637000529716E-2,5.3073557319264664E-2,2.4364052573081052E-2,-1.1057404684745586E-2,-1.1057404684745586E-2,-1.1057404684745586E-2,-1.1057404684745586E-2]
[]
[null,null,null,null,null,"Real Straight-line Depreciation Option"]
[null,null,null,null,null,null,null,"Forecast Real SL Depreciation"]
[null,null,null,null,null,"Forecast Real SL Depreciation",null,"Actual Real SL Depreciation"]
[null,null,null,null,null,null,null,{"$f":"IF(F193=H192,\"Forecast\",\"Actual\")","v":"Forecast"}]
[]
[null,null,null,null,null,{"$f":"\"Forecast Straight-line Depreciation ($m Real \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7, 4)-1 &\"-\" &IF($V$7>\"2009-10\",,\"0\") &RIGHT($V$7,2)-1),$V$7-1)&\")\"","v":"Forecast Straight-line Depreciation ($m Real 2015)"}]
[null,null,null,null,null,"Year",null,{"$f":"H$40","v":2016},{"$f":"I$40","v":2017},2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,7.9846170557968223,8.246334171869675,9.0983434614927976,9.8441519895454483,10.312194295190434,5.2078496463974799]
[null,null,null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,34.565034538997111,35.928676834434491,37.462873814054781,38.968309281225807,40.585920579221273,20.221668594346028]
[null,null,null,null,null,{"$f":"Asset3","v":"Metering"},null,3.1042153839985237E-2,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,1.4267415619416171,1.4267415619416171,1.4267415619416171,1.4267415619416171,1.4267415619416171,2.60086970337296E-2]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,0.25394366572165789,1.1703237720410808,1.7882257514667916,1.9752285404673922,3.1013782930391538,-1.4922449006093585]
[null,null,null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,30.849220534368559,17.65847017146368,20.020600574940978,21.98617019446133,23.645470070908235,7.5624907336608942]
[null,null,null,null,null,{"$f":"Asset7","v":"Non network - other"},null,6.0861141748872249,6.6514881265743568,6.8142510294245726,6.9787738108548902,7.217332737313459,3.7368978512767308]
[null,null,null,null,null,{"$f":"Asset8","v":"Land"},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,0,0.11683016635750061,0.11683016635750061,0.11683016635750061,0.11683016635750061,5.8415083178750306E-2]
[null,null,null,null,null,"Total",null,{"$f":"SUM(H198:H227)","v":81.196713685552979},71.198864804682401,76.727866359679041,81.29620554485399,86.405867703971666,35.321085705284261,0,0,0,0]
[]
[null,null,null,null,null,"Forecast Final Year (1 Jan 2021 - 30 June 2021) Asset Adjustments ($m Nominal)"]
[null,null,null,null,null,null,"RAB","TAB","Remaining asset life of adjustments to RAB (years)","Remaining tax asset life of adjustments to TAB (years)"]
[null,null,null,null,null,{"$f":"Asset1","v":"Subtransmission"}]
[null,null,null,null,null,{"$f":"Asset2","v":"Distribution system assets"}]
[null,null,null,null,null,{"$f":"Asset3","v":"Metering"}]
[null,null,null,null,null,{"$f":"Asset4","v":"Public Lighting"}]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA/Network control"}]
[null,null,null,null,null,{"$f":"Asset6","v":"Non network - IT"}]
[null,null,null,null,null,{"$f":"Asset7","v":"Non network - other"}]
[null,null,null,null,null,{"$f":"Asset8","v":"Land"}]
[null,null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G232:G261)","v":0},{"$f":"SUM(H232:H261)","v":0}]

{"sheet":"Adjustment for previous period","index":8,"n_rows":167,"n_cols":17,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jemena Changes"]
[null,{"$f":"'DMS input'!$C$16&\" - Adjustment For Previous Period\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - Adjustment For Previous Period - DNSP RFM - version 2"}]
[]
[null,"Year",null,null,null,null,{"$f":"'RFM input'!G40","v":2015},{"$f":"'RFM input'!H40","v":2016},{"$f":"'RFM input'!I40","v":2017},{"$f":"'RFM input'!J40","v":2018},{"$f":"'RFM input'!K40","v":2019},{"$f":"'RFM input'!L40","v":2020},{"$f":"'RFM input'!M40","v":2021},{"$f":"'RFM input'!N40","v":2022},{"$f":"'RFM input'!O40","v":2023},{"$f":"'RFM input'!P40","v":2024},{"$f":"'RFM input'!Q40","v":2025}]
[]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":5.5031421964085947E-2},{"$f":"vanilla2","v":4.9359442417313604E-2},{"$f":"vanilla3","v":5.8290639605208527E-2},{"$f":"vanilla4","v":5.9228637000529716E-2},{"$f":"vanilla5","v":5.3073557319264664E-2},{"$f":"vanilla6","v":2.4364052573081052E-2},{"$f":"vanilla7","v":-1.1057404684745586E-2},{"$f":"vanilla8","v":-1.1057404684745586E-2},{"$f":"vanilla9","v":-1.1057404684745586E-2},{"$f":"vanilla10","v":-1.1057404684745586E-2}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G11:G40)","v":137.08430767093463}]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,{"$f":"'RFM input'!M7","v":21.547647723907826}]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,{"$f":"'RFM input'!M8","v":84.834149478355201}]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,{"$f":"'RFM input'!M9","v":0}]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,{"$f":"'RFM input'!M10","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,{"$f":"'RFM input'!M11","v":1.7266835792675884E-2}]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,{"$f":"'RFM input'!M12","v":9.2274873572887461}]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,{"$f":"'RFM input'!M13","v":21.457756275590164}]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,{"$f":"'RFM input'!M14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"'RFM input'!M15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"'RFM input'!M16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"'RFM input'!M17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'RFM input'!M18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'RFM input'!M19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'RFM input'!M20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'RFM input'!M21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!M22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!M23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!M24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!M25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!M26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!M27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!M28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!M29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!M30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!M31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!M32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!M33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!M34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!M35","v":0}]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!M36","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G43:G72)","v":136.92248430058706}]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,{"$f":"'RFM input'!G143*(1+previous_vanilla)^0.5","v":21.431148946502748}]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,{"$f":"'RFM input'!G144*(1+previous_vanilla)^0.5","v":84.836387215711795}]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,{"$f":"'RFM input'!G145*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,{"$f":"'RFM input'!G146*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,{"$f":"'RFM input'!G147*(1+previous_vanilla)^0.5","v":1.7266835792675884E-2}]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,{"$f":"'RFM input'!G148*(1+previous_vanilla)^0.5","v":9.2274873572887426}]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,{"$f":"'RFM input'!G149*(1+previous_vanilla)^0.5","v":21.402828581710541}]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,{"$f":"'RFM input'!G150*(1+previous_vanilla)^0.5","v":7.3653635805633593E-3}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"'RFM input'!G151*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"'RFM input'!G152*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"'RFM input'!G153*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'RFM input'!G154*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'RFM input'!G155*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'RFM input'!G156*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'RFM input'!G157*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!G158*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!G159*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!G160*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!G161*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G162*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G163*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G164*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G165*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G166*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G167*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G168*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G169*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G170*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G171*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G172*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G75:G104)","v":-0.1618233703475426}]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,{"$f":"G43-G11","v":-0.11649877740507719}]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,2.2377373565944936E-3]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,0]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,-5.4927693879623263E-2]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,7.3653635805633593E-3]
[null,null,{"$f":"Asset9","v":0},null,null,null,0]
[null,null,{"$f":"Asset10","v":0},null,null,null,0]
[null,null,{"$f":"Asset11","v":0},null,null,null,0]
[null,null,{"$f":"Asset12","v":0},null,null,null,0]
[null,null,{"$f":"Asset13","v":0},null,null,null,0]
[null,null,{"$f":"Asset14","v":0},null,null,null,0]
[null,null,{"$f":"Asset15","v":0},null,null,null,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H107,H109,H111,H113,H115,H117,H119,H121,H123,H125,H127,H129,H131,H133,H135,H137,H139,H141,H143,H145,H147,H149,H151,H153,H155,H157,H159,H161,H163,H165)","v":-8.9053701772461701E-3},{"$f":"SUM(I107,I109,I111,I113,I115,I117,I119,I121,I123,I125,I127,I129,I131,I133,I135,I137,I139,I141,I143,I145,I147,I149,I151,I153,I155,I157,I159,I161,I163,I165)","v":-8.4270754369137873E-3},-1.0443107101400669E-2,-1.1229685789795902E-2,-1.0658688683302525E-2,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,{"$f":"($G75+(SUM($G107:G107)))*H$6","v":-6.4110933776789242E-3},{"$f":"($G75+(SUM($G107:H107)))*I$6","v":-6.0667626894209065E-3},{"$f":"IF(COUNT($H107:I107)>='RFM input'!$W$7-0.5,0,($G75+(SUM($G107:I107)))*J$6)","v":-7.518130459219746E-3},{"$f":"IF(COUNT($H107:J107)>='RFM input'!$W$7-0.5,0,($G75+(SUM($G107:J107)))*K$6)","v":-8.0843988253656955E-3},{"$f":"IF(COUNT($H107:K107)>='RFM input'!$W$7-0.5,0,($G75+(SUM($G107:K107)))*L$6)","v":-7.6733304817423282E-3},{"$f":"IF(COUNT($H107:L107)>='RFM input'!$W$7-0.5,0,($G75+(SUM($G107:L107)))*M$6)","v":0},{"$f":"IF(COUNT($H107:M107)>='RFM input'!$W$7,0,($G75+(SUM($G107:M107)))*N$6)","v":0},{"$f":"IF(COUNT($H107:N107)>='RFM input'!$W$7,0,($G75+(SUM($G107:N107)))*O$6)","v":0},{"$f":"IF(COUNT($H107:O107)>='RFM input'!$W$7,0,($G75+(SUM($G107:O107)))*P$6)","v":0},{"$f":"IF(COUNT($H107:P107)>='RFM input'!$W$7,0,($G75+(SUM($G107:P107)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H107:I107)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G107:I107),0)","v":0},{"$f":"IF(COUNT($H107:J107)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G107:J107),0)","v":0},{"$f":"IF(COUNT($H107:K107)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G107:K107),0)","v":0},{"$f":"IF(COUNT($H107:L107)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G107:L107),0)","v":-3.5753715833427603E-2},{"$f":"IF(COUNT($H107:M107)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G107:M107),0)","v":0},{"$f":"IF(COUNT($H107:N107)=ROUNDUP('RFM input'!$W$7,0),SUM($G107:N107),0)","v":0},{"$f":"IF(COUNT($H107:O107)=ROUNDUP('RFM input'!$W$7,0),SUM($G107:O107),0)","v":0},{"$f":"IF(COUNT($H107:P107)=ROUNDUP('RFM input'!$W$7,0),SUM($G107:P107),0)","v":0},{"$f":"IF(COUNT($H107:Q107)=ROUNDUP('RFM input'!$W$7,0),SUM($G107:Q107),0)","v":0}]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,{"$f":"($G76+(SUM($G109:G109)))*H$6","v":1.2314586871554984E-4},{"$f":"($G76+(SUM($G109:H109)))*I$6","v":1.1653187961369271E-4},{"$f":"IF(COUNT($H109:I109)>='RFM input'!$W$7-0.5,0,($G76+(SUM($G109:I109)))*J$6)","v":1.4441011103360937E-4},{"$f":"IF(COUNT($H109:J109)>='RFM input'!$W$7-0.5,0,($G76+(SUM($G109:J109)))*K$6)","v":1.5528713399477303E-4},{"$f":"IF(COUNT($H109:K109)>='RFM input'!$W$7-0.5,0,($G76+(SUM($G109:K109)))*L$6)","v":1.4739123148722156E-4},{"$f":"IF(COUNT($H109:L109)>='RFM input'!$W$7-0.5,0,($G76+(SUM($G109:L109)))*M$6)","v":0},{"$f":"IF(COUNT($H109:M109)>='RFM input'!$W$7,0,($G76+(SUM($G109:M109)))*N$6)","v":0},{"$f":"IF(COUNT($H109:N109)>='RFM input'!$W$7,0,($G76+(SUM($G109:N109)))*O$6)","v":0},{"$f":"IF(COUNT($H109:O109)>='RFM input'!$W$7,0,($G76+(SUM($G109:O109)))*P$6)","v":0},{"$f":"IF(COUNT($H109:P109)>='RFM input'!$W$7,0,($G76+(SUM($G109:P109)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H109:I109)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G109:I109),0)","v":0},{"$f":"IF(COUNT($H109:J109)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G109:J109),0)","v":0},{"$f":"IF(COUNT($H109:K109)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G109:K109),0)","v":0},{"$f":"IF(COUNT($H109:L109)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G109:L109),0)","v":6.8676622484484641E-4},{"$f":"IF(COUNT($H109:M109)=ROUNDUP('RFM input'!$W$7-0.5,0),SUM($G109:M109),0)","v":0},{"$f":"IF(COUNT($H109:N109)=ROUNDUP('RFM input'!$W$7,0),SUM($G109:N109),0)","v":0},{"$f":"IF(COUNT($H109:O109)=ROUNDUP('RFM input'!$W$7,0),SUM($G109:O109),0)","v":0},{"$f":"IF(COUNT($H109:P109)=ROUNDUP('RFM input'!$W$7,0),SUM($G109:P109),0)","v":0},{"$f":"IF(COUNT($H109:Q109)=ROUNDUP('RFM input'!$W$7,0),SUM($G109:Q109),0)","v":0}]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,{"$f":"($G77+(SUM($G111:G111)))*H$6","v":0},{"$f":"($G77+(SUM($G111:H111)))*I$6","v":0},{"$f":"IF(COUNT($H111:I111)>='RFM input'!$W$7-0.5,0,($G77+(SUM($G111:I111)))*J$6)","v":0},{"$f":"IF(COUNT($H111:J111)>='RFM input'!$W$7-0.5,0,($G77+(SUM($G111:J111)))*K$6)","v":0},{"$f":"IF(COUNT($H111:K111)>='RFM input'!$W$7-0.5,0,($G77+(SUM($G111:K111)))*L$6)","v":0},{"$f":"IF(COUNT($H111:L111)>='RFM input'!$W$7-0.5,0,($G77+(SUM($G111:L111)))*M$6)","v":0},{"$f":"IF(COUNT($H111:M111)>='RFM input'!$W$7,0,($G77+(SUM($G111:M111)))*N$6)","v":0},{"$f":"IF(COUNT($H111:N111)>='RFM input'!$W$7,0,($G77+(SUM($G111:N111)))*O$6)","v":0},{"$f":"IF(COUNT($H111:O111)>='RFM input'!$W$7,0,($G77+(SUM($G111:O111)))*P$6)","v":0},{"$f":"IF(COUNT($H111:P111)>='RFM input'!$W$7,0,($G77+(SUM($G111:P111)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H111:I111)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G111:I111),0)","v":0},{"$f":"IF(COUNT($H111:J111)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G111:J111),0)","v":0},{"$f":"IF(COUNT($H111:K111)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G111:K111),0)","v":0},{"$f":"IF(COUNT($H111:L111)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G111:L111),0)","v":0},{"$f":"IF(COUNT($H111:M111)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G111:M111),0)","v":0},{"$f":"IF(COUNT($H111:N111)=ROUNDUP('RFM input'!$W$7,0),SUM($G111:N111),0)","v":0},{"$f":"IF(COUNT($H111:O111)=ROUNDUP('RFM input'!$W$7,0),SUM($G111:O111),0)","v":0},{"$f":"IF(COUNT($H111:P111)=ROUNDUP('RFM input'!$W$7,0),SUM($G111:P111),0)","v":0},{"$f":"IF(COUNT($H111:Q111)=ROUNDUP('RFM input'!$W$7,0),SUM($G111:Q111),0)","v":0}]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,{"$f":"($G78+(SUM($G113:G113)))*H$6","v":0},{"$f":"($G78+(SUM($G113:H113)))*I$6","v":0},{"$f":"IF(COUNT($H113:I113)>='RFM input'!$W$7-0.5,0,($G78+(SUM($G113:I113)))*J$6)","v":0},{"$f":"IF(COUNT($H113:J113)>='RFM input'!$W$7-0.5,0,($G78+(SUM($G113:J113)))*K$6)","v":0},{"$f":"IF(COUNT($H113:K113)>='RFM input'!$W$7-0.5,0,($G78+(SUM($G113:K113)))*L$6)","v":0},{"$f":"IF(COUNT($H113:L113)>='RFM input'!$W$7-0.5,0,($G78+(SUM($G113:L113)))*M$6)","v":0},{"$f":"IF(COUNT($H113:M113)>='RFM input'!$W$7,0,($G78+(SUM($G113:M113)))*N$6)","v":0},{"$f":"IF(COUNT($H113:N113)>='RFM input'!$W$7,0,($G78+(SUM($G113:N113)))*O$6)","v":0},{"$f":"IF(COUNT($H113:O113)>='RFM input'!$W$7,0,($G78+(SUM($G113:O113)))*P$6)","v":0},{"$f":"IF(COUNT($H113:P113)>='RFM input'!$W$7,0,($G78+(SUM($G113:P113)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H113:I113)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G113:I113),0)","v":0},{"$f":"IF(COUNT($H113:J113)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G113:J113),0)","v":0},{"$f":"IF(COUNT($H113:K113)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G113:K113),0)","v":0},{"$f":"IF(COUNT($H113:L113)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G113:L113),0)","v":0},{"$f":"IF(COUNT($H113:M113)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G113:M113),0)","v":0},{"$f":"IF(COUNT($H113:N113)=ROUNDUP('RFM input'!$W$7,0),SUM($G113:N113),0)","v":0},{"$f":"IF(COUNT($H113:O113)=ROUNDUP('RFM input'!$W$7,0),SUM($G113:O113),0)","v":0},{"$f":"IF(COUNT($H113:P113)=ROUNDUP('RFM input'!$W$7,0),SUM($G113:P113),0)","v":0},{"$f":"IF(COUNT($H113:Q113)=ROUNDUP('RFM input'!$W$7,0),SUM($G113:Q113),0)","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,{"$f":"($G79+(SUM($G115:G115)))*H$6","v":0},{"$f":"($G79+(SUM($G115:H115)))*I$6","v":0},{"$f":"IF(COUNT($H115:I115)>='RFM input'!$W$7-0.5,0,($G79+(SUM($G115:I115)))*J$6)","v":0},{"$f":"IF(COUNT($H115:J115)>='RFM input'!$W$7-0.5,0,($G79+(SUM($G115:J115)))*K$6)","v":0},{"$f":"IF(COUNT($H115:K115)>='RFM input'!$W$7-0.5,0,($G79+(SUM($G115:K115)))*L$6)","v":0},{"$f":"IF(COUNT($H115:L115)>='RFM input'!$W$7-0.5,0,($G79+(SUM($G115:L115)))*M$6)","v":0},{"$f":"IF(COUNT($H115:M115)>='RFM input'!$W$7,0,($G79+(SUM($G115:M115)))*N$6)","v":0},{"$f":"IF(COUNT($H115:N115)>='RFM input'!$W$7,0,($G79+(SUM($G115:N115)))*O$6)","v":0},{"$f":"IF(COUNT($H115:O115)>='RFM input'!$W$7,0,($G79+(SUM($G115:O115)))*P$6)","v":0},{"$f":"IF(COUNT($H115:P115)>='RFM input'!$W$7,0,($G79+(SUM($G115:P115)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H115:I115)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G115:I115),0)","v":0},{"$f":"IF(COUNT($H115:J115)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G115:J115),0)","v":0},{"$f":"IF(COUNT($H115:K115)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G115:K115),0)","v":0},{"$f":"IF(COUNT($H115:L115)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G115:L115),0)","v":0},{"$f":"IF(COUNT($H115:M115)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G115:M115),0)","v":0},{"$f":"IF(COUNT($H115:N115)=ROUNDUP('RFM input'!$W$7,0),SUM($G115:N115),0)","v":0},{"$f":"IF(COUNT($H115:O115)=ROUNDUP('RFM input'!$W$7,0),SUM($G115:O115),0)","v":0},{"$f":"IF(COUNT($H115:P115)=ROUNDUP('RFM input'!$W$7,0),SUM($G115:P115),0)","v":0},{"$f":"IF(COUNT($H115:Q115)=ROUNDUP('RFM input'!$W$7,0),SUM($G115:Q115),0)","v":0}]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,{"$f":"($G80+(SUM($G117:G117)))*H$6","v":0},{"$f":"($G80+(SUM($G117:H117)))*I$6","v":0},{"$f":"IF(COUNT($H117:I117)>='RFM input'!$W$7-0.5,0,($G80+(SUM($G117:I117)))*J$6)","v":0},{"$f":"IF(COUNT($H117:J117)>='RFM input'!$W$7-0.5,0,($G80+(SUM($G117:J117)))*K$6)","v":0},{"$f":"IF(COUNT($H117:K117)>='RFM input'!$W$7-0.5,0,($G80+(SUM($G117:K117)))*L$6)","v":0},{"$f":"IF(COUNT($H117:L117)>='RFM input'!$W$7-0.5,0,($G80+(SUM($G117:L117)))*M$6)","v":0},{"$f":"IF(COUNT($H117:M117)>='RFM input'!$W$7,0,($G80+(SUM($G117:M117)))*N$6)","v":0},{"$f":"IF(COUNT($H117:N117)>='RFM input'!$W$7,0,($G80+(SUM($G117:N117)))*O$6)","v":0},{"$f":"IF(COUNT($H117:O117)>='RFM input'!$W$7,0,($G80+(SUM($G117:O117)))*P$6)","v":0},{"$f":"IF(COUNT($H117:P117)>='RFM input'!$W$7,0,($G80+(SUM($G117:P117)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H117:I117)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G117:I117),0)","v":0},{"$f":"IF(COUNT($H117:J117)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G117:J117),0)","v":0},{"$f":"IF(COUNT($H117:K117)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G117:K117),0)","v":0},{"$f":"IF(COUNT($H117:L117)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G117:L117),0)","v":0},{"$f":"IF(COUNT($H117:M117)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G117:M117),0)","v":0},{"$f":"IF(COUNT($H117:N117)=ROUNDUP('RFM input'!$W$7,0),SUM($G117:N117),0)","v":0},{"$f":"IF(COUNT($H117:O117)=ROUNDUP('RFM input'!$W$7,0),SUM($G117:O117),0)","v":0},{"$f":"IF(COUNT($H117:P117)=ROUNDUP('RFM input'!$W$7,0),SUM($G117:P117),0)","v":0},{"$f":"IF(COUNT($H117:Q117)=ROUNDUP('RFM input'!$W$7,0),SUM($G117:Q117),0)","v":0}]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,{"$f":"($G81+(SUM($G119:G119)))*H$6","v":-3.0227490994036888E-3},{"$f":"($G81+(SUM($G119:H119)))*I$6","v":-2.8604015532810965E-3},{"$f":"IF(COUNT($H119:I119)>='RFM input'!$W$7-0.5,0,($G81+(SUM($G119:I119)))*J$6)","v":-3.5447030227211337E-3},{"$f":"IF(COUNT($H119:J119)>='RFM input'!$W$7-0.5,0,($G81+(SUM($G119:J119)))*K$6)","v":-3.8116913651071505E-3},{"$f":"IF(COUNT($H119:K119)>='RFM input'!$W$7-0.5,0,($G81+(SUM($G119:K119)))*L$6)","v":-3.6178778621238647E-3},{"$f":"IF(COUNT($H119:L119)>='RFM input'!$W$7-0.5,0,($G81+(SUM($G119:L119)))*M$6)","v":0},{"$f":"IF(COUNT($H119:M119)>='RFM input'!$W$7,0,($G81+(SUM($G119:M119)))*N$6)","v":0},{"$f":"IF(COUNT($H119:N119)>='RFM input'!$W$7,0,($G81+(SUM($G119:N119)))*O$6)","v":0},{"$f":"IF(COUNT($H119:O119)>='RFM input'!$W$7,0,($G81+(SUM($G119:O119)))*P$6)","v":0},{"$f":"IF(COUNT($H119:P119)>='RFM input'!$W$7,0,($G81+(SUM($G119:P119)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H119:I119)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G119:I119),0)","v":0},{"$f":"IF(COUNT($H119:J119)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G119:J119),0)","v":0},{"$f":"IF(COUNT($H119:K119)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G119:K119),0)","v":0},{"$f":"IF(COUNT($H119:L119)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G119:L119),0)","v":-1.6857422902636934E-2},{"$f":"IF(COUNT($H119:M119)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G119:M119),0)","v":0},{"$f":"IF(COUNT($H119:N119)=ROUNDUP('RFM input'!$W$7,0),SUM($G119:N119),0)","v":0},{"$f":"IF(COUNT($H119:O119)=ROUNDUP('RFM input'!$W$7,0),SUM($G119:O119),0)","v":0},{"$f":"IF(COUNT($H119:P119)=ROUNDUP('RFM input'!$W$7,0),SUM($G119:P119),0)","v":0},{"$f":"IF(COUNT($H119:Q119)=ROUNDUP('RFM input'!$W$7,0),SUM($G119:Q119),0)","v":0}]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,{"$f":"($G82+(SUM($G121:G121)))*H$6","v":4.0532643112089318E-4},{"$f":"($G82+(SUM($G121:H121)))*I$6","v":3.8355692617452283E-4},{"$f":"IF(COUNT($H121:I121)>='RFM input'!$W$7-0.5,0,($G82+(SUM($G121:I121)))*J$6)","v":4.7531626950660111E-4},{"$f":"IF(COUNT($H121:J121)>='RFM input'!$W$7-0.5,0,($G82+(SUM($G121:J121)))*K$6)","v":5.1111726668217087E-4},{"$f":"IF(COUNT($H121:K121)>='RFM input'!$W$7-0.5,0,($G82+(SUM($G121:K121)))*L$6)","v":4.8512842907644585E-4},{"$f":"IF(COUNT($H121:L121)>='RFM input'!$W$7-0.5,0,($G82+(SUM($G121:L121)))*M$6)","v":0},{"$f":"IF(COUNT($H121:M121)>='RFM input'!$W$7,0,($G82+(SUM($G121:M121)))*N$6)","v":0},{"$f":"IF(COUNT($H121:N121)>='RFM input'!$W$7,0,($G82+(SUM($G121:N121)))*O$6)","v":0},{"$f":"IF(COUNT($H121:O121)>='RFM input'!$W$7,0,($G82+(SUM($G121:O121)))*P$6)","v":0},{"$f":"IF(COUNT($H121:P121)>='RFM input'!$W$7,0,($G82+(SUM($G121:P121)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H121:I121)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G121:I121),0)","v":0},{"$f":"IF(COUNT($H121:J121)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G121:J121),0)","v":0},{"$f":"IF(COUNT($H121:K121)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G121:K121),0)","v":0},{"$f":"IF(COUNT($H121:L121)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G121:L121),0)","v":2.2604453225606338E-3},{"$f":"IF(COUNT($H121:M121)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G121:M121),0)","v":0},{"$f":"IF(COUNT($H121:N121)=ROUNDUP('RFM input'!$W$7,0),SUM($G121:N121),0)","v":0},{"$f":"IF(COUNT($H121:O121)=ROUNDUP('RFM input'!$W$7,0),SUM($G121:O121),0)","v":0},{"$f":"IF(COUNT($H121:P121)=ROUNDUP('RFM input'!$W$7,0),SUM($G121:P121),0)","v":0},{"$f":"IF(COUNT($H121:Q121)=ROUNDUP('RFM input'!$W$7,0),SUM($G121:Q121),0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"($G83+(SUM($G123:G123)))*H$6","v":0},{"$f":"($G83+(SUM($G123:H123)))*I$6","v":0},{"$f":"IF(COUNT($H123:I123)>='RFM input'!$W$7-0.5,0,($G83+(SUM($G123:I123)))*J$6)","v":0},{"$f":"IF(COUNT($H123:J123)>='RFM input'!$W$7-0.5,0,($G83+(SUM($G123:J123)))*K$6)","v":0},{"$f":"IF(COUNT($H123:K123)>='RFM input'!$W$7-0.5,0,($G83+(SUM($G123:K123)))*L$6)","v":0},{"$f":"IF(COUNT($H123:L123)>='RFM input'!$W$7-0.5,0,($G83+(SUM($G123:L123)))*M$6)","v":0},{"$f":"IF(COUNT($H123:M123)>='RFM input'!$W$7,0,($G83+(SUM($G123:M123)))*N$6)","v":0},{"$f":"IF(COUNT($H123:N123)>='RFM input'!$W$7,0,($G83+(SUM($G123:N123)))*O$6)","v":0},{"$f":"IF(COUNT($H123:O123)>='RFM input'!$W$7,0,($G83+(SUM($G123:O123)))*P$6)","v":0},{"$f":"IF(COUNT($H123:P123)>='RFM input'!$W$7,0,($G83+(SUM($G123:P123)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H123:I123)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G123:I123),0)","v":0},{"$f":"IF(COUNT($H123:J123)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G123:J123),0)","v":0},{"$f":"IF(COUNT($H123:K123)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G123:K123),0)","v":0},{"$f":"IF(COUNT($H123:L123)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G123:L123),0)","v":0},{"$f":"IF(COUNT($H123:M123)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G123:M123),0)","v":0},{"$f":"IF(COUNT($H123:N123)=ROUNDUP('RFM input'!$W$7,0),SUM($G123:N123),0)","v":0},{"$f":"IF(COUNT($H123:O123)=ROUNDUP('RFM input'!$W$7,0),SUM($G123:O123),0)","v":0},{"$f":"IF(COUNT($H123:P123)=ROUNDUP('RFM input'!$W$7,0),SUM($G123:P123),0)","v":0},{"$f":"IF(COUNT($H123:Q123)=ROUNDUP('RFM input'!$W$7,0),SUM($G123:Q123),0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"($G84+(SUM($G125:G125)))*H$6","v":0},{"$f":"($G84+(SUM($G125:H125)))*I$6","v":0},{"$f":"IF(COUNT($H125:I125)>='RFM input'!$W$7-0.5,0,($G84+(SUM($G125:I125)))*J$6)","v":0},{"$f":"IF(COUNT($H125:J125)>='RFM input'!$W$7-0.5,0,($G84+(SUM($G125:J125)))*K$6)","v":0},{"$f":"IF(COUNT($H125:K125)>='RFM input'!$W$7-0.5,0,($G84+(SUM($G125:K125)))*L$6)","v":0},{"$f":"IF(COUNT($H125:L125)>='RFM input'!$W$7-0.5,0,($G84+(SUM($G125:L125)))*M$6)","v":0},{"$f":"IF(COUNT($H125:M125)>='RFM input'!$W$7,0,($G84+(SUM($G125:M125)))*N$6)","v":0},{"$f":"IF(COUNT($H125:N125)>='RFM input'!$W$7,0,($G84+(SUM($G125:N125)))*O$6)","v":0},{"$f":"IF(COUNT($H125:O125)>='RFM input'!$W$7,0,($G84+(SUM($G125:O125)))*P$6)","v":0},{"$f":"IF(COUNT($H125:P125)>='RFM input'!$W$7,0,($G84+(SUM($G125:P125)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H125:I125)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G125:I125),0)","v":0},{"$f":"IF(COUNT($H125:J125)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G125:J125),0)","v":0},{"$f":"IF(COUNT($H125:K125)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G125:K125),0)","v":0},{"$f":"IF(COUNT($H125:L125)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G125:L125),0)","v":0},{"$f":"IF(COUNT($H125:M125)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G125:M125),0)","v":0},{"$f":"IF(COUNT($H125:N125)=ROUNDUP('RFM input'!$W$7,0),SUM($G125:N125),0)","v":0},{"$f":"IF(COUNT($H125:O125)=ROUNDUP('RFM input'!$W$7,0),SUM($G125:O125),0)","v":0},{"$f":"IF(COUNT($H125:P125)=ROUNDUP('RFM input'!$W$7,0),SUM($G125:P125),0)","v":0},{"$f":"IF(COUNT($H125:Q125)=ROUNDUP('RFM input'!$W$7,0),SUM($G125:Q125),0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"($G85+(SUM($G127:G127)))*H$6","v":0},{"$f":"($G85+(SUM($G127:H127)))*I$6","v":0},{"$f":"IF(COUNT($H127:I127)>='RFM input'!$W$7-0.5,0,($G85+(SUM($G127:I127)))*J$6)","v":0},{"$f":"IF(COUNT($H127:J127)>='RFM input'!$W$7-0.5,0,($G85+(SUM($G127:J127)))*K$6)","v":0},{"$f":"IF(COUNT($H127:K127)>='RFM input'!$W$7-0.5,0,($G85+(SUM($G127:K127)))*L$6)","v":0},{"$f":"IF(COUNT($H127:L127)>='RFM input'!$W$7-0.5,0,($G85+(SUM($G127:L127)))*M$6)","v":0},{"$f":"IF(COUNT($H127:M127)>='RFM input'!$W$7,0,($G85+(SUM($G127:M127)))*N$6)","v":0},{"$f":"IF(COUNT($H127:N127)>='RFM input'!$W$7,0,($G85+(SUM($G127:N127)))*O$6)","v":0},{"$f":"IF(COUNT($H127:O127)>='RFM input'!$W$7,0,($G85+(SUM($G127:O127)))*P$6)","v":0},{"$f":"IF(COUNT($H127:P127)>='RFM input'!$W$7,0,($G85+(SUM($G127:P127)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H127:I127)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G127:I127),0)","v":0},{"$f":"IF(COUNT($H127:J127)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G127:J127),0)","v":0},{"$f":"IF(COUNT($H127:K127)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G127:K127),0)","v":0},{"$f":"IF(COUNT($H127:L127)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G127:L127),0)","v":0},{"$f":"IF(COUNT($H127:M127)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G127:M127),0)","v":0},{"$f":"IF(COUNT($H127:N127)=ROUNDUP('RFM input'!$W$7,0),SUM($G127:N127),0)","v":0},{"$f":"IF(COUNT($H127:O127)=ROUNDUP('RFM input'!$W$7,0),SUM($G127:O127),0)","v":0},{"$f":"IF(COUNT($H127:P127)=ROUNDUP('RFM input'!$W$7,0),SUM($G127:P127),0)","v":0},{"$f":"IF(COUNT($H127:Q127)=ROUNDUP('RFM input'!$W$7,0),SUM($G127:Q127),0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"($G86+(SUM($G129:G129)))*H$6","v":0},{"$f":"($G86+(SUM($G129:H129)))*I$6","v":0},{"$f":"IF(COUNT($H129:I129)>='RFM input'!$W$7-0.5,0,($G86+(SUM($G129:I129)))*J$6)","v":0},{"$f":"IF(COUNT($H129:J129)>='RFM input'!$W$7-0.5,0,($G86+(SUM($G129:J129)))*K$6)","v":0},{"$f":"IF(COUNT($H129:K129)>='RFM input'!$W$7-0.5,0,($G86+(SUM($G129:K129)))*L$6)","v":0},{"$f":"IF(COUNT($H129:L129)>='RFM input'!$W$7-0.5,0,($G86+(SUM($G129:L129)))*M$6)","v":0},{"$f":"IF(COUNT($H129:M129)>='RFM input'!$W$7,0,($G86+(SUM($G129:M129)))*N$6)","v":0},{"$f":"IF(COUNT($H129:N129)>='RFM input'!$W$7,0,($G86+(SUM($G129:N129)))*O$6)","v":0},{"$f":"IF(COUNT($H129:O129)>='RFM input'!$W$7,0,($G86+(SUM($G129:O129)))*P$6)","v":0},{"$f":"IF(COUNT($H129:P129)>='RFM input'!$W$7,0,($G86+(SUM($G129:P129)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H129:I129)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G129:I129),0)","v":0},{"$f":"IF(COUNT($H129:J129)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G129:J129),0)","v":0},{"$f":"IF(COUNT($H129:K129)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G129:K129),0)","v":0},{"$f":"IF(COUNT($H129:L129)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G129:L129),0)","v":0},{"$f":"IF(COUNT($H129:M129)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G129:M129),0)","v":0},{"$f":"IF(COUNT($H129:N129)=ROUNDUP('RFM input'!$W$7,0),SUM($G129:N129),0)","v":0},{"$f":"IF(COUNT($H129:O129)=ROUNDUP('RFM input'!$W$7,0),SUM($G129:O129),0)","v":0},{"$f":"IF(COUNT($H129:P129)=ROUNDUP('RFM input'!$W$7,0),SUM($G129:P129),0)","v":0},{"$f":"IF(COUNT($H129:Q129)=ROUNDUP('RFM input'!$W$7,0),SUM($G129:Q129),0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"($G87+(SUM($G131:G131)))*H$6","v":0},{"$f":"($G87+(SUM($G131:H131)))*I$6","v":0},{"$f":"IF(COUNT($H131:I131)>='RFM input'!$W$7-0.5,0,($G87+(SUM($G131:I131)))*J$6)","v":0},{"$f":"IF(COUNT($H131:J131)>='RFM input'!$W$7-0.5,0,($G87+(SUM($G131:J131)))*K$6)","v":0},{"$f":"IF(COUNT($H131:K131)>='RFM input'!$W$7-0.5,0,($G87+(SUM($G131:K131)))*L$6)","v":0},{"$f":"IF(COUNT($H131:L131)>='RFM input'!$W$7-0.5,0,($G87+(SUM($G131:L131)))*M$6)","v":0},{"$f":"IF(COUNT($H131:M131)>='RFM input'!$W$7,0,($G87+(SUM($G131:M131)))*N$6)","v":0},{"$f":"IF(COUNT($H131:N131)>='RFM input'!$W$7,0,($G87+(SUM($G131:N131)))*O$6)","v":0},{"$f":"IF(COUNT($H131:O131)>='RFM input'!$W$7,0,($G87+(SUM($G131:O131)))*P$6)","v":0},{"$f":"IF(COUNT($H131:P131)>='RFM input'!$W$7,0,($G87+(SUM($G131:P131)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H131:I131)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G131:I131),0)","v":0},{"$f":"IF(COUNT($H131:J131)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G131:J131),0)","v":0},{"$f":"IF(COUNT($H131:K131)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G131:K131),0)","v":0},{"$f":"IF(COUNT($H131:L131)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G131:L131),0)","v":0},{"$f":"IF(COUNT($H131:M131)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G131:M131),0)","v":0},{"$f":"IF(COUNT($H131:N131)=ROUNDUP('RFM input'!$W$7,0),SUM($G131:N131),0)","v":0},{"$f":"IF(COUNT($H131:O131)=ROUNDUP('RFM input'!$W$7,0),SUM($G131:O131),0)","v":0},{"$f":"IF(COUNT($H131:P131)=ROUNDUP('RFM input'!$W$7,0),SUM($G131:P131),0)","v":0},{"$f":"IF(COUNT($H131:Q131)=ROUNDUP('RFM input'!$W$7,0),SUM($G131:Q131),0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"($G88+(SUM($G133:G133)))*H$6","v":0},{"$f":"($G88+(SUM($G133:H133)))*I$6","v":0},{"$f":"IF(COUNT($H133:I133)>='RFM input'!$W$7-0.5,0,($G88+(SUM($G133:I133)))*J$6)","v":0},{"$f":"IF(COUNT($H133:J133)>='RFM input'!$W$7-0.5,0,($G88+(SUM($G133:J133)))*K$6)","v":0},{"$f":"IF(COUNT($H133:K133)>='RFM input'!$W$7-0.5,0,($G88+(SUM($G133:K133)))*L$6)","v":0},{"$f":"IF(COUNT($H133:L133)>='RFM input'!$W$7-0.5,0,($G88+(SUM($G133:L133)))*M$6)","v":0},{"$f":"IF(COUNT($H133:M133)>='RFM input'!$W$7,0,($G88+(SUM($G133:M133)))*N$6)","v":0},{"$f":"IF(COUNT($H133:N133)>='RFM input'!$W$7,0,($G88+(SUM($G133:N133)))*O$6)","v":0},{"$f":"IF(COUNT($H133:O133)>='RFM input'!$W$7,0,($G88+(SUM($G133:O133)))*P$6)","v":0},{"$f":"IF(COUNT($H133:P133)>='RFM input'!$W$7,0,($G88+(SUM($G133:P133)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H133:I133)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G133:I133),0)","v":0},{"$f":"IF(COUNT($H133:J133)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G133:J133),0)","v":0},{"$f":"IF(COUNT($H133:K133)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G133:K133),0)","v":0},{"$f":"IF(COUNT($H133:L133)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G133:L133),0)","v":0},{"$f":"IF(COUNT($H133:M133)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G133:M133),0)","v":0},{"$f":"IF(COUNT($H133:N133)=ROUNDUP('RFM input'!$W$7,0),SUM($G133:N133),0)","v":0},{"$f":"IF(COUNT($H133:O133)=ROUNDUP('RFM input'!$W$7,0),SUM($G133:O133),0)","v":0},{"$f":"IF(COUNT($H133:P133)=ROUNDUP('RFM input'!$W$7,0),SUM($G133:P133),0)","v":0},{"$f":"IF(COUNT($H133:Q133)=ROUNDUP('RFM input'!$W$7,0),SUM($G133:Q133),0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"($G89+(SUM($G135:G135)))*H$6","v":0},{"$f":"($G89+(SUM($G135:H135)))*I$6","v":0},{"$f":"IF(COUNT($H135:I135)>='RFM input'!$W$7-0.5,0,($G89+(SUM($G135:I135)))*J$6)","v":0},{"$f":"IF(COUNT($H135:J135)>='RFM input'!$W$7-0.5,0,($G89+(SUM($G135:J135)))*K$6)","v":0},{"$f":"IF(COUNT($H135:K135)>='RFM input'!$W$7-0.5,0,($G89+(SUM($G135:K135)))*L$6)","v":0},{"$f":"IF(COUNT($H135:L135)>='RFM input'!$W$7-0.5,0,($G89+(SUM($G135:L135)))*M$6)","v":0},{"$f":"IF(COUNT($H135:M135)>='RFM input'!$W$7,0,($G89+(SUM($G135:M135)))*N$6)","v":0},{"$f":"IF(COUNT($H135:N135)>='RFM input'!$W$7,0,($G89+(SUM($G135:N135)))*O$6)","v":0},{"$f":"IF(COUNT($H135:O135)>='RFM input'!$W$7,0,($G89+(SUM($G135:O135)))*P$6)","v":0},{"$f":"IF(COUNT($H135:P135)>='RFM input'!$W$7,0,($G89+(SUM($G135:P135)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H135:I135)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G135:I135),0)","v":0},{"$f":"IF(COUNT($H135:J135)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G135:J135),0)","v":0},{"$f":"IF(COUNT($H135:K135)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G135:K135),0)","v":0},{"$f":"IF(COUNT($H135:L135)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G135:L135),0)","v":0},{"$f":"IF(COUNT($H135:M135)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G135:M135),0)","v":0},{"$f":"IF(COUNT($H135:N135)=ROUNDUP('RFM input'!$W$7,0),SUM($G135:N135),0)","v":0},{"$f":"IF(COUNT($H135:O135)=ROUNDUP('RFM input'!$W$7,0),SUM($G135:O135),0)","v":0},{"$f":"IF(COUNT($H135:P135)=ROUNDUP('RFM input'!$W$7,0),SUM($G135:P135),0)","v":0},{"$f":"IF(COUNT($H135:Q135)=ROUNDUP('RFM input'!$W$7,0),SUM($G135:Q135),0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G90+(SUM($G137:G137)))*H$6","v":0},{"$f":"($G90+(SUM($G137:H137)))*I$6","v":0},{"$f":"IF(COUNT($H137:I137)>='RFM input'!$W$7-0.5,0,($G90+(SUM($G137:I137)))*J$6)","v":0},{"$f":"IF(COUNT($H137:J137)>='RFM input'!$W$7-0.5,0,($G90+(SUM($G137:J137)))*K$6)","v":0},{"$f":"IF(COUNT($H137:K137)>='RFM input'!$W$7-0.5,0,($G90+(SUM($G137:K137)))*L$6)","v":0},{"$f":"IF(COUNT($H137:L137)>='RFM input'!$W$7-0.5,0,($G90+(SUM($G137:L137)))*M$6)","v":0},{"$f":"IF(COUNT($H137:M137)>='RFM input'!$W$7,0,($G90+(SUM($G137:M137)))*N$6)","v":0},{"$f":"IF(COUNT($H137:N137)>='RFM input'!$W$7,0,($G90+(SUM($G137:N137)))*O$6)","v":0},{"$f":"IF(COUNT($H137:O137)>='RFM input'!$W$7,0,($G90+(SUM($G137:O137)))*P$6)","v":0},{"$f":"IF(COUNT($H137:P137)>='RFM input'!$W$7,0,($G90+(SUM($G137:P137)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H137:I137)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G137:I137),0)","v":0},{"$f":"IF(COUNT($H137:J137)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G137:J137),0)","v":0},{"$f":"IF(COUNT($H137:K137)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G137:K137),0)","v":0},{"$f":"IF(COUNT($H137:L137)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G137:L137),0)","v":0},{"$f":"IF(COUNT($H137:M137)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G137:M137),0)","v":0},{"$f":"IF(COUNT($H137:N137)=ROUNDUP('RFM input'!$W$7,0),SUM($G137:N137),0)","v":0},{"$f":"IF(COUNT($H137:O137)=ROUNDUP('RFM input'!$W$7,0),SUM($G137:O137),0)","v":0},{"$f":"IF(COUNT($H137:P137)=ROUNDUP('RFM input'!$W$7,0),SUM($G137:P137),0)","v":0},{"$f":"IF(COUNT($H137:Q137)=ROUNDUP('RFM input'!$W$7,0),SUM($G137:Q137),0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G91+(SUM($G139:G139)))*H$6","v":0},{"$f":"($G91+(SUM($G139:H139)))*I$6","v":0},{"$f":"IF(COUNT($H139:I139)>='RFM input'!$W$7-0.5,0,($G91+(SUM($G139:I139)))*J$6)","v":0},{"$f":"IF(COUNT($H139:J139)>='RFM input'!$W$7-0.5,0,($G91+(SUM($G139:J139)))*K$6)","v":0},{"$f":"IF(COUNT($H139:K139)>='RFM input'!$W$7-0.5,0,($G91+(SUM($G139:K139)))*L$6)","v":0},{"$f":"IF(COUNT($H139:L139)>='RFM input'!$W$7-0.5,0,($G91+(SUM($G139:L139)))*M$6)","v":0},{"$f":"IF(COUNT($H139:M139)>='RFM input'!$W$7,0,($G91+(SUM($G139:M139)))*N$6)","v":0},{"$f":"IF(COUNT($H139:N139)>='RFM input'!$W$7,0,($G91+(SUM($G139:N139)))*O$6)","v":0},{"$f":"IF(COUNT($H139:O139)>='RFM input'!$W$7,0,($G91+(SUM($G139:O139)))*P$6)","v":0},{"$f":"IF(COUNT($H139:P139)>='RFM input'!$W$7,0,($G91+(SUM($G139:P139)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H139:I139)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G139:I139),0)","v":0},{"$f":"IF(COUNT($H139:J139)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G139:J139),0)","v":0},{"$f":"IF(COUNT($H139:K139)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G139:K139),0)","v":0},{"$f":"IF(COUNT($H139:L139)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G139:L139),0)","v":0},{"$f":"IF(COUNT($H139:M139)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G139:M139),0)","v":0},{"$f":"IF(COUNT($H139:N139)=ROUNDUP('RFM input'!$W$7,0),SUM($G139:N139),0)","v":0},{"$f":"IF(COUNT($H139:O139)=ROUNDUP('RFM input'!$W$7,0),SUM($G139:O139),0)","v":0},{"$f":"IF(COUNT($H139:P139)=ROUNDUP('RFM input'!$W$7,0),SUM($G139:P139),0)","v":0},{"$f":"IF(COUNT($H139:Q139)=ROUNDUP('RFM input'!$W$7,0),SUM($G139:Q139),0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G92+(SUM($G141:G141)))*H$6","v":0},{"$f":"($G92+(SUM($G141:H141)))*I$6","v":0},{"$f":"IF(COUNT($H141:I141)>='RFM input'!$W$7-0.5,0,($G92+(SUM($G141:I141)))*J$6)","v":0},{"$f":"IF(COUNT($H141:J141)>='RFM input'!$W$7-0.5,0,($G92+(SUM($G141:J141)))*K$6)","v":0},{"$f":"IF(COUNT($H141:K141)>='RFM input'!$W$7-0.5,0,($G92+(SUM($G141:K141)))*L$6)","v":0},{"$f":"IF(COUNT($H141:L141)>='RFM input'!$W$7-0.5,0,($G92+(SUM($G141:L141)))*M$6)","v":0},{"$f":"IF(COUNT($H141:M141)>='RFM input'!$W$7,0,($G92+(SUM($G141:M141)))*N$6)","v":0},{"$f":"IF(COUNT($H141:N141)>='RFM input'!$W$7,0,($G92+(SUM($G141:N141)))*O$6)","v":0},{"$f":"IF(COUNT($H141:O141)>='RFM input'!$W$7,0,($G92+(SUM($G141:O141)))*P$6)","v":0},{"$f":"IF(COUNT($H141:P141)>='RFM input'!$W$7,0,($G92+(SUM($G141:P141)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H141:I141)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G141:I141),0)","v":0},{"$f":"IF(COUNT($H141:J141)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G141:J141),0)","v":0},{"$f":"IF(COUNT($H141:K141)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G141:K141),0)","v":0},{"$f":"IF(COUNT($H141:L141)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G141:L141),0)","v":0},{"$f":"IF(COUNT($H141:M141)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G141:M141),0)","v":0},{"$f":"IF(COUNT($H141:N141)=ROUNDUP('RFM input'!$W$7,0),SUM($G141:N141),0)","v":0},{"$f":"IF(COUNT($H141:O141)=ROUNDUP('RFM input'!$W$7,0),SUM($G141:O141),0)","v":0},{"$f":"IF(COUNT($H141:P141)=ROUNDUP('RFM input'!$W$7,0),SUM($G141:P141),0)","v":0},{"$f":"IF(COUNT($H141:Q141)=ROUNDUP('RFM input'!$W$7,0),SUM($G141:Q141),0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G93+(SUM($G143:G143)))*H$6","v":0},{"$f":"($G93+(SUM($G143:H143)))*I$6","v":0},{"$f":"IF(COUNT($H143:I143)>='RFM input'!$W$7-0.5,0,($G93+(SUM($G143:I143)))*J$6)","v":0},{"$f":"IF(COUNT($H143:J143)>='RFM input'!$W$7-0.5,0,($G93+(SUM($G143:J143)))*K$6)","v":0},{"$f":"IF(COUNT($H143:K143)>='RFM input'!$W$7-0.5,0,($G93+(SUM($G143:K143)))*L$6)","v":0},{"$f":"IF(COUNT($H143:L143)>='RFM input'!$W$7-0.5,0,($G93+(SUM($G143:L143)))*M$6)","v":0},{"$f":"IF(COUNT($H143:M143)>='RFM input'!$W$7,0,($G93+(SUM($G143:M143)))*N$6)","v":0},{"$f":"IF(COUNT($H143:N143)>='RFM input'!$W$7,0,($G93+(SUM($G143:N143)))*O$6)","v":0},{"$f":"IF(COUNT($H143:O143)>='RFM input'!$W$7,0,($G93+(SUM($G143:O143)))*P$6)","v":0},{"$f":"IF(COUNT($H143:P143)>='RFM input'!$W$7,0,($G93+(SUM($G143:P143)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H143:I143)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G143:I143),0)","v":0},{"$f":"IF(COUNT($H143:J143)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G143:J143),0)","v":0},{"$f":"IF(COUNT($H143:K143)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G143:K143),0)","v":0},{"$f":"IF(COUNT($H143:L143)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G143:L143),0)","v":0},{"$f":"IF(COUNT($H143:M143)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G143:M143),0)","v":0},{"$f":"IF(COUNT($H143:N143)=ROUNDUP('RFM input'!$W$7,0),SUM($G143:N143),0)","v":0},{"$f":"IF(COUNT($H143:O143)=ROUNDUP('RFM input'!$W$7,0),SUM($G143:O143),0)","v":0},{"$f":"IF(COUNT($H143:P143)=ROUNDUP('RFM input'!$W$7,0),SUM($G143:P143),0)","v":0},{"$f":"IF(COUNT($H143:Q143)=ROUNDUP('RFM input'!$W$7,0),SUM($G143:Q143),0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G94+(SUM($G145:G145)))*H$6","v":0},{"$f":"($G94+(SUM($G145:H145)))*I$6","v":0},{"$f":"IF(COUNT($H145:I145)>='RFM input'!$W$7-0.5,0,($G94+(SUM($G145:I145)))*J$6)","v":0},{"$f":"IF(COUNT($H145:J145)>='RFM input'!$W$7-0.5,0,($G94+(SUM($G145:J145)))*K$6)","v":0},{"$f":"IF(COUNT($H145:K145)>='RFM input'!$W$7-0.5,0,($G94+(SUM($G145:K145)))*L$6)","v":0},{"$f":"IF(COUNT($H145:L145)>='RFM input'!$W$7-0.5,0,($G94+(SUM($G145:L145)))*M$6)","v":0},{"$f":"IF(COUNT($H145:M145)>='RFM input'!$W$7,0,($G94+(SUM($G145:M145)))*N$6)","v":0},{"$f":"IF(COUNT($H145:N145)>='RFM input'!$W$7,0,($G94+(SUM($G145:N145)))*O$6)","v":0},{"$f":"IF(COUNT($H145:O145)>='RFM input'!$W$7,0,($G94+(SUM($G145:O145)))*P$6)","v":0},{"$f":"IF(COUNT($H145:P145)>='RFM input'!$W$7,0,($G94+(SUM($G145:P145)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H145:I145)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G145:I145),0)","v":0},{"$f":"IF(COUNT($H145:J145)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G145:J145),0)","v":0},{"$f":"IF(COUNT($H145:K145)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G145:K145),0)","v":0},{"$f":"IF(COUNT($H145:L145)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G145:L145),0)","v":0},{"$f":"IF(COUNT($H145:M145)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G145:M145),0)","v":0},{"$f":"IF(COUNT($H145:N145)=ROUNDUP('RFM input'!$W$7,0),SUM($G145:N145),0)","v":0},{"$f":"IF(COUNT($H145:O145)=ROUNDUP('RFM input'!$W$7,0),SUM($G145:O145),0)","v":0},{"$f":"IF(COUNT($H145:P145)=ROUNDUP('RFM input'!$W$7,0),SUM($G145:P145),0)","v":0},{"$f":"IF(COUNT($H145:Q145)=ROUNDUP('RFM input'!$W$7,0),SUM($G145:Q145),0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G95+(SUM($G147:G147)))*H$6","v":0},{"$f":"($G95+(SUM($G147:H147)))*I$6","v":0},{"$f":"IF(COUNT($H147:I147)>='RFM input'!$W$7-0.5,0,($G95+(SUM($G147:I147)))*J$6)","v":0},{"$f":"IF(COUNT($H147:J147)>='RFM input'!$W$7-0.5,0,($G95+(SUM($G147:J147)))*K$6)","v":0},{"$f":"IF(COUNT($H147:K147)>='RFM input'!$W$7-0.5,0,($G95+(SUM($G147:K147)))*L$6)","v":0},{"$f":"IF(COUNT($H147:L147)>='RFM input'!$W$7-0.5,0,($G95+(SUM($G147:L147)))*M$6)","v":0},{"$f":"IF(COUNT($H147:M147)>='RFM input'!$W$7,0,($G95+(SUM($G147:M147)))*N$6)","v":0},{"$f":"IF(COUNT($H147:N147)>='RFM input'!$W$7,0,($G95+(SUM($G147:N147)))*O$6)","v":0},{"$f":"IF(COUNT($H147:O147)>='RFM input'!$W$7,0,($G95+(SUM($G147:O147)))*P$6)","v":0},{"$f":"IF(COUNT($H147:P147)>='RFM input'!$W$7,0,($G95+(SUM($G147:P147)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H147:I147)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G147:I147),0)","v":0},{"$f":"IF(COUNT($H147:J147)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G147:J147),0)","v":0},{"$f":"IF(COUNT($H147:K147)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G147:K147),0)","v":0},{"$f":"IF(COUNT($H147:L147)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G147:L147),0)","v":0},{"$f":"IF(COUNT($H147:M147)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G147:M147),0)","v":0},{"$f":"IF(COUNT($H147:N147)=ROUNDUP('RFM input'!$W$7,0),SUM($G147:N147),0)","v":0},{"$f":"IF(COUNT($H147:O147)=ROUNDUP('RFM input'!$W$7,0),SUM($G147:O147),0)","v":0},{"$f":"IF(COUNT($H147:P147)=ROUNDUP('RFM input'!$W$7,0),SUM($G147:P147),0)","v":0},{"$f":"IF(COUNT($H147:Q147)=ROUNDUP('RFM input'!$W$7,0),SUM($G147:Q147),0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G96+(SUM($G149:G149)))*H$6","v":0},{"$f":"($G96+(SUM($G149:H149)))*I$6","v":0},{"$f":"IF(COUNT($H149:I149)>='RFM input'!$W$7-0.5,0,($G96+(SUM($G149:I149)))*J$6)","v":0},{"$f":"IF(COUNT($H149:J149)>='RFM input'!$W$7-0.5,0,($G96+(SUM($G149:J149)))*K$6)","v":0},{"$f":"IF(COUNT($H149:K149)>='RFM input'!$W$7-0.5,0,($G96+(SUM($G149:K149)))*L$6)","v":0},{"$f":"IF(COUNT($H149:L149)>='RFM input'!$W$7-0.5,0,($G96+(SUM($G149:L149)))*M$6)","v":0},{"$f":"IF(COUNT($H149:M149)>='RFM input'!$W$7,0,($G96+(SUM($G149:M149)))*N$6)","v":0},{"$f":"IF(COUNT($H149:N149)>='RFM input'!$W$7,0,($G96+(SUM($G149:N149)))*O$6)","v":0},{"$f":"IF(COUNT($H149:O149)>='RFM input'!$W$7,0,($G96+(SUM($G149:O149)))*P$6)","v":0},{"$f":"IF(COUNT($H149:P149)>='RFM input'!$W$7,0,($G96+(SUM($G149:P149)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H149:I149)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G149:I149),0)","v":0},{"$f":"IF(COUNT($H149:J149)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G149:J149),0)","v":0},{"$f":"IF(COUNT($H149:K149)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G149:K149),0)","v":0},{"$f":"IF(COUNT($H149:L149)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G149:L149),0)","v":0},{"$f":"IF(COUNT($H149:M149)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G149:M149),0)","v":0},{"$f":"IF(COUNT($H149:N149)=ROUNDUP('RFM input'!$W$7,0),SUM($G149:N149),0)","v":0},{"$f":"IF(COUNT($H149:O149)=ROUNDUP('RFM input'!$W$7,0),SUM($G149:O149),0)","v":0},{"$f":"IF(COUNT($H149:P149)=ROUNDUP('RFM input'!$W$7,0),SUM($G149:P149),0)","v":0},{"$f":"IF(COUNT($H149:Q149)=ROUNDUP('RFM input'!$W$7,0),SUM($G149:Q149),0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G97+(SUM($G151:G151)))*H$6","v":0},{"$f":"($G97+(SUM($G151:H151)))*I$6","v":0},{"$f":"IF(COUNT($H151:I151)>='RFM input'!$W$7-0.5,0,($G97+(SUM($G151:I151)))*J$6)","v":0},{"$f":"IF(COUNT($H151:J151)>='RFM input'!$W$7-0.5,0,($G97+(SUM($G151:J151)))*K$6)","v":0},{"$f":"IF(COUNT($H151:K151)>='RFM input'!$W$7-0.5,0,($G97+(SUM($G151:K151)))*L$6)","v":0},{"$f":"IF(COUNT($H151:L151)>='RFM input'!$W$7-0.5,0,($G97+(SUM($G151:L151)))*M$6)","v":0},{"$f":"IF(COUNT($H151:M151)>='RFM input'!$W$7,0,($G97+(SUM($G151:M151)))*N$6)","v":0},{"$f":"IF(COUNT($H151:N151)>='RFM input'!$W$7,0,($G97+(SUM($G151:N151)))*O$6)","v":0},{"$f":"IF(COUNT($H151:O151)>='RFM input'!$W$7,0,($G97+(SUM($G151:O151)))*P$6)","v":0},{"$f":"IF(COUNT($H151:P151)>='RFM input'!$W$7,0,($G97+(SUM($G151:P151)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H151:I151)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G151:I151),0)","v":0},{"$f":"IF(COUNT($H151:J151)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G151:J151),0)","v":0},{"$f":"IF(COUNT($H151:K151)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G151:K151),0)","v":0},{"$f":"IF(COUNT($H151:L151)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G151:L151),0)","v":0},{"$f":"IF(COUNT($H151:M151)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G151:M151),0)","v":0},{"$f":"IF(COUNT($H151:N151)=ROUNDUP('RFM input'!$W$7,0),SUM($G151:N151),0)","v":0},{"$f":"IF(COUNT($H151:O151)=ROUNDUP('RFM input'!$W$7,0),SUM($G151:O151),0)","v":0},{"$f":"IF(COUNT($H151:P151)=ROUNDUP('RFM input'!$W$7,0),SUM($G151:P151),0)","v":0},{"$f":"IF(COUNT($H151:Q151)=ROUNDUP('RFM input'!$W$7,0),SUM($G151:Q151),0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G98+(SUM($G153:G153)))*H$6","v":0},{"$f":"($G98+(SUM($G153:H153)))*I$6","v":0},{"$f":"IF(COUNT($H153:I153)>='RFM input'!$W$7-0.5,0,($G98+(SUM($G153:I153)))*J$6)","v":0},{"$f":"IF(COUNT($H153:J153)>='RFM input'!$W$7-0.5,0,($G98+(SUM($G153:J153)))*K$6)","v":0},{"$f":"IF(COUNT($H153:K153)>='RFM input'!$W$7-0.5,0,($G98+(SUM($G153:K153)))*L$6)","v":0},{"$f":"IF(COUNT($H153:L153)>='RFM input'!$W$7-0.5,0,($G98+(SUM($G153:L153)))*M$6)","v":0},{"$f":"IF(COUNT($H153:M153)>='RFM input'!$W$7,0,($G98+(SUM($G153:M153)))*N$6)","v":0},{"$f":"IF(COUNT($H153:N153)>='RFM input'!$W$7,0,($G98+(SUM($G153:N153)))*O$6)","v":0},{"$f":"IF(COUNT($H153:O153)>='RFM input'!$W$7,0,($G98+(SUM($G153:O153)))*P$6)","v":0},{"$f":"IF(COUNT($H153:P153)>='RFM input'!$W$7,0,($G98+(SUM($G153:P153)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H153:I153)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G153:I153),0)","v":0},{"$f":"IF(COUNT($H153:J153)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G153:J153),0)","v":0},{"$f":"IF(COUNT($H153:K153)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G153:K153),0)","v":0},{"$f":"IF(COUNT($H153:L153)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G153:L153),0)","v":0},{"$f":"IF(COUNT($H153:M153)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G153:M153),0)","v":0},{"$f":"IF(COUNT($H153:N153)=ROUNDUP('RFM input'!$W$7,0),SUM($G153:N153),0)","v":0},{"$f":"IF(COUNT($H153:O153)=ROUNDUP('RFM input'!$W$7,0),SUM($G153:O153),0)","v":0},{"$f":"IF(COUNT($H153:P153)=ROUNDUP('RFM input'!$W$7,0),SUM($G153:P153),0)","v":0},{"$f":"IF(COUNT($H153:Q153)=ROUNDUP('RFM input'!$W$7,0),SUM($G153:Q153),0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G99+(SUM($G155:G155)))*H$6","v":0},{"$f":"($G99+(SUM($G155:H155)))*I$6","v":0},{"$f":"IF(COUNT($H155:I155)>='RFM input'!$W$7-0.5,0,($G99+(SUM($G155:I155)))*J$6)","v":0},{"$f":"IF(COUNT($H155:J155)>='RFM input'!$W$7-0.5,0,($G99+(SUM($G155:J155)))*K$6)","v":0},{"$f":"IF(COUNT($H155:K155)>='RFM input'!$W$7-0.5,0,($G99+(SUM($G155:K155)))*L$6)","v":0},{"$f":"IF(COUNT($H155:L155)>='RFM input'!$W$7-0.5,0,($G99+(SUM($G155:L155)))*M$6)","v":0},{"$f":"IF(COUNT($H155:M155)>='RFM input'!$W$7,0,($G99+(SUM($G155:M155)))*N$6)","v":0},{"$f":"IF(COUNT($H155:N155)>='RFM input'!$W$7,0,($G99+(SUM($G155:N155)))*O$6)","v":0},{"$f":"IF(COUNT($H155:O155)>='RFM input'!$W$7,0,($G99+(SUM($G155:O155)))*P$6)","v":0},{"$f":"IF(COUNT($H155:P155)>='RFM input'!$W$7,0,($G99+(SUM($G155:P155)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H155:I155)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G155:I155),0)","v":0},{"$f":"IF(COUNT($H155:J155)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G155:J155),0)","v":0},{"$f":"IF(COUNT($H155:K155)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G155:K155),0)","v":0},{"$f":"IF(COUNT($H155:L155)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G155:L155),0)","v":0},{"$f":"IF(COUNT($H155:M155)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G155:M155),0)","v":0},{"$f":"IF(COUNT($H155:N155)=ROUNDUP('RFM input'!$W$7,0),SUM($G155:N155),0)","v":0},{"$f":"IF(COUNT($H155:O155)=ROUNDUP('RFM input'!$W$7,0),SUM($G155:O155),0)","v":0},{"$f":"IF(COUNT($H155:P155)=ROUNDUP('RFM input'!$W$7,0),SUM($G155:P155),0)","v":0},{"$f":"IF(COUNT($H155:Q155)=ROUNDUP('RFM input'!$W$7,0),SUM($G155:Q155),0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G100+(SUM($G157:G157)))*H$6","v":0},{"$f":"($G100+(SUM($G157:H157)))*I$6","v":0},{"$f":"IF(COUNT($H157:I157)>='RFM input'!$W$7-0.5,0,($G100+(SUM($G157:I157)))*J$6)","v":0},{"$f":"IF(COUNT($H157:J157)>='RFM input'!$W$7-0.5,0,($G100+(SUM($G157:J157)))*K$6)","v":0},{"$f":"IF(COUNT($H157:K157)>='RFM input'!$W$7-0.5,0,($G100+(SUM($G157:K157)))*L$6)","v":0},{"$f":"IF(COUNT($H157:L157)>='RFM input'!$W$7-0.5,0,($G100+(SUM($G157:L157)))*M$6)","v":0},{"$f":"IF(COUNT($H157:M157)>='RFM input'!$W$7,0,($G100+(SUM($G157:M157)))*N$6)","v":0},{"$f":"IF(COUNT($H157:N157)>='RFM input'!$W$7,0,($G100+(SUM($G157:N157)))*O$6)","v":0},{"$f":"IF(COUNT($H157:O157)>='RFM input'!$W$7,0,($G100+(SUM($G157:O157)))*P$6)","v":0},{"$f":"IF(COUNT($H157:P157)>='RFM input'!$W$7,0,($G100+(SUM($G157:P157)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H157:I157)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G157:I157),0)","v":0},{"$f":"IF(COUNT($H157:J157)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G157:J157),0)","v":0},{"$f":"IF(COUNT($H157:K157)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G157:K157),0)","v":0},{"$f":"IF(COUNT($H157:L157)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G157:L157),0)","v":0},{"$f":"IF(COUNT($H157:M157)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G157:M157),0)","v":0},{"$f":"IF(COUNT($H157:N157)=ROUNDUP('RFM input'!$W$7,0),SUM($G157:N157),0)","v":0},{"$f":"IF(COUNT($H157:O157)=ROUNDUP('RFM input'!$W$7,0),SUM($G157:O157),0)","v":0},{"$f":"IF(COUNT($H157:P157)=ROUNDUP('RFM input'!$W$7,0),SUM($G157:P157),0)","v":0},{"$f":"IF(COUNT($H157:Q157)=ROUNDUP('RFM input'!$W$7,0),SUM($G157:Q157),0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G101+(SUM($G159:G159)))*H$6","v":0},{"$f":"($G101+(SUM($G159:H159)))*I$6","v":0},{"$f":"IF(COUNT($H159:I159)>='RFM input'!$W$7-0.5,0,($G101+(SUM($G159:I159)))*J$6)","v":0},{"$f":"IF(COUNT($H159:J159)>='RFM input'!$W$7-0.5,0,($G101+(SUM($G159:J159)))*K$6)","v":0},{"$f":"IF(COUNT($H159:K159)>='RFM input'!$W$7-0.5,0,($G101+(SUM($G159:K159)))*L$6)","v":0},{"$f":"IF(COUNT($H159:L159)>='RFM input'!$W$7-0.5,0,($G101+(SUM($G159:L159)))*M$6)","v":0},{"$f":"IF(COUNT($H159:M159)>='RFM input'!$W$7,0,($G101+(SUM($G159:M159)))*N$6)","v":0},{"$f":"IF(COUNT($H159:N159)>='RFM input'!$W$7,0,($G101+(SUM($G159:N159)))*O$6)","v":0},{"$f":"IF(COUNT($H159:O159)>='RFM input'!$W$7,0,($G101+(SUM($G159:O159)))*P$6)","v":0},{"$f":"IF(COUNT($H159:P159)>='RFM input'!$W$7,0,($G101+(SUM($G159:P159)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H159:I159)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G159:I159),0)","v":0},{"$f":"IF(COUNT($H159:J159)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G159:J159),0)","v":0},{"$f":"IF(COUNT($H159:K159)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G159:K159),0)","v":0},{"$f":"IF(COUNT($H159:L159)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G159:L159),0)","v":0},{"$f":"IF(COUNT($H159:M159)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G159:M159),0)","v":0},{"$f":"IF(COUNT($H159:N159)=ROUNDUP('RFM input'!$W$7,0),SUM($G159:N159),0)","v":0},{"$f":"IF(COUNT($H159:O159)=ROUNDUP('RFM input'!$W$7,0),SUM($G159:O159),0)","v":0},{"$f":"IF(COUNT($H159:P159)=ROUNDUP('RFM input'!$W$7,0),SUM($G159:P159),0)","v":0},{"$f":"IF(COUNT($H159:Q159)=ROUNDUP('RFM input'!$W$7,0),SUM($G159:Q159),0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G102+(SUM($G161:G161)))*H$6","v":0},{"$f":"($G102+(SUM($G161:H161)))*I$6","v":0},{"$f":"IF(COUNT($H161:I161)>='RFM input'!$W$7-0.5,0,($G102+(SUM($G161:I161)))*J$6)","v":0},{"$f":"IF(COUNT($H161:J161)>='RFM input'!$W$7-0.5,0,($G102+(SUM($G161:J161)))*K$6)","v":0},{"$f":"IF(COUNT($H161:K161)>='RFM input'!$W$7-0.5,0,($G102+(SUM($G161:K161)))*L$6)","v":0},{"$f":"IF(COUNT($H161:L161)>='RFM input'!$W$7-0.5,0,($G102+(SUM($G161:L161)))*M$6)","v":0},{"$f":"IF(COUNT($H161:M161)>='RFM input'!$W$7,0,($G102+(SUM($G161:M161)))*N$6)","v":0},{"$f":"IF(COUNT($H161:N161)>='RFM input'!$W$7,0,($G102+(SUM($G161:N161)))*O$6)","v":0},{"$f":"IF(COUNT($H161:O161)>='RFM input'!$W$7,0,($G102+(SUM($G161:O161)))*P$6)","v":0},{"$f":"IF(COUNT($H161:P161)>='RFM input'!$W$7,0,($G102+(SUM($G161:P161)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H161:I161)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G161:I161),0)","v":0},{"$f":"IF(COUNT($H161:J161)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G161:J161),0)","v":0},{"$f":"IF(COUNT($H161:K161)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G161:K161),0)","v":0},{"$f":"IF(COUNT($H161:L161)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G161:L161),0)","v":0},{"$f":"IF(COUNT($H161:M161)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G161:M161),0)","v":0},{"$f":"IF(COUNT($H161:N161)=ROUNDUP('RFM input'!$W$7,0),SUM($G161:N161),0)","v":0},{"$f":"IF(COUNT($H161:O161)=ROUNDUP('RFM input'!$W$7,0),SUM($G161:O161),0)","v":0},{"$f":"IF(COUNT($H161:P161)=ROUNDUP('RFM input'!$W$7,0),SUM($G161:P161),0)","v":0},{"$f":"IF(COUNT($H161:Q161)=ROUNDUP('RFM input'!$W$7,0),SUM($G161:Q161),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G103+(SUM($G163:G163)))*H$6","v":0},{"$f":"($G103+(SUM($G163:H163)))*I$6","v":0},{"$f":"IF(COUNT($H163:I163)>='RFM input'!$W$7-0.5,0,($G103+(SUM($G163:I163)))*J$6)","v":0},{"$f":"IF(COUNT($H163:J163)>='RFM input'!$W$7-0.5,0,($G103+(SUM($G163:J163)))*K$6)","v":0},{"$f":"IF(COUNT($H163:K163)>='RFM input'!$W$7-0.5,0,($G103+(SUM($G163:K163)))*L$6)","v":0},{"$f":"IF(COUNT($H163:L163)>='RFM input'!$W$7-0.5,0,($G103+(SUM($G163:L163)))*M$6)","v":0},{"$f":"IF(COUNT($H163:M163)>='RFM input'!$W$7,0,($G103+(SUM($G163:M163)))*N$6)","v":0},{"$f":"IF(COUNT($H163:N163)>='RFM input'!$W$7,0,($G103+(SUM($G163:N163)))*O$6)","v":0},{"$f":"IF(COUNT($H163:O163)>='RFM input'!$W$7,0,($G103+(SUM($G163:O163)))*P$6)","v":0},{"$f":"IF(COUNT($H163:P163)>='RFM input'!$W$7,0,($G103+(SUM($G163:P163)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H163:I163)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G163:I163),0)","v":0},{"$f":"IF(COUNT($H163:J163)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G163:J163),0)","v":0},{"$f":"IF(COUNT($H163:K163)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G163:K163),0)","v":0},{"$f":"IF(COUNT($H163:L163)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G163:L163),0)","v":0},{"$f":"IF(COUNT($H163:M163)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G163:M163),0)","v":0},{"$f":"IF(COUNT($H163:N163)=ROUNDUP('RFM input'!$W$7,0),SUM($G163:N163),0)","v":0},{"$f":"IF(COUNT($H163:O163)=ROUNDUP('RFM input'!$W$7,0),SUM($G163:O163),0)","v":0},{"$f":"IF(COUNT($H163:P163)=ROUNDUP('RFM input'!$W$7,0),SUM($G163:P163),0)","v":0},{"$f":"IF(COUNT($H163:Q163)=ROUNDUP('RFM input'!$W$7,0),SUM($G163:Q163),0)","v":0}]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,{"$f":"($G104+(SUM($G165:G165)))*H$6","v":0},{"$f":"($G104+(SUM($G165:H165)))*I$6","v":0},{"$f":"IF(COUNT($H165:I165)>='RFM input'!$W$7-0.5,0,($G104+(SUM($G165:I165)))*J$6)","v":0},{"$f":"IF(COUNT($H165:J165)>='RFM input'!$W$7-0.5,0,($G104+(SUM($G165:J165)))*K$6)","v":0},{"$f":"IF(COUNT($H165:K165)>='RFM input'!$W$7-0.5,0,($G104+(SUM($G165:K165)))*L$6)","v":0},{"$f":"IF(COUNT($H165:L165)>='RFM input'!$W$7-0.5,0,($G104+(SUM($G165:L165)))*M$6)","v":0},{"$f":"IF(COUNT($H165:M165)>='RFM input'!$W$7,0,($G104+(SUM($G165:M165)))*N$6)","v":0},{"$f":"IF(COUNT($H165:N165)>='RFM input'!$W$7,0,($G104+(SUM($G165:N165)))*O$6)","v":0},{"$f":"IF(COUNT($H165:O165)>='RFM input'!$W$7,0,($G104+(SUM($G165:O165)))*P$6)","v":0},{"$f":"IF(COUNT($H165:P165)>='RFM input'!$W$7,0,($G104+(SUM($G165:P165)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H165:I165)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G165:I165),0)","v":0},{"$f":"IF(COUNT($H165:J165)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G165:J165),0)","v":0},{"$f":"IF(COUNT($H165:K165)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G165:K165),0)","v":0},{"$f":"IF(COUNT($H165:L165)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G165:L165),0)","v":0},{"$f":"IF(COUNT($H165:M165)=ROUNDUP('RFM input'!$W$7-0.5,1),SUM($G165:M165),0)","v":0},{"$f":"IF(COUNT($H165:N165)=ROUNDUP('RFM input'!$W$7,0),SUM($G165:N165),0)","v":0},{"$f":"IF(COUNT($H165:O165)=ROUNDUP('RFM input'!$W$7,0),SUM($G165:O165),0)","v":0},{"$f":"IF(COUNT($H165:P165)=ROUNDUP('RFM input'!$W$7,0),SUM($G165:P165),0)","v":0},{"$f":"IF(COUNT($H165:Q165)=ROUNDUP('RFM input'!$W$7,0),SUM($G165:Q165),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H106:I106)='RFM input'!$W$7-0.5, SUM($G106:I106), 0)","v":0},{"$f":"IF(COUNT($H106:J106)='RFM input'!$W$7-0.5, SUM($G106:J106), 0)","v":0},{"$f":"IF(COUNT($H106:K106)='RFM input'!$W$7-0.5, SUM($G106:K106), 0)","v":0},{"$f":"IF(COUNT($H106:L106)='RFM input'!$W$7-0.5, SUM($G106:L106), 0)","v":-4.9663927188659057E-2},{"$f":"IF(COUNT($H106:M106)='RFM input'!$W$7-0.5, SUM($G106:M106), 0)","v":0},{"$f":"IF(COUNT($H106:N106)='RFM input'!$W$7-0.5, SUM($G106:N106), 0)","v":0},{"$f":"IF(COUNT($H106:O106)='RFM input'!$W$7-0.5, SUM($G106:O106), 0)","v":0},{"$f":"IF(COUNT($H106:P106)='RFM input'!$W$7-0.5, SUM($G106:P106), 0)","v":0},{"$f":"IF(COUNT($H106:Q106)='RFM input'!$W$7-0.5, SUM($G106:Q106), 0)","v":0}]

{"sheet":"RAB roll forward","index":9,"n_rows":693,"n_cols":18,"rows_kept":693,"cut":false,"hidden":false,"merged":[[408,4,418,4],[421,4,431,4],[356,4,366,4],[369,4,379,4],[382,4,392,4],[395,4,405,4],[304,4,314,4],[317,4,327,4],[330,4,340,4],[343,4,353,4],[252,4,262,4],[265,4,275,4],[278,4,288,4],[291,4,301,4],[44,4,54,4],[57,4,67,4],[70,4,80,4],[83,4,93,4],[148,4,158,4],[161,4,171,4],[96,4,106,4],[109,4,119,4],[122,4,132,4],[135,4,145,4],[174,4,184,4],[187,4,197,4],[226,4,236,4],[239,4,249,4],[200,4,210,4],[213,4,223,4]]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - Asset Roll Forward - DNSP RFM - version 2"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G40","v":2015},{"$f":"'RFM input'!H40","v":2016},{"$f":"'RFM input'!I40","v":2017},{"$f":"'RFM input'!J40","v":2018},{"$f":"'RFM input'!K40","v":2019},{"$f":"'RFM input'!L40","v":2020},{"$f":"'RFM input'!M40","v":2021},{"$f":"'RFM input'!N40","v":2022},{"$f":"'RFM input'!O40","v":2023},{"$f":"'RFM input'!P40","v":2024},{"$f":"'RFM input'!Q40","v":2025},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":2026}]
[]
[null,null,{"$f":"'RFM input'!F182","v":"Lagged Actual CPI Inflation Rate"},null,null,null,{"$f":"'RFM input'!G182","v":2.3076923076923217E-2},{"$f":"'RFM input'!H182","v":1.5108593012275601E-2},{"$f":"'RFM input'!I182","v":1.0232558139534831E-2},{"$f":"'RFM input'!J182","v":1.9337016574585641E-2},{"$f":"'RFM input'!K182","v":2.0776874435411097E-2},{"$f":"'RFM input'!L182","v":1.5929203539823078E-2},{"$f":"'RFM input'!M182","v":1.2195121951219523E-2},{"$f":"'RFM input'!N182","v":0},{"$f":"'RFM input'!O182","v":0},{"$f":"'RFM input'!P182","v":0},{"$f":"'RFM input'!Q182","v":0}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!G183","v":1},{"$f":"'RFM input'!H183","v":1.0151085930122756},{"$f":"'RFM input'!I183","v":1.0254957507082152},{"$f":"'RFM input'!J183","v":1.0453257790368271},{"$f":"'RFM input'!K183","v":1.0670443814919734},{"$f":"'RFM input'!L183","v":1.0840415486307837},{"$f":"'RFM input'!M183","v":1.0972615675165249},{"$f":"'RFM input'!N183","v":1.0972615675165249},{"$f":"'RFM input'!O183","v":1.0972615675165249},{"$f":"'RFM input'!P183","v":1.0972615675165249},{"$f":"'RFM input'!Q183","v":1.0972615675165249}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2015)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H41)","v":114.16377368396641},131.33024193735187,122.87565125884529,93.936786592640416,116.35400290790552,56.126906812956037,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,{"$f":"'RFM input'!H143*(1+vanilla1)^0.5","v":11.924401492099328},{"$f":"'RFM input'!I143*(1+vanilla2)^0.5","v":23.021312539012715},{"$f":"'RFM input'!J143*(1+vanilla3)^0.5","v":43.715350870407605},{"$f":"'RFM input'!K143*(1+vanilla4)^0.5","v":29.95163524269547},{"$f":"'RFM input'!L143*(1+vanilla5)^0.5","v":23.290233067643154},{"$f":"'RFM input'!M143*(1+vanilla6)^0.5","v":11.65065945019785},{"$f":"'RFM input'!N143*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O143*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P143*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q143*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,{"$f":"'RFM input'!H144*(1+vanilla1)^0.5","v":77.865141600846201},{"$f":"'RFM input'!I144*(1+vanilla2)^0.5","v":58.786640457144117},{"$f":"'RFM input'!J144*(1+vanilla3)^0.5","v":54.825256773901337},{"$f":"'RFM input'!K144*(1+vanilla4)^0.5","v":39.664652227069297},{"$f":"'RFM input'!L144*(1+vanilla5)^0.5","v":63.609342717557105},{"$f":"'RFM input'!M144*(1+vanilla6)^0.5","v":30.760718479878996},{"$f":"'RFM input'!N144*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O144*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P144*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q144*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,null,{"$f":"'RFM input'!H145*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I145*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J145*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K145*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L145*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M145*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N145*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O145*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P145*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q145*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,{"$f":"'RFM input'!H146*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I146*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J146*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K146*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L146*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M146*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N146*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O146*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P146*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q146*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,{"$f":"'RFM input'!H147*(1+vanilla1)^0.5","v":0.1445765629915898},{"$f":"'RFM input'!I147*(1+vanilla2)^0.5","v":2.8172908250159572},{"$f":"'RFM input'!J147*(1+vanilla3)^0.5","v":-1.3694412025432865E-2},{"$f":"'RFM input'!K147*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L147*(1+vanilla5)^0.5","v":0.39462632911505363},{"$f":"'RFM input'!M147*(1+vanilla6)^0.5","v":0.26698450373045313},{"$f":"'RFM input'!N147*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O147*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P147*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q147*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,{"$f":"'RFM input'!H148*(1+vanilla1)^0.5","v":14.403555766339387},{"$f":"'RFM input'!I148*(1+vanilla2)^0.5","v":30.818786992986038},{"$f":"'RFM input'!J148*(1+vanilla3)^0.5","v":20.988723412855965},{"$f":"'RFM input'!K148*(1+vanilla4)^0.5","v":20.906530863239617},{"$f":"'RFM input'!L148*(1+vanilla5)^0.5","v":21.903867614471775},{"$f":"'RFM input'!M148*(1+vanilla6)^0.5","v":12.541852399088542},{"$f":"'RFM input'!N148*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O148*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P148*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q148*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,{"$f":"'RFM input'!H149*(1+vanilla1)^0.5","v":4.3903860108614401},{"$f":"'RFM input'!I149*(1+vanilla2)^0.5","v":15.886211123193048},{"$f":"'RFM input'!J149*(1+vanilla3)^0.5","v":3.3600146137058098},{"$f":"'RFM input'!K149*(1+vanilla4)^0.5","v":3.4139682596360403},{"$f":"'RFM input'!L149*(1+vanilla5)^0.5","v":7.1353330026528434},{"$f":"'RFM input'!M149*(1+vanilla6)^0.5","v":0.32590592874937324},{"$f":"'RFM input'!N149*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O149*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P149*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q149*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,null,{"$f":"'RFM input'!H150*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I150*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J150*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K150*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L150*(1+vanilla5)^0.5","v":2.0600176465586071E-2},{"$f":"'RFM input'!M150*(1+vanilla6)^0.5","v":2.9599936492304663E-2},{"$f":"'RFM input'!N150*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O150*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P150*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q150*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"'RFM input'!H151*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I151*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J151*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K151*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L151*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M151*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N151*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O151*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P151*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q151*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"'RFM input'!H152*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I152*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J152*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K152*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L152*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M152*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N152*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O152*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P152*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q152*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"'RFM input'!H153*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I153*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J153*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K153*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L153*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M153*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N153*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O153*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P153*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q153*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'RFM input'!H154*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I154*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J154*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K154*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L154*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M154*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N154*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O154*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P154*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q154*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'RFM input'!H155*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I155*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J155*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K155*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L155*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M155*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N155*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O155*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P155*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q155*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'RFM input'!H156*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I156*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J156*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K156*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L156*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M156*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N156*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O156*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P156*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q156*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'RFM input'!H157*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I157*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J157*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K157*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L157*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M157*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N157*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O157*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P157*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q157*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!H158*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I158*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J158*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K158*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L158*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M158*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N158*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O158*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P158*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q158*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!H159*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I159*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J159*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K159*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L159*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M159*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N159*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O159*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P159*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q159*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!H160*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I160*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J160*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K160*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L160*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M160*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N160*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O160*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P160*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q160*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!H161*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I161*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J161*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K161*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L161*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M161*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N161*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O161*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P161*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q161*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H162*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I162*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J162*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K162*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L162*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M162*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N162*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O162*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P162*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q162*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H163*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I163*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J163*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K163*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L163*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M163*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N163*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O163*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P163*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q163*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H164*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I164*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J164*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K164*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L164*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M164*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N164*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O164*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P164*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q164*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H165*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I165*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J165*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K165*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L165*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M165*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N165*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O165*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P165*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q165*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H166*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I166*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J166*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K166*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L166*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M166*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N166*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O166*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P166*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q166*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H167*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I167*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J167*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K167*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L167*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M167*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N167*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O167*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P167*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q167*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H168*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I168*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J168*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K168*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L168*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M168*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N168*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O168*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P168*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q168*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H169*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I169*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J169*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K169*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L169*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M169*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N169*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O169*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P169*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q169*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H170*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I170*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J170*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K170*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L170*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M170*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N170*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O170*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P170*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q170*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H171*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I171*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J171*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K171*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L171*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M171*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N171*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O171*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P171*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q171*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H172*(1+vanilla1)^0.5","v":5.4357122508284661},{"$f":"'RFM input'!I172*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J172*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K172*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L172*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M172*(1+vanilla6)^0.5","v":0.55118611481852009},{"$f":"'RFM input'!N172*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O172*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P172*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q172*(1+vanilla10)^0.5","v":0}]
[]
[null,null,{"$f":"\"Real \"&'RFM input'!$H$194& \" Straight-line Depreciation\"","v":"Real Forecast Straight-line Depreciation"},null,null,null,null,{"$f":"H56+H69+H82+H95+H108+H121+H134+H147+H160+H173+H186+H199+H212+H225+H238+H251+H264+H277+H290+H303+H316+H329+H342+H355+H368+H381+H394+H407+H420+H433","v":-81.196713685552979},{"$f":"I56+I69+I82+I95+I108+I121+I134+I147+I160+I173+I186+I199+I212+I225+I238+I251+I264+I277+I290+I303+I316+I329+I342+I355+I368+I381+I394+I407+I420+I433","v":-71.198864804682401},-76.727866359679041,-81.29620554485399,-86.405867703971666,-35.321085705284261,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G44:G44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(I$3>A1remlife,A1value-SUM($G44:H44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(J$3>A1remlife,A1value-SUM($G44:I44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(K$3>A1remlife,A1value-SUM($G44:J44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(L$3>A1remlife,A1value-SUM($G44:K44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(M$3>A1remlife,A1value-SUM($G44:L44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(N$3>A1remlife,A1value-SUM($G44:M44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(O$3>A1remlife,A1value-SUM($G44:N44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(P$3>A1remlife,A1value-SUM($G44:O44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G44:P44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:H46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:I46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:J46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:K46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:L46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:M46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:N46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:O46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F46),('RFM input'!$H$143*(1+vanilla1)^0.5)-SUM($H46:P46),('RFM input'!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.22346181866068138}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F47),('RFM input'!$I$143*(1+vanilla2)^0.5)-SUM($I47:I47),('RFM input'!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":0.43141656806274181},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F47),('RFM input'!$I$143*(1+vanilla2)^0.5)-SUM($I47:J47),('RFM input'!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":0.43141656806274181},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F47),('RFM input'!$I$143*(1+vanilla2)^0.5)-SUM($I47:K47),('RFM input'!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":0.43141656806274181},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F47),('RFM input'!$I$143*(1+vanilla2)^0.5)-SUM($I47:L47),('RFM input'!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":0.43141656806274181},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F47),('RFM input'!$I$143*(1+vanilla2)^0.5)-SUM($I47:M47),('RFM input'!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":0.43141656806274181},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F47),('RFM input'!$I$143*(1+vanilla2)^0.5)-SUM($I47:N47),('RFM input'!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":0.43141656806274181},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F47),('RFM input'!$I$143*(1+vanilla2)^0.5)-SUM($I47:O47),('RFM input'!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":0.43141656806274181},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F47),('RFM input'!$I$143*(1+vanilla2)^0.5)-SUM($I47:P47),('RFM input'!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":0.43141656806274181}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F48),('RFM input'!$J$143*(1+vanilla3)^0.5)-SUM($J48:J48),('RFM input'!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0.81922030345619234},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F48),('RFM input'!$J$143*(1+vanilla3)^0.5)-SUM($J48:K48),('RFM input'!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0.81922030345619234},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F48),('RFM input'!$J$143*(1+vanilla3)^0.5)-SUM($J48:L48),('RFM input'!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0.81922030345619234},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F48),('RFM input'!$J$143*(1+vanilla3)^0.5)-SUM($J48:M48),('RFM input'!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0.81922030345619234},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F48),('RFM input'!$J$143*(1+vanilla3)^0.5)-SUM($J48:N48),('RFM input'!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0.81922030345619234},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F48),('RFM input'!$J$143*(1+vanilla3)^0.5)-SUM($J48:O48),('RFM input'!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0.81922030345619234},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F48),('RFM input'!$J$143*(1+vanilla3)^0.5)-SUM($J48:P48),('RFM input'!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0.81922030345619234}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F49),('RFM input'!$K$143*(1+vanilla4)^0.5)-SUM($K49:K49),('RFM input'!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0.56128996391379948},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F49),('RFM input'!$K$143*(1+vanilla4)^0.5)-SUM($K49:L49),('RFM input'!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0.56128996391379948},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F49),('RFM input'!$K$143*(1+vanilla4)^0.5)-SUM($K49:M49),('RFM input'!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0.56128996391379948},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F49),('RFM input'!$K$143*(1+vanilla4)^0.5)-SUM($K49:N49),('RFM input'!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0.56128996391379948},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F49),('RFM input'!$K$143*(1+vanilla4)^0.5)-SUM($K49:O49),('RFM input'!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0.56128996391379948},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F49),('RFM input'!$K$143*(1+vanilla4)^0.5)-SUM($K49:P49),('RFM input'!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0.56128996391379948}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F50),('RFM input'!$L$143*(1+vanilla5)^0.5)-SUM($L50:L50),('RFM input'!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0.43645610572362697},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F50),('RFM input'!$L$143*(1+vanilla5)^0.5)-SUM($L50:M50),('RFM input'!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0.43645610572362697},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F50),('RFM input'!$L$143*(1+vanilla5)^0.5)-SUM($L50:N50),('RFM input'!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0.43645610572362697},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F50),('RFM input'!$L$143*(1+vanilla5)^0.5)-SUM($L50:O50),('RFM input'!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0.43645610572362697},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F50),('RFM input'!$L$143*(1+vanilla5)^0.5)-SUM($L50:P50),('RFM input'!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0.43645610572362697}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F51),('RFM input'!$M$143*(1+vanilla6)^0.5)-SUM($M51:M51),('RFM input'!$M$143*(1+vanilla6)^0.5)/A1stdlife))","v":0.21833192643357693},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F51),('RFM input'!$M$143*(1+vanilla6)^0.5)-SUM($M51:N51),('RFM input'!$M$143*(1+vanilla6)^0.5)/A1stdlife))","v":0.21833192643357693},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F51),('RFM input'!$M$143*(1+vanilla6)^0.5)-SUM($M51:O51),('RFM input'!$M$143*(1+vanilla6)^0.5)/A1stdlife))","v":0.21833192643357693},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F51),('RFM input'!$M$143*(1+vanilla6)^0.5)-SUM($M51:P51),('RFM input'!$M$143*(1+vanilla6)^0.5)/A1stdlife))","v":0.21833192643357693}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F52),('RFM input'!$N$143*(1+vanilla7)^0.5)-SUM($N52:N52),('RFM input'!$N$143*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F52),('RFM input'!$N$143*(1+vanilla7)^0.5)-SUM($N52:O52),('RFM input'!$N$143*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F52),('RFM input'!$N$143*(1+vanilla7)^0.5)-SUM($N52:P52),('RFM input'!$N$143*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F53),('RFM input'!$O$143*(1+vanilla8)^0.5)-SUM($O53:O53),('RFM input'!$O$143*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F53),('RFM input'!$O$143*(1+vanilla8)^0.5)-SUM($O53:P53),('RFM input'!$O$143*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F54),('RFM input'!$P$143*(1+vanilla9)^0.5)-SUM($P54:P54),('RFM input'!$P$143*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H198,-SUM(H44:H55))","v":-7.9846170557968223},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I198,-SUM(I44:I55))","v":-8.246334171869675},{"$f":"IF(COUNT($H56:I56)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J198,-SUM(J44:J55)))","v":-9.0983434614927976},{"$f":"IF(COUNT($H56:J56)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K198,-SUM(K44:K55)))","v":-9.8441519895454483},{"$f":"IF(COUNT($H56:K56)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L198,-SUM(L44:L55)))","v":-10.312194295190434},{"$f":"IF(COUNT($H56:L56)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M198,-SUM(M44:M55)))","v":-5.2078496463974799},{"$f":"IF(COUNT($H56:M56)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N198,-SUM(N44:N55)))","v":0},{"$f":"IF(COUNT($H56:N56)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O198,-SUM(O44:O55)))","v":0},{"$f":"IF(COUNT($H56:O56)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P198,-SUM(P44:P55)))","v":0},{"$f":"IF(COUNT($H56:P56)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q198,-SUM(Q44:Q55)))","v":0}]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G57:G57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(I$3>A2remlife,A2value-SUM($G57:H57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(J$3>A2remlife,A2value-SUM($G57:I57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(K$3>A2remlife,A2value-SUM($G57:J57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(L$3>A2remlife,A2value-SUM($G57:K57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(M$3>A2remlife,A2value-SUM($G57:L57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(N$3>A2remlife,A2value-SUM($G57:M57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(O$3>A2remlife,A2value-SUM($G57:N57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(P$3>A2remlife,A2value-SUM($G57:O57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G57:P57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:H59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:I59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:J59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:K59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:L59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:M59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:N59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:O59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F59),('RFM input'!$H$144*(1+vanilla1)^0.5)-SUM($H59:P59),('RFM input'!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":1.5740509992163092}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F60),('RFM input'!$I$144*(1+vanilla2)^0.5)-SUM($I60:I60),('RFM input'!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":1.1883773438245695},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F60),('RFM input'!$I$144*(1+vanilla2)^0.5)-SUM($I60:J60),('RFM input'!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":1.1883773438245695},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F60),('RFM input'!$I$144*(1+vanilla2)^0.5)-SUM($I60:K60),('RFM input'!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":1.1883773438245695},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F60),('RFM input'!$I$144*(1+vanilla2)^0.5)-SUM($I60:L60),('RFM input'!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":1.1883773438245695},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F60),('RFM input'!$I$144*(1+vanilla2)^0.5)-SUM($I60:M60),('RFM input'!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":1.1883773438245695},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F60),('RFM input'!$I$144*(1+vanilla2)^0.5)-SUM($I60:N60),('RFM input'!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":1.1883773438245695},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F60),('RFM input'!$I$144*(1+vanilla2)^0.5)-SUM($I60:O60),('RFM input'!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":1.1883773438245695},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F60),('RFM input'!$I$144*(1+vanilla2)^0.5)-SUM($I60:P60),('RFM input'!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":1.1883773438245695}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F61),('RFM input'!$J$144*(1+vanilla3)^0.5)-SUM($J61:J61),('RFM input'!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":1.1082976083140172},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F61),('RFM input'!$J$144*(1+vanilla3)^0.5)-SUM($J61:K61),('RFM input'!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":1.1082976083140172},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F61),('RFM input'!$J$144*(1+vanilla3)^0.5)-SUM($J61:L61),('RFM input'!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":1.1082976083140172},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F61),('RFM input'!$J$144*(1+vanilla3)^0.5)-SUM($J61:M61),('RFM input'!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":1.1082976083140172},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F61),('RFM input'!$J$144*(1+vanilla3)^0.5)-SUM($J61:N61),('RFM input'!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":1.1082976083140172},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F61),('RFM input'!$J$144*(1+vanilla3)^0.5)-SUM($J61:O61),('RFM input'!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":1.1082976083140172},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F61),('RFM input'!$J$144*(1+vanilla3)^0.5)-SUM($J61:P61),('RFM input'!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":1.1082976083140172}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F62),('RFM input'!$K$144*(1+vanilla4)^0.5)-SUM($K62:K62),('RFM input'!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0.80182459298201969},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F62),('RFM input'!$K$144*(1+vanilla4)^0.5)-SUM($K62:L62),('RFM input'!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0.80182459298201969},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F62),('RFM input'!$K$144*(1+vanilla4)^0.5)-SUM($K62:M62),('RFM input'!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0.80182459298201969},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F62),('RFM input'!$K$144*(1+vanilla4)^0.5)-SUM($K62:N62),('RFM input'!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0.80182459298201969},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F62),('RFM input'!$K$144*(1+vanilla4)^0.5)-SUM($K62:O62),('RFM input'!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0.80182459298201969},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F62),('RFM input'!$K$144*(1+vanilla4)^0.5)-SUM($K62:P62),('RFM input'!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0.80182459298201969}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F63),('RFM input'!$L$144*(1+vanilla5)^0.5)-SUM($L63:L63),('RFM input'!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":1.2858687135935976},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F63),('RFM input'!$L$144*(1+vanilla5)^0.5)-SUM($L63:M63),('RFM input'!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":1.2858687135935976},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F63),('RFM input'!$L$144*(1+vanilla5)^0.5)-SUM($L63:N63),('RFM input'!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":1.2858687135935976},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F63),('RFM input'!$L$144*(1+vanilla5)^0.5)-SUM($L63:O63),('RFM input'!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":1.2858687135935976},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F63),('RFM input'!$L$144*(1+vanilla5)^0.5)-SUM($L63:P63),('RFM input'!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":1.2858687135935976}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F64),('RFM input'!$M$144*(1+vanilla6)^0.5)-SUM($M64:M64),('RFM input'!$M$144*(1+vanilla6)^0.5)/A2stdlife))","v":0.62183075333081939},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F64),('RFM input'!$M$144*(1+vanilla6)^0.5)-SUM($M64:N64),('RFM input'!$M$144*(1+vanilla6)^0.5)/A2stdlife))","v":0.62183075333081939},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F64),('RFM input'!$M$144*(1+vanilla6)^0.5)-SUM($M64:O64),('RFM input'!$M$144*(1+vanilla6)^0.5)/A2stdlife))","v":0.62183075333081939},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F64),('RFM input'!$M$144*(1+vanilla6)^0.5)-SUM($M64:P64),('RFM input'!$M$144*(1+vanilla6)^0.5)/A2stdlife))","v":0.62183075333081939}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F65),('RFM input'!$N$144*(1+vanilla7)^0.5)-SUM($N65:N65),('RFM input'!$N$144*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F65),('RFM input'!$N$144*(1+vanilla7)^0.5)-SUM($N65:O65),('RFM input'!$N$144*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F65),('RFM input'!$N$144*(1+vanilla7)^0.5)-SUM($N65:P65),('RFM input'!$N$144*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F66),('RFM input'!$O$144*(1+vanilla8)^0.5)-SUM($O66:O66),('RFM input'!$O$144*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F66),('RFM input'!$O$144*(1+vanilla8)^0.5)-SUM($O66:P66),('RFM input'!$O$144*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F67),('RFM input'!$P$144*(1+vanilla9)^0.5)-SUM($P67:P67),('RFM input'!$P$144*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H199,-SUM(H57:H68))","v":-34.565034538997111},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I199,-SUM(I57:I68))","v":-35.928676834434491},{"$f":"IF(COUNT($H69:I69)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J199,-SUM(J57:J68)))","v":-37.462873814054781},{"$f":"IF(COUNT($H69:J69)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K199,-SUM(K57:K68)))","v":-38.968309281225807},{"$f":"IF(COUNT($H69:K69)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L199,-SUM(L57:L68)))","v":-40.585920579221273},{"$f":"IF(COUNT($H69:L69)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M199,-SUM(M57:M68)))","v":-20.221668594346028},{"$f":"IF(COUNT($H69:M69)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N199,-SUM(N57:N68)))","v":0},{"$f":"IF(COUNT($H69:N69)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O199,-SUM(O57:O68)))","v":0},{"$f":"IF(COUNT($H69:O69)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P199,-SUM(P57:P68)))","v":0},{"$f":"IF(COUNT($H69:P69)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q199,-SUM(Q57:Q68)))","v":0}]
[null,null,{"$f":"Asset3","v":"Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G70:G70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(I$3>A3remlife,A3value-SUM($G70:H70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(J$3>A3remlife,A3value-SUM($G70:I70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(K$3>A3remlife,A3value-SUM($G70:J70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(L$3>A3remlife,A3value-SUM($G70:K70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(M$3>A3remlife,A3value-SUM($G70:L70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(N$3>A3remlife,A3value-SUM($G70:M70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(O$3>A3remlife,A3value-SUM($G70:N70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(P$3>A3remlife,A3value-SUM($G70:O70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G70:P70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:H72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:I72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:J72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:K72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:L72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:M72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:N72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:O72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F72),('RFM input'!$H$145*(1+vanilla1)^0.5)-SUM($H72:P72),('RFM input'!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F73),('RFM input'!$I$145*(1+vanilla2)^0.5)-SUM($I73:I73),('RFM input'!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F73),('RFM input'!$I$145*(1+vanilla2)^0.5)-SUM($I73:J73),('RFM input'!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F73),('RFM input'!$I$145*(1+vanilla2)^0.5)-SUM($I73:K73),('RFM input'!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F73),('RFM input'!$I$145*(1+vanilla2)^0.5)-SUM($I73:L73),('RFM input'!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F73),('RFM input'!$I$145*(1+vanilla2)^0.5)-SUM($I73:M73),('RFM input'!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F73),('RFM input'!$I$145*(1+vanilla2)^0.5)-SUM($I73:N73),('RFM input'!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F73),('RFM input'!$I$145*(1+vanilla2)^0.5)-SUM($I73:O73),('RFM input'!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F73),('RFM input'!$I$145*(1+vanilla2)^0.5)-SUM($I73:P73),('RFM input'!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F74),('RFM input'!$J$145*(1+vanilla3)^0.5)-SUM($J74:J74),('RFM input'!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F74),('RFM input'!$J$145*(1+vanilla3)^0.5)-SUM($J74:K74),('RFM input'!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F74),('RFM input'!$J$145*(1+vanilla3)^0.5)-SUM($J74:L74),('RFM input'!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F74),('RFM input'!$J$145*(1+vanilla3)^0.5)-SUM($J74:M74),('RFM input'!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F74),('RFM input'!$J$145*(1+vanilla3)^0.5)-SUM($J74:N74),('RFM input'!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F74),('RFM input'!$J$145*(1+vanilla3)^0.5)-SUM($J74:O74),('RFM input'!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F74),('RFM input'!$J$145*(1+vanilla3)^0.5)-SUM($J74:P74),('RFM input'!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F75),('RFM input'!$K$145*(1+vanilla4)^0.5)-SUM($K75:K75),('RFM input'!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F75),('RFM input'!$K$145*(1+vanilla4)^0.5)-SUM($K75:L75),('RFM input'!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F75),('RFM input'!$K$145*(1+vanilla4)^0.5)-SUM($K75:M75),('RFM input'!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F75),('RFM input'!$K$145*(1+vanilla4)^0.5)-SUM($K75:N75),('RFM input'!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F75),('RFM input'!$K$145*(1+vanilla4)^0.5)-SUM($K75:O75),('RFM input'!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F75),('RFM input'!$K$145*(1+vanilla4)^0.5)-SUM($K75:P75),('RFM input'!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F76),('RFM input'!$L$145*(1+vanilla5)^0.5)-SUM($L76:L76),('RFM input'!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F76),('RFM input'!$L$145*(1+vanilla5)^0.5)-SUM($L76:M76),('RFM input'!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F76),('RFM input'!$L$145*(1+vanilla5)^0.5)-SUM($L76:N76),('RFM input'!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F76),('RFM input'!$L$145*(1+vanilla5)^0.5)-SUM($L76:O76),('RFM input'!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F76),('RFM input'!$L$145*(1+vanilla5)^0.5)-SUM($L76:P76),('RFM input'!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F77),('RFM input'!$M$145*(1+vanilla6)^0.5)-SUM($M77:M77),('RFM input'!$M$145*(1+vanilla6)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F77),('RFM input'!$M$145*(1+vanilla6)^0.5)-SUM($M77:N77),('RFM input'!$M$145*(1+vanilla6)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F77),('RFM input'!$M$145*(1+vanilla6)^0.5)-SUM($M77:O77),('RFM input'!$M$145*(1+vanilla6)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F77),('RFM input'!$M$145*(1+vanilla6)^0.5)-SUM($M77:P77),('RFM input'!$M$145*(1+vanilla6)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F78),('RFM input'!$N$145*(1+vanilla7)^0.5)-SUM($N78:N78),('RFM input'!$N$145*(1+vanilla7)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F78),('RFM input'!$N$145*(1+vanilla7)^0.5)-SUM($N78:O78),('RFM input'!$N$145*(1+vanilla7)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F78),('RFM input'!$N$145*(1+vanilla7)^0.5)-SUM($N78:P78),('RFM input'!$N$145*(1+vanilla7)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F79),('RFM input'!$O$145*(1+vanilla8)^0.5)-SUM($O79:O79),('RFM input'!$O$145*(1+vanilla8)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F79),('RFM input'!$O$145*(1+vanilla8)^0.5)-SUM($O79:P79),('RFM input'!$O$145*(1+vanilla8)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F80),('RFM input'!$P$145*(1+vanilla9)^0.5)-SUM($P80:P80),('RFM input'!$P$145*(1+vanilla9)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H200,-SUM(H70:H81))","v":-3.1042153839985237E-2},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I200,-SUM(I70:I81))","v":0},{"$f":"IF(COUNT($H82:I82)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J200,-SUM(J70:J81)))","v":0},{"$f":"IF(COUNT($H82:J82)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K200,-SUM(K70:K81)))","v":0},{"$f":"IF(COUNT($H82:K82)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L200,-SUM(L70:L81)))","v":0},{"$f":"IF(COUNT($H82:L82)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M200,-SUM(M70:M81)))","v":0},{"$f":"IF(COUNT($H82:M82)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N200,-SUM(N70:N81)))","v":0},{"$f":"IF(COUNT($H82:N82)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O200,-SUM(O70:O81)))","v":0},{"$f":"IF(COUNT($H82:O82)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P200,-SUM(P70:P81)))","v":0},{"$f":"IF(COUNT($H82:P82)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q200,-SUM(Q70:Q81)))","v":0}]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G83:G83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(I$3>A4remlife,A4value-SUM($G83:H83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(J$3>A4remlife,A4value-SUM($G83:I83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(K$3>A4remlife,A4value-SUM($G83:J83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(L$3>A4remlife,A4value-SUM($G83:K83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(M$3>A4remlife,A4value-SUM($G83:L83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(N$3>A4remlife,A4value-SUM($G83:M83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(O$3>A4remlife,A4value-SUM($G83:N83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(P$3>A4remlife,A4value-SUM($G83:O83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G83:P83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:H85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:I85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:J85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:K85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:L85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:M85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:N85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:O85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F85),('RFM input'!$H$146*(1+vanilla1)^0.5)-SUM($H85:P85),('RFM input'!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F86),('RFM input'!$I$146*(1+vanilla2)^0.5)-SUM($I86:I86),('RFM input'!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F86),('RFM input'!$I$146*(1+vanilla2)^0.5)-SUM($I86:J86),('RFM input'!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F86),('RFM input'!$I$146*(1+vanilla2)^0.5)-SUM($I86:K86),('RFM input'!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F86),('RFM input'!$I$146*(1+vanilla2)^0.5)-SUM($I86:L86),('RFM input'!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F86),('RFM input'!$I$146*(1+vanilla2)^0.5)-SUM($I86:M86),('RFM input'!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F86),('RFM input'!$I$146*(1+vanilla2)^0.5)-SUM($I86:N86),('RFM input'!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F86),('RFM input'!$I$146*(1+vanilla2)^0.5)-SUM($I86:O86),('RFM input'!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F86),('RFM input'!$I$146*(1+vanilla2)^0.5)-SUM($I86:P86),('RFM input'!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F87),('RFM input'!$J$146*(1+vanilla3)^0.5)-SUM($J87:J87),('RFM input'!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F87),('RFM input'!$J$146*(1+vanilla3)^0.5)-SUM($J87:K87),('RFM input'!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F87),('RFM input'!$J$146*(1+vanilla3)^0.5)-SUM($J87:L87),('RFM input'!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F87),('RFM input'!$J$146*(1+vanilla3)^0.5)-SUM($J87:M87),('RFM input'!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F87),('RFM input'!$J$146*(1+vanilla3)^0.5)-SUM($J87:N87),('RFM input'!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F87),('RFM input'!$J$146*(1+vanilla3)^0.5)-SUM($J87:O87),('RFM input'!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F87),('RFM input'!$J$146*(1+vanilla3)^0.5)-SUM($J87:P87),('RFM input'!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F88),('RFM input'!$K$146*(1+vanilla4)^0.5)-SUM($K88:K88),('RFM input'!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F88),('RFM input'!$K$146*(1+vanilla4)^0.5)-SUM($K88:L88),('RFM input'!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F88),('RFM input'!$K$146*(1+vanilla4)^0.5)-SUM($K88:M88),('RFM input'!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F88),('RFM input'!$K$146*(1+vanilla4)^0.5)-SUM($K88:N88),('RFM input'!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F88),('RFM input'!$K$146*(1+vanilla4)^0.5)-SUM($K88:O88),('RFM input'!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F88),('RFM input'!$K$146*(1+vanilla4)^0.5)-SUM($K88:P88),('RFM input'!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F89),('RFM input'!$L$146*(1+vanilla5)^0.5)-SUM($L89:L89),('RFM input'!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F89),('RFM input'!$L$146*(1+vanilla5)^0.5)-SUM($L89:M89),('RFM input'!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F89),('RFM input'!$L$146*(1+vanilla5)^0.5)-SUM($L89:N89),('RFM input'!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F89),('RFM input'!$L$146*(1+vanilla5)^0.5)-SUM($L89:O89),('RFM input'!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F89),('RFM input'!$L$146*(1+vanilla5)^0.5)-SUM($L89:P89),('RFM input'!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F90),('RFM input'!$M$146*(1+vanilla6)^0.5)-SUM($M90:M90),('RFM input'!$M$146*(1+vanilla6)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F90),('RFM input'!$M$146*(1+vanilla6)^0.5)-SUM($M90:N90),('RFM input'!$M$146*(1+vanilla6)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F90),('RFM input'!$M$146*(1+vanilla6)^0.5)-SUM($M90:O90),('RFM input'!$M$146*(1+vanilla6)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F90),('RFM input'!$M$146*(1+vanilla6)^0.5)-SUM($M90:P90),('RFM input'!$M$146*(1+vanilla6)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F91),('RFM input'!$N$146*(1+vanilla7)^0.5)-SUM($N91:N91),('RFM input'!$N$146*(1+vanilla7)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F91),('RFM input'!$N$146*(1+vanilla7)^0.5)-SUM($N91:O91),('RFM input'!$N$146*(1+vanilla7)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F91),('RFM input'!$N$146*(1+vanilla7)^0.5)-SUM($N91:P91),('RFM input'!$N$146*(1+vanilla7)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F92),('RFM input'!$O$146*(1+vanilla8)^0.5)-SUM($O92:O92),('RFM input'!$O$146*(1+vanilla8)^0.5)/A4stdlife))","v":"n/a"},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F92),('RFM input'!$O$146*(1+vanilla8)^0.5)-SUM($O92:P92),('RFM input'!$O$146*(1+vanilla8)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F93),('RFM input'!$P$146*(1+vanilla9)^0.5)-SUM($P93:P93),('RFM input'!$P$146*(1+vanilla9)^0.5)/A4stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H201,-SUM(H83:H94))","v":-1.4267415619416171},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I201,-SUM(I83:I94))","v":-1.4267415619416171},{"$f":"IF(COUNT($H95:I95)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J201,-SUM(J83:J94)))","v":-1.4267415619416171},{"$f":"IF(COUNT($H95:J95)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K201,-SUM(K83:K94)))","v":-1.4267415619416171},{"$f":"IF(COUNT($H95:K95)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L201,-SUM(L83:L94)))","v":-1.4267415619416171},{"$f":"IF(COUNT($H95:L95)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M201,-SUM(M83:M94)))","v":-2.60086970337296E-2},{"$f":"IF(COUNT($H95:M95)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N201,-SUM(N83:N94)))","v":0},{"$f":"IF(COUNT($H95:N95)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O201,-SUM(O83:O94)))","v":0},{"$f":"IF(COUNT($H95:O95)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P201,-SUM(P83:P94)))","v":0},{"$f":"IF(COUNT($H95:P95)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q201,-SUM(Q83:Q94)))","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G96:G96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(I$3>A5remlife,A5value-SUM($G96:H96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(J$3>A5remlife,A5value-SUM($G96:I96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(K$3>A5remlife,A5value-SUM($G96:J96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(L$3>A5remlife,A5value-SUM($G96:K96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(M$3>A5remlife,A5value-SUM($G96:L96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(N$3>A5remlife,A5value-SUM($G96:M96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(O$3>A5remlife,A5value-SUM($G96:N96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(P$3>A5remlife,A5value-SUM($G96:O96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G96:P96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:H98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:I98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:J98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:K98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:L98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:M98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:N98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:O98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F98),('RFM input'!$H$147*(1+vanilla1)^0.5)-SUM($H98:P98),('RFM input'!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":1.445765629915898E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F99),('RFM input'!$I$147*(1+vanilla2)^0.5)-SUM($I99:I99),('RFM input'!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":0.28172908250159573},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F99),('RFM input'!$I$147*(1+vanilla2)^0.5)-SUM($I99:J99),('RFM input'!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":0.28172908250159573},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F99),('RFM input'!$I$147*(1+vanilla2)^0.5)-SUM($I99:K99),('RFM input'!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":0.28172908250159573},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F99),('RFM input'!$I$147*(1+vanilla2)^0.5)-SUM($I99:L99),('RFM input'!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":0.28172908250159573},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F99),('RFM input'!$I$147*(1+vanilla2)^0.5)-SUM($I99:M99),('RFM input'!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":0.28172908250159573},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F99),('RFM input'!$I$147*(1+vanilla2)^0.5)-SUM($I99:N99),('RFM input'!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":0.28172908250159573},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F99),('RFM input'!$I$147*(1+vanilla2)^0.5)-SUM($I99:O99),('RFM input'!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":0.28172908250159573},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F99),('RFM input'!$I$147*(1+vanilla2)^0.5)-SUM($I99:P99),('RFM input'!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":0.28172908250159573}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F100),('RFM input'!$J$147*(1+vanilla3)^0.5)-SUM($J100:J100),('RFM input'!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":-1.3694412025432865E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F100),('RFM input'!$J$147*(1+vanilla3)^0.5)-SUM($J100:K100),('RFM input'!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":-1.3694412025432865E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F100),('RFM input'!$J$147*(1+vanilla3)^0.5)-SUM($J100:L100),('RFM input'!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":-1.3694412025432865E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F100),('RFM input'!$J$147*(1+vanilla3)^0.5)-SUM($J100:M100),('RFM input'!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":-1.3694412025432865E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F100),('RFM input'!$J$147*(1+vanilla3)^0.5)-SUM($J100:N100),('RFM input'!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":-1.3694412025432865E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F100),('RFM input'!$J$147*(1+vanilla3)^0.5)-SUM($J100:O100),('RFM input'!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":-1.3694412025432865E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F100),('RFM input'!$J$147*(1+vanilla3)^0.5)-SUM($J100:P100),('RFM input'!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":-1.3694412025432865E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F101),('RFM input'!$K$147*(1+vanilla4)^0.5)-SUM($K101:K101),('RFM input'!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F101),('RFM input'!$K$147*(1+vanilla4)^0.5)-SUM($K101:L101),('RFM input'!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F101),('RFM input'!$K$147*(1+vanilla4)^0.5)-SUM($K101:M101),('RFM input'!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F101),('RFM input'!$K$147*(1+vanilla4)^0.5)-SUM($K101:N101),('RFM input'!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F101),('RFM input'!$K$147*(1+vanilla4)^0.5)-SUM($K101:O101),('RFM input'!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F101),('RFM input'!$K$147*(1+vanilla4)^0.5)-SUM($K101:P101),('RFM input'!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F102),('RFM input'!$L$147*(1+vanilla5)^0.5)-SUM($L102:L102),('RFM input'!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":3.9462632911505362E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F102),('RFM input'!$L$147*(1+vanilla5)^0.5)-SUM($L102:M102),('RFM input'!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":3.9462632911505362E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F102),('RFM input'!$L$147*(1+vanilla5)^0.5)-SUM($L102:N102),('RFM input'!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":3.9462632911505362E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F102),('RFM input'!$L$147*(1+vanilla5)^0.5)-SUM($L102:O102),('RFM input'!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":3.9462632911505362E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F102),('RFM input'!$L$147*(1+vanilla5)^0.5)-SUM($L102:P102),('RFM input'!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":3.9462632911505362E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F103),('RFM input'!$M$147*(1+vanilla6)^0.5)-SUM($M103:M103),('RFM input'!$M$147*(1+vanilla6)^0.5)/A5stdlife))","v":2.6698450373045312E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F103),('RFM input'!$M$147*(1+vanilla6)^0.5)-SUM($M103:N103),('RFM input'!$M$147*(1+vanilla6)^0.5)/A5stdlife))","v":2.6698450373045312E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F103),('RFM input'!$M$147*(1+vanilla6)^0.5)-SUM($M103:O103),('RFM input'!$M$147*(1+vanilla6)^0.5)/A5stdlife))","v":2.6698450373045312E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F103),('RFM input'!$M$147*(1+vanilla6)^0.5)-SUM($M103:P103),('RFM input'!$M$147*(1+vanilla6)^0.5)/A5stdlife))","v":2.6698450373045312E-2}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F104),('RFM input'!$N$147*(1+vanilla7)^0.5)-SUM($N104:N104),('RFM input'!$N$147*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F104),('RFM input'!$N$147*(1+vanilla7)^0.5)-SUM($N104:O104),('RFM input'!$N$147*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F104),('RFM input'!$N$147*(1+vanilla7)^0.5)-SUM($N104:P104),('RFM input'!$N$147*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F105),('RFM input'!$O$147*(1+vanilla8)^0.5)-SUM($O105:O105),('RFM input'!$O$147*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F105),('RFM input'!$O$147*(1+vanilla8)^0.5)-SUM($O105:P105),('RFM input'!$O$147*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F106),('RFM input'!$P$147*(1+vanilla9)^0.5)-SUM($P106:P106),('RFM input'!$P$147*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H202,-SUM(H96:H107))","v":-0.25394366572165789},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I202,-SUM(I96:I107))","v":-1.1703237720410808},{"$f":"IF(COUNT($H108:I108)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J202,-SUM(J96:J107)))","v":-1.7882257514667916},{"$f":"IF(COUNT($H108:J108)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K202,-SUM(K96:K107)))","v":-1.9752285404673922},{"$f":"IF(COUNT($H108:K108)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L202,-SUM(L96:L107)))","v":-3.1013782930391538},{"$f":"IF(COUNT($H108:L108)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M202,-SUM(M96:M107)))","v":1.4922449006093585},{"$f":"IF(COUNT($H108:M108)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N202,-SUM(N96:N107)))","v":0},{"$f":"IF(COUNT($H108:N108)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O202,-SUM(O96:O107)))","v":0},{"$f":"IF(COUNT($H108:O108)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P202,-SUM(P96:P107)))","v":0},{"$f":"IF(COUNT($H108:P108)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q202,-SUM(Q96:Q107)))","v":0}]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G109:G109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(I$3>A6remlife,A6value-SUM($G109:H109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(J$3>A6remlife,A6value-SUM($G109:I109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(K$3>A6remlife,A6value-SUM($G109:J109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(L$3>A6remlife,A6value-SUM($G109:K109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(M$3>A6remlife,A6value-SUM($G109:L109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(N$3>A6remlife,A6value-SUM($G109:M109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(O$3>A6remlife,A6value-SUM($G109:N109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(P$3>A6remlife,A6value-SUM($G109:O109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G109:P109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:H111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":2.7507332798582755},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:I111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":2.7507332798582755},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:J111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":2.7507332798582755},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:K111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":2.7507332798582755},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:L111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":2.7507332798582755},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:M111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":0.6498893670480097},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:N111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:O111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F111),('RFM input'!$H$148*(1+vanilla1)^0.5)-SUM($H111:P111),('RFM input'!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F112),('RFM input'!$I$148*(1+vanilla2)^0.5)-SUM($I112:I112),('RFM input'!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":5.885648266422141},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F112),('RFM input'!$I$148*(1+vanilla2)^0.5)-SUM($I112:J112),('RFM input'!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":5.885648266422141},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F112),('RFM input'!$I$148*(1+vanilla2)^0.5)-SUM($I112:K112),('RFM input'!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":5.885648266422141},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F112),('RFM input'!$I$148*(1+vanilla2)^0.5)-SUM($I112:L112),('RFM input'!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":5.885648266422141},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F112),('RFM input'!$I$148*(1+vanilla2)^0.5)-SUM($I112:M112),('RFM input'!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":5.885648266422141},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F112),('RFM input'!$I$148*(1+vanilla2)^0.5)-SUM($I112:N112),('RFM input'!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":1.3905456608753326},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F112),('RFM input'!$I$148*(1+vanilla2)^0.5)-SUM($I112:O112),('RFM input'!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F112),('RFM input'!$I$148*(1+vanilla2)^0.5)-SUM($I112:P112),('RFM input'!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F113),('RFM input'!$J$148*(1+vanilla3)^0.5)-SUM($J113:J113),('RFM input'!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":4.0083421712023863},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F113),('RFM input'!$J$148*(1+vanilla3)^0.5)-SUM($J113:K113),('RFM input'!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":4.0083421712023863},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F113),('RFM input'!$J$148*(1+vanilla3)^0.5)-SUM($J113:L113),('RFM input'!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":4.0083421712023863},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F113),('RFM input'!$J$148*(1+vanilla3)^0.5)-SUM($J113:M113),('RFM input'!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":4.0083421712023863},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F113),('RFM input'!$J$148*(1+vanilla3)^0.5)-SUM($J113:N113),('RFM input'!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":4.0083421712023863},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F113),('RFM input'!$J$148*(1+vanilla3)^0.5)-SUM($J113:O113),('RFM input'!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0.94701255684403307},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F113),('RFM input'!$J$148*(1+vanilla3)^0.5)-SUM($J113:P113),('RFM input'!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F114),('RFM input'!$K$148*(1+vanilla4)^0.5)-SUM($K114:K114),('RFM input'!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":3.99264536790924},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F114),('RFM input'!$K$148*(1+vanilla4)^0.5)-SUM($K114:L114),('RFM input'!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":3.99264536790924},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F114),('RFM input'!$K$148*(1+vanilla4)^0.5)-SUM($K114:M114),('RFM input'!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":3.99264536790924},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F114),('RFM input'!$K$148*(1+vanilla4)^0.5)-SUM($K114:N114),('RFM input'!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":3.99264536790924},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F114),('RFM input'!$K$148*(1+vanilla4)^0.5)-SUM($K114:O114),('RFM input'!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":3.99264536790924},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F114),('RFM input'!$K$148*(1+vanilla4)^0.5)-SUM($K114:P114),('RFM input'!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":0.94330402369341826}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F115),('RFM input'!$L$148*(1+vanilla5)^0.5)-SUM($L115:L115),('RFM input'!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":4.183112738421408},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F115),('RFM input'!$L$148*(1+vanilla5)^0.5)-SUM($L115:M115),('RFM input'!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":4.183112738421408},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F115),('RFM input'!$L$148*(1+vanilla5)^0.5)-SUM($L115:N115),('RFM input'!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":4.183112738421408},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F115),('RFM input'!$L$148*(1+vanilla5)^0.5)-SUM($L115:O115),('RFM input'!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":4.183112738421408},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F115),('RFM input'!$L$148*(1+vanilla5)^0.5)-SUM($L115:P115),('RFM input'!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":4.183112738421408}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F116),('RFM input'!$M$148*(1+vanilla6)^0.5)-SUM($M116:M116),('RFM input'!$M$148*(1+vanilla6)^0.5)/A6stdlife))","v":2.3951926416577538},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F116),('RFM input'!$M$148*(1+vanilla6)^0.5)-SUM($M116:N116),('RFM input'!$M$148*(1+vanilla6)^0.5)/A6stdlife))","v":2.3951926416577538},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F116),('RFM input'!$M$148*(1+vanilla6)^0.5)-SUM($M116:O116),('RFM input'!$M$148*(1+vanilla6)^0.5)/A6stdlife))","v":2.3951926416577538},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F116),('RFM input'!$M$148*(1+vanilla6)^0.5)-SUM($M116:P116),('RFM input'!$M$148*(1+vanilla6)^0.5)/A6stdlife))","v":2.3951926416577538}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F117),('RFM input'!$N$148*(1+vanilla7)^0.5)-SUM($N117:N117),('RFM input'!$N$148*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F117),('RFM input'!$N$148*(1+vanilla7)^0.5)-SUM($N117:O117),('RFM input'!$N$148*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F117),('RFM input'!$N$148*(1+vanilla7)^0.5)-SUM($N117:P117),('RFM input'!$N$148*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F118),('RFM input'!$O$148*(1+vanilla8)^0.5)-SUM($O118:O118),('RFM input'!$O$148*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F118),('RFM input'!$O$148*(1+vanilla8)^0.5)-SUM($O118:P118),('RFM input'!$O$148*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F119),('RFM input'!$P$148*(1+vanilla9)^0.5)-SUM($P119:P119),('RFM input'!$P$148*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H203,-SUM(H109:H120))","v":-30.849220534368559},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I203,-SUM(I109:I120))","v":-17.65847017146368},{"$f":"IF(COUNT($H121:I121)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J203,-SUM(J109:J120)))","v":-20.020600574940978},{"$f":"IF(COUNT($H121:J121)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K203,-SUM(K109:K120)))","v":-21.98617019446133},{"$f":"IF(COUNT($H121:K121)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L203,-SUM(L109:L120)))","v":-23.645470070908235},{"$f":"IF(COUNT($H121:L121)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M203,-SUM(M109:M120)))","v":-7.5624907336608942},{"$f":"IF(COUNT($H121:M121)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N203,-SUM(N109:N120)))","v":0},{"$f":"IF(COUNT($H121:N121)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O203,-SUM(O109:O120)))","v":0},{"$f":"IF(COUNT($H121:O121)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P203,-SUM(P109:P120)))","v":0},{"$f":"IF(COUNT($H121:P121)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q203,-SUM(Q109:Q120)))","v":0}]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G122:G122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(I$3>A7remlife,A7value-SUM($G122:H122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(J$3>A7remlife,A7value-SUM($G122:I122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(K$3>A7remlife,A7value-SUM($G122:J122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(L$3>A7remlife,A7value-SUM($G122:K122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(M$3>A7remlife,A7value-SUM($G122:L122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(N$3>A7remlife,A7value-SUM($G122:M122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(O$3>A7remlife,A7value-SUM($G122:N122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(P$3>A7remlife,A7value-SUM($G122:O122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G122:P122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:H124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:I124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:J124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:K124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:L124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:M124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:N124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:O124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F124),('RFM input'!$H$149*(1+vanilla1)^0.5)-SUM($H124:P124),('RFM input'!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0.18139287926151204}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F125),('RFM input'!$I$149*(1+vanilla2)^0.5)-SUM($I125:I125),('RFM input'!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0.65635358008687639},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F125),('RFM input'!$I$149*(1+vanilla2)^0.5)-SUM($I125:J125),('RFM input'!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0.65635358008687639},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F125),('RFM input'!$I$149*(1+vanilla2)^0.5)-SUM($I125:K125),('RFM input'!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0.65635358008687639},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F125),('RFM input'!$I$149*(1+vanilla2)^0.5)-SUM($I125:L125),('RFM input'!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0.65635358008687639},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F125),('RFM input'!$I$149*(1+vanilla2)^0.5)-SUM($I125:M125),('RFM input'!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0.65635358008687639},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F125),('RFM input'!$I$149*(1+vanilla2)^0.5)-SUM($I125:N125),('RFM input'!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0.65635358008687639},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F125),('RFM input'!$I$149*(1+vanilla2)^0.5)-SUM($I125:O125),('RFM input'!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0.65635358008687639},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F125),('RFM input'!$I$149*(1+vanilla2)^0.5)-SUM($I125:P125),('RFM input'!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0.65635358008687639}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F126),('RFM input'!$J$149*(1+vanilla3)^0.5)-SUM($J126:J126),('RFM input'!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0.13882212717356646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F126),('RFM input'!$J$149*(1+vanilla3)^0.5)-SUM($J126:K126),('RFM input'!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0.13882212717356646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F126),('RFM input'!$J$149*(1+vanilla3)^0.5)-SUM($J126:L126),('RFM input'!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0.13882212717356646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F126),('RFM input'!$J$149*(1+vanilla3)^0.5)-SUM($J126:M126),('RFM input'!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0.13882212717356646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F126),('RFM input'!$J$149*(1+vanilla3)^0.5)-SUM($J126:N126),('RFM input'!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0.13882212717356646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F126),('RFM input'!$J$149*(1+vanilla3)^0.5)-SUM($J126:O126),('RFM input'!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0.13882212717356646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F126),('RFM input'!$J$149*(1+vanilla3)^0.5)-SUM($J126:P126),('RFM input'!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0.13882212717356646}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F127),('RFM input'!$K$149*(1+vanilla4)^0.5)-SUM($K127:K127),('RFM input'!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0.14105127220949928},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F127),('RFM input'!$K$149*(1+vanilla4)^0.5)-SUM($K127:L127),('RFM input'!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0.14105127220949928},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F127),('RFM input'!$K$149*(1+vanilla4)^0.5)-SUM($K127:M127),('RFM input'!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0.14105127220949928},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F127),('RFM input'!$K$149*(1+vanilla4)^0.5)-SUM($K127:N127),('RFM input'!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0.14105127220949928},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F127),('RFM input'!$K$149*(1+vanilla4)^0.5)-SUM($K127:O127),('RFM input'!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0.14105127220949928},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F127),('RFM input'!$K$149*(1+vanilla4)^0.5)-SUM($K127:P127),('RFM input'!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0.14105127220949928}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F128),('RFM input'!$L$149*(1+vanilla5)^0.5)-SUM($L128:L128),('RFM input'!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0.29480291588003998},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F128),('RFM input'!$L$149*(1+vanilla5)^0.5)-SUM($L128:M128),('RFM input'!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0.29480291588003998},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F128),('RFM input'!$L$149*(1+vanilla5)^0.5)-SUM($L128:N128),('RFM input'!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0.29480291588003998},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F128),('RFM input'!$L$149*(1+vanilla5)^0.5)-SUM($L128:O128),('RFM input'!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0.29480291588003998},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F128),('RFM input'!$L$149*(1+vanilla5)^0.5)-SUM($L128:P128),('RFM input'!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0.29480291588003998}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F129),('RFM input'!$M$149*(1+vanilla6)^0.5)-SUM($M129:M129),('RFM input'!$M$149*(1+vanilla6)^0.5)/A7stdlife))","v":1.3465106402488427E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F129),('RFM input'!$M$149*(1+vanilla6)^0.5)-SUM($M129:N129),('RFM input'!$M$149*(1+vanilla6)^0.5)/A7stdlife))","v":1.3465106402488427E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F129),('RFM input'!$M$149*(1+vanilla6)^0.5)-SUM($M129:O129),('RFM input'!$M$149*(1+vanilla6)^0.5)/A7stdlife))","v":1.3465106402488427E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F129),('RFM input'!$M$149*(1+vanilla6)^0.5)-SUM($M129:P129),('RFM input'!$M$149*(1+vanilla6)^0.5)/A7stdlife))","v":1.3465106402488427E-2}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F130),('RFM input'!$N$149*(1+vanilla7)^0.5)-SUM($N130:N130),('RFM input'!$N$149*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F130),('RFM input'!$N$149*(1+vanilla7)^0.5)-SUM($N130:O130),('RFM input'!$N$149*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F130),('RFM input'!$N$149*(1+vanilla7)^0.5)-SUM($N130:P130),('RFM input'!$N$149*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F131),('RFM input'!$O$149*(1+vanilla8)^0.5)-SUM($O131:O131),('RFM input'!$O$149*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F131),('RFM input'!$O$149*(1+vanilla8)^0.5)-SUM($O131:P131),('RFM input'!$O$149*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F132),('RFM input'!$P$149*(1+vanilla9)^0.5)-SUM($P132:P132),('RFM input'!$P$149*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H204,-SUM(H122:H133))","v":-6.0861141748872249},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I204,-SUM(I122:I133))","v":-6.6514881265743568},{"$f":"IF(COUNT($H134:I134)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J204,-SUM(J122:J133)))","v":-6.8142510294245726},{"$f":"IF(COUNT($H134:J134)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K204,-SUM(K122:K133)))","v":-6.9787738108548902},{"$f":"IF(COUNT($H134:K134)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L204,-SUM(L122:L133)))","v":-7.217332737313459},{"$f":"IF(COUNT($H134:L134)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M204,-SUM(M122:M133)))","v":-3.7368978512767308},{"$f":"IF(COUNT($H134:M134)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N204,-SUM(N122:N133)))","v":0},{"$f":"IF(COUNT($H134:N134)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O204,-SUM(O122:O133)))","v":0},{"$f":"IF(COUNT($H134:O134)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P204,-SUM(P122:P133)))","v":0},{"$f":"IF(COUNT($H134:P134)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q204,-SUM(Q122:Q133)))","v":0}]
[null,null,{"$f":"Asset8","v":"Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G135:G135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(I$3>A8remlife,A8value-SUM($G135:H135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(J$3>A8remlife,A8value-SUM($G135:I135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(K$3>A8remlife,A8value-SUM($G135:J135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(L$3>A8remlife,A8value-SUM($G135:K135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(M$3>A8remlife,A8value-SUM($G135:L135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(N$3>A8remlife,A8value-SUM($G135:M135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(O$3>A8remlife,A8value-SUM($G135:N135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(P$3>A8remlife,A8value-SUM($G135:O135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G135:P135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:H137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:I137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:J137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:K137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:L137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:M137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:N137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:O137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F137),('RFM input'!$H$150*(1+vanilla1)^0.5)-SUM($H137:P137),('RFM input'!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F138),('RFM input'!$I$150*(1+vanilla2)^0.5)-SUM($I138:I138),('RFM input'!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F138),('RFM input'!$I$150*(1+vanilla2)^0.5)-SUM($I138:J138),('RFM input'!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F138),('RFM input'!$I$150*(1+vanilla2)^0.5)-SUM($I138:K138),('RFM input'!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F138),('RFM input'!$I$150*(1+vanilla2)^0.5)-SUM($I138:L138),('RFM input'!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F138),('RFM input'!$I$150*(1+vanilla2)^0.5)-SUM($I138:M138),('RFM input'!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F138),('RFM input'!$I$150*(1+vanilla2)^0.5)-SUM($I138:N138),('RFM input'!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F138),('RFM input'!$I$150*(1+vanilla2)^0.5)-SUM($I138:O138),('RFM input'!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F138),('RFM input'!$I$150*(1+vanilla2)^0.5)-SUM($I138:P138),('RFM input'!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F139),('RFM input'!$J$150*(1+vanilla3)^0.5)-SUM($J139:J139),('RFM input'!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F139),('RFM input'!$J$150*(1+vanilla3)^0.5)-SUM($J139:K139),('RFM input'!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F139),('RFM input'!$J$150*(1+vanilla3)^0.5)-SUM($J139:L139),('RFM input'!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F139),('RFM input'!$J$150*(1+vanilla3)^0.5)-SUM($J139:M139),('RFM input'!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F139),('RFM input'!$J$150*(1+vanilla3)^0.5)-SUM($J139:N139),('RFM input'!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F139),('RFM input'!$J$150*(1+vanilla3)^0.5)-SUM($J139:O139),('RFM input'!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F139),('RFM input'!$J$150*(1+vanilla3)^0.5)-SUM($J139:P139),('RFM input'!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F140),('RFM input'!$K$150*(1+vanilla4)^0.5)-SUM($K140:K140),('RFM input'!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F140),('RFM input'!$K$150*(1+vanilla4)^0.5)-SUM($K140:L140),('RFM input'!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F140),('RFM input'!$K$150*(1+vanilla4)^0.5)-SUM($K140:M140),('RFM input'!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F140),('RFM input'!$K$150*(1+vanilla4)^0.5)-SUM($K140:N140),('RFM input'!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F140),('RFM input'!$K$150*(1+vanilla4)^0.5)-SUM($K140:O140),('RFM input'!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F140),('RFM input'!$K$150*(1+vanilla4)^0.5)-SUM($K140:P140),('RFM input'!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F141),('RFM input'!$L$150*(1+vanilla5)^0.5)-SUM($L141:L141),('RFM input'!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F141),('RFM input'!$L$150*(1+vanilla5)^0.5)-SUM($L141:M141),('RFM input'!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F141),('RFM input'!$L$150*(1+vanilla5)^0.5)-SUM($L141:N141),('RFM input'!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F141),('RFM input'!$L$150*(1+vanilla5)^0.5)-SUM($L141:O141),('RFM input'!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F141),('RFM input'!$L$150*(1+vanilla5)^0.5)-SUM($L141:P141),('RFM input'!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F142),('RFM input'!$M$150*(1+vanilla6)^0.5)-SUM($M142:M142),('RFM input'!$M$150*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F142),('RFM input'!$M$150*(1+vanilla6)^0.5)-SUM($M142:N142),('RFM input'!$M$150*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F142),('RFM input'!$M$150*(1+vanilla6)^0.5)-SUM($M142:O142),('RFM input'!$M$150*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F142),('RFM input'!$M$150*(1+vanilla6)^0.5)-SUM($M142:P142),('RFM input'!$M$150*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F143),('RFM input'!$N$150*(1+vanilla7)^0.5)-SUM($N143:N143),('RFM input'!$N$150*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F143),('RFM input'!$N$150*(1+vanilla7)^0.5)-SUM($N143:O143),('RFM input'!$N$150*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F143),('RFM input'!$N$150*(1+vanilla7)^0.5)-SUM($N143:P143),('RFM input'!$N$150*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F144),('RFM input'!$O$150*(1+vanilla8)^0.5)-SUM($O144:O144),('RFM input'!$O$150*(1+vanilla8)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F144),('RFM input'!$O$150*(1+vanilla8)^0.5)-SUM($O144:P144),('RFM input'!$O$150*(1+vanilla8)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F145),('RFM input'!$P$150*(1+vanilla9)^0.5)-SUM($P145:P145),('RFM input'!$P$150*(1+vanilla9)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H205,-SUM(H135:H146))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I205,-SUM(I135:I146))","v":0},{"$f":"IF(COUNT($H147:I147)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J205,-SUM(J135:J146)))","v":0},{"$f":"IF(COUNT($H147:J147)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K205,-SUM(K135:K146)))","v":0},{"$f":"IF(COUNT($H147:K147)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L205,-SUM(L135:L146)))","v":0},{"$f":"IF(COUNT($H147:L147)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M205,-SUM(M135:M146)))","v":0},{"$f":"IF(COUNT($H147:M147)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N205,-SUM(N135:N146)))","v":0},{"$f":"IF(COUNT($H147:N147)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O205,-SUM(O135:O146)))","v":0},{"$f":"IF(COUNT($H147:O147)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P205,-SUM(P135:P146)))","v":0},{"$f":"IF(COUNT($H147:P147)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q205,-SUM(Q135:Q146)))","v":0}]
[null,null,{"$f":"Asset9","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G148:G148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(I$3>A9remlife,A9value-SUM($G148:H148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(J$3>A9remlife,A9value-SUM($G148:I148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(K$3>A9remlife,A9value-SUM($G148:J148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(L$3>A9remlife,A9value-SUM($G148:K148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($G148:L148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($G148:M148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($G148:N148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($G148:O148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G148:P148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:H150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:I150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:J150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:K150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:L150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:M150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:N150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:O150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F150),('RFM input'!$H$151*(1+vanilla1)^0.5)-SUM($H150:P150),('RFM input'!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F151),('RFM input'!$I$151*(1+vanilla2)^0.5)-SUM($I151:I151),('RFM input'!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F151),('RFM input'!$I$151*(1+vanilla2)^0.5)-SUM($I151:J151),('RFM input'!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F151),('RFM input'!$I$151*(1+vanilla2)^0.5)-SUM($I151:K151),('RFM input'!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F151),('RFM input'!$I$151*(1+vanilla2)^0.5)-SUM($I151:L151),('RFM input'!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F151),('RFM input'!$I$151*(1+vanilla2)^0.5)-SUM($I151:M151),('RFM input'!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F151),('RFM input'!$I$151*(1+vanilla2)^0.5)-SUM($I151:N151),('RFM input'!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F151),('RFM input'!$I$151*(1+vanilla2)^0.5)-SUM($I151:O151),('RFM input'!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F151),('RFM input'!$I$151*(1+vanilla2)^0.5)-SUM($I151:P151),('RFM input'!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F152),('RFM input'!$J$151*(1+vanilla3)^0.5)-SUM($J152:J152),('RFM input'!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F152),('RFM input'!$J$151*(1+vanilla3)^0.5)-SUM($J152:K152),('RFM input'!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F152),('RFM input'!$J$151*(1+vanilla3)^0.5)-SUM($J152:L152),('RFM input'!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F152),('RFM input'!$J$151*(1+vanilla3)^0.5)-SUM($J152:M152),('RFM input'!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F152),('RFM input'!$J$151*(1+vanilla3)^0.5)-SUM($J152:N152),('RFM input'!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F152),('RFM input'!$J$151*(1+vanilla3)^0.5)-SUM($J152:O152),('RFM input'!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F152),('RFM input'!$J$151*(1+vanilla3)^0.5)-SUM($J152:P152),('RFM input'!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F153),('RFM input'!$K$151*(1+vanilla4)^0.5)-SUM($K153:K153),('RFM input'!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F153),('RFM input'!$K$151*(1+vanilla4)^0.5)-SUM($K153:L153),('RFM input'!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F153),('RFM input'!$K$151*(1+vanilla4)^0.5)-SUM($K153:M153),('RFM input'!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F153),('RFM input'!$K$151*(1+vanilla4)^0.5)-SUM($K153:N153),('RFM input'!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F153),('RFM input'!$K$151*(1+vanilla4)^0.5)-SUM($K153:O153),('RFM input'!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F153),('RFM input'!$K$151*(1+vanilla4)^0.5)-SUM($K153:P153),('RFM input'!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F154),('RFM input'!$L$151*(1+vanilla5)^0.5)-SUM($L154:L154),('RFM input'!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F154),('RFM input'!$L$151*(1+vanilla5)^0.5)-SUM($L154:M154),('RFM input'!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F154),('RFM input'!$L$151*(1+vanilla5)^0.5)-SUM($L154:N154),('RFM input'!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F154),('RFM input'!$L$151*(1+vanilla5)^0.5)-SUM($L154:O154),('RFM input'!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F154),('RFM input'!$L$151*(1+vanilla5)^0.5)-SUM($L154:P154),('RFM input'!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F155),('RFM input'!$M$151*(1+vanilla6)^0.5)-SUM($M155:M155),('RFM input'!$M$151*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F155),('RFM input'!$M$151*(1+vanilla6)^0.5)-SUM($M155:N155),('RFM input'!$M$151*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F155),('RFM input'!$M$151*(1+vanilla6)^0.5)-SUM($M155:O155),('RFM input'!$M$151*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F155),('RFM input'!$M$151*(1+vanilla6)^0.5)-SUM($M155:P155),('RFM input'!$M$151*(1+vanilla6)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F156),('RFM input'!$N$151*(1+vanilla7)^0.5)-SUM($N156:N156),('RFM input'!$N$151*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F156),('RFM input'!$N$151*(1+vanilla7)^0.5)-SUM($N156:O156),('RFM input'!$N$151*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F156),('RFM input'!$N$151*(1+vanilla7)^0.5)-SUM($N156:P156),('RFM input'!$N$151*(1+vanilla7)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F157),('RFM input'!$O$151*(1+vanilla8)^0.5)-SUM($O157:O157),('RFM input'!$O$151*(1+vanilla8)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F157),('RFM input'!$O$151*(1+vanilla8)^0.5)-SUM($O157:P157),('RFM input'!$O$151*(1+vanilla8)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F158),('RFM input'!$P$151*(1+vanilla9)^0.5)-SUM($P158:P158),('RFM input'!$P$151*(1+vanilla9)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H206,-SUM(H148:H159))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I206,-SUM(I148:I159))","v":0},{"$f":"IF(COUNT($H160:I160)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J206,-SUM(J148:J159)))","v":0},{"$f":"IF(COUNT($H160:J160)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K206,-SUM(K148:K159)))","v":0},{"$f":"IF(COUNT($H160:K160)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L206,-SUM(L148:L159)))","v":0},{"$f":"IF(COUNT($H160:L160)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M206,-SUM(M148:M159)))","v":0},{"$f":"IF(COUNT($H160:M160)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N206,-SUM(N148:N159)))","v":0},{"$f":"IF(COUNT($H160:N160)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O206,-SUM(O148:O159)))","v":0},{"$f":"IF(COUNT($H160:O160)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P206,-SUM(P148:P159)))","v":0},{"$f":"IF(COUNT($H160:P160)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q206,-SUM(Q148:Q159)))","v":0}]
[null,null,{"$f":"Asset10","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G161:G161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(I$3>A10remlife,A10value-SUM($G161:H161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(J$3>A10remlife,A10value-SUM($G161:I161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(K$3>A10remlife,A10value-SUM($G161:J161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(L$3>A10remlife,A10value-SUM($G161:K161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(M$3>A10remlife,A10value-SUM($G161:L161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(N$3>A10remlife,A10value-SUM($G161:M161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(O$3>A10remlife,A10value-SUM($G161:N161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(P$3>A10remlife,A10value-SUM($G161:O161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G161:P161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:H163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:I163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:J163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:K163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:L163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:M163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:N163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:O163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F163),('RFM input'!$H$152*(1+vanilla1)^0.5)-SUM($H163:P163),('RFM input'!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F164),('RFM input'!$I$152*(1+vanilla2)^0.5)-SUM($I164:I164),('RFM input'!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F164),('RFM input'!$I$152*(1+vanilla2)^0.5)-SUM($I164:J164),('RFM input'!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F164),('RFM input'!$I$152*(1+vanilla2)^0.5)-SUM($I164:K164),('RFM input'!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F164),('RFM input'!$I$152*(1+vanilla2)^0.5)-SUM($I164:L164),('RFM input'!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F164),('RFM input'!$I$152*(1+vanilla2)^0.5)-SUM($I164:M164),('RFM input'!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F164),('RFM input'!$I$152*(1+vanilla2)^0.5)-SUM($I164:N164),('RFM input'!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F164),('RFM input'!$I$152*(1+vanilla2)^0.5)-SUM($I164:O164),('RFM input'!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F164),('RFM input'!$I$152*(1+vanilla2)^0.5)-SUM($I164:P164),('RFM input'!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F165),('RFM input'!$J$152*(1+vanilla3)^0.5)-SUM($J165:J165),('RFM input'!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F165),('RFM input'!$J$152*(1+vanilla3)^0.5)-SUM($J165:K165),('RFM input'!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F165),('RFM input'!$J$152*(1+vanilla3)^0.5)-SUM($J165:L165),('RFM input'!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F165),('RFM input'!$J$152*(1+vanilla3)^0.5)-SUM($J165:M165),('RFM input'!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F165),('RFM input'!$J$152*(1+vanilla3)^0.5)-SUM($J165:N165),('RFM input'!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F165),('RFM input'!$J$152*(1+vanilla3)^0.5)-SUM($J165:O165),('RFM input'!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F165),('RFM input'!$J$152*(1+vanilla3)^0.5)-SUM($J165:P165),('RFM input'!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F166),('RFM input'!$K$152*(1+vanilla4)^0.5)-SUM($K166:K166),('RFM input'!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F166),('RFM input'!$K$152*(1+vanilla4)^0.5)-SUM($K166:L166),('RFM input'!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F166),('RFM input'!$K$152*(1+vanilla4)^0.5)-SUM($K166:M166),('RFM input'!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F166),('RFM input'!$K$152*(1+vanilla4)^0.5)-SUM($K166:N166),('RFM input'!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F166),('RFM input'!$K$152*(1+vanilla4)^0.5)-SUM($K166:O166),('RFM input'!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F166),('RFM input'!$K$152*(1+vanilla4)^0.5)-SUM($K166:P166),('RFM input'!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F167),('RFM input'!$L$152*(1+vanilla5)^0.5)-SUM($L167:L167),('RFM input'!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F167),('RFM input'!$L$152*(1+vanilla5)^0.5)-SUM($L167:M167),('RFM input'!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F167),('RFM input'!$L$152*(1+vanilla5)^0.5)-SUM($L167:N167),('RFM input'!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F167),('RFM input'!$L$152*(1+vanilla5)^0.5)-SUM($L167:O167),('RFM input'!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F167),('RFM input'!$L$152*(1+vanilla5)^0.5)-SUM($L167:P167),('RFM input'!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F168),('RFM input'!$M$152*(1+vanilla6)^0.5)-SUM($M168:M168),('RFM input'!$M$152*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F168),('RFM input'!$M$152*(1+vanilla6)^0.5)-SUM($M168:N168),('RFM input'!$M$152*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F168),('RFM input'!$M$152*(1+vanilla6)^0.5)-SUM($M168:O168),('RFM input'!$M$152*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F168),('RFM input'!$M$152*(1+vanilla6)^0.5)-SUM($M168:P168),('RFM input'!$M$152*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F169),('RFM input'!$N$152*(1+vanilla7)^0.5)-SUM($N169:N169),('RFM input'!$N$152*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F169),('RFM input'!$N$152*(1+vanilla7)^0.5)-SUM($N169:O169),('RFM input'!$N$152*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F169),('RFM input'!$N$152*(1+vanilla7)^0.5)-SUM($N169:P169),('RFM input'!$N$152*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F170),('RFM input'!$O$152*(1+vanilla8)^0.5)-SUM($O170:O170),('RFM input'!$O$152*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F170),('RFM input'!$O$152*(1+vanilla8)^0.5)-SUM($O170:P170),('RFM input'!$O$152*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F171),('RFM input'!$P$152*(1+vanilla9)^0.5)-SUM($P171:P171),('RFM input'!$P$152*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H207,-SUM(H161:H172))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I207,-SUM(I161:I172))","v":0},{"$f":"IF(COUNT($H173:I173)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J207,-SUM(J161:J172)))","v":0},{"$f":"IF(COUNT($H173:J173)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K207,-SUM(K161:K172)))","v":0},{"$f":"IF(COUNT($H173:K173)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L207,-SUM(L161:L172)))","v":0},{"$f":"IF(COUNT($H173:L173)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M207,-SUM(M161:M172)))","v":0},{"$f":"IF(COUNT($H173:M173)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N207,-SUM(N161:N172)))","v":0},{"$f":"IF(COUNT($H173:N173)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O207,-SUM(O161:O172)))","v":0},{"$f":"IF(COUNT($H173:O173)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P207,-SUM(P161:P172)))","v":0},{"$f":"IF(COUNT($H173:P173)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q207,-SUM(Q161:Q172)))","v":0}]
[null,null,{"$f":"Asset11","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G174:G174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(I$3>A11remlife,A11value-SUM($G174:H174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(J$3>A11remlife,A11value-SUM($G174:I174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(K$3>A11remlife,A11value-SUM($G174:J174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(L$3>A11remlife,A11value-SUM($G174:K174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(M$3>A11remlife,A11value-SUM($G174:L174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(N$3>A11remlife,A11value-SUM($G174:M174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(O$3>A11remlife,A11value-SUM($G174:N174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(P$3>A11remlife,A11value-SUM($G174:O174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G174:P174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:H176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:I176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:J176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:K176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:L176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:M176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:N176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:O176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F176),('RFM input'!$H$153*(1+vanilla1)^0.5)-SUM($H176:P176),('RFM input'!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F177),('RFM input'!$I$153*(1+vanilla2)^0.5)-SUM($I177:I177),('RFM input'!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F177),('RFM input'!$I$153*(1+vanilla2)^0.5)-SUM($I177:J177),('RFM input'!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F177),('RFM input'!$I$153*(1+vanilla2)^0.5)-SUM($I177:K177),('RFM input'!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F177),('RFM input'!$I$153*(1+vanilla2)^0.5)-SUM($I177:L177),('RFM input'!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F177),('RFM input'!$I$153*(1+vanilla2)^0.5)-SUM($I177:M177),('RFM input'!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F177),('RFM input'!$I$153*(1+vanilla2)^0.5)-SUM($I177:N177),('RFM input'!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F177),('RFM input'!$I$153*(1+vanilla2)^0.5)-SUM($I177:O177),('RFM input'!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F177),('RFM input'!$I$153*(1+vanilla2)^0.5)-SUM($I177:P177),('RFM input'!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F178),('RFM input'!$J$153*(1+vanilla3)^0.5)-SUM($J178:J178),('RFM input'!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F178),('RFM input'!$J$153*(1+vanilla3)^0.5)-SUM($J178:K178),('RFM input'!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F178),('RFM input'!$J$153*(1+vanilla3)^0.5)-SUM($J178:L178),('RFM input'!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F178),('RFM input'!$J$153*(1+vanilla3)^0.5)-SUM($J178:M178),('RFM input'!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F178),('RFM input'!$J$153*(1+vanilla3)^0.5)-SUM($J178:N178),('RFM input'!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F178),('RFM input'!$J$153*(1+vanilla3)^0.5)-SUM($J178:O178),('RFM input'!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F178),('RFM input'!$J$153*(1+vanilla3)^0.5)-SUM($J178:P178),('RFM input'!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F179),('RFM input'!$K$153*(1+vanilla4)^0.5)-SUM($K179:K179),('RFM input'!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F179),('RFM input'!$K$153*(1+vanilla4)^0.5)-SUM($K179:L179),('RFM input'!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F179),('RFM input'!$K$153*(1+vanilla4)^0.5)-SUM($K179:M179),('RFM input'!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F179),('RFM input'!$K$153*(1+vanilla4)^0.5)-SUM($K179:N179),('RFM input'!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F179),('RFM input'!$K$153*(1+vanilla4)^0.5)-SUM($K179:O179),('RFM input'!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F179),('RFM input'!$K$153*(1+vanilla4)^0.5)-SUM($K179:P179),('RFM input'!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F180),('RFM input'!$L$153*(1+vanilla5)^0.5)-SUM($L180:L180),('RFM input'!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F180),('RFM input'!$L$153*(1+vanilla5)^0.5)-SUM($L180:M180),('RFM input'!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F180),('RFM input'!$L$153*(1+vanilla5)^0.5)-SUM($L180:N180),('RFM input'!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F180),('RFM input'!$L$153*(1+vanilla5)^0.5)-SUM($L180:O180),('RFM input'!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F180),('RFM input'!$L$153*(1+vanilla5)^0.5)-SUM($L180:P180),('RFM input'!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F181),('RFM input'!$M$153*(1+vanilla6)^0.5)-SUM($M181:M181),('RFM input'!$M$153*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F181),('RFM input'!$M$153*(1+vanilla6)^0.5)-SUM($M181:N181),('RFM input'!$M$153*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F181),('RFM input'!$M$153*(1+vanilla6)^0.5)-SUM($M181:O181),('RFM input'!$M$153*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F181),('RFM input'!$M$153*(1+vanilla6)^0.5)-SUM($M181:P181),('RFM input'!$M$153*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F182),('RFM input'!$N$153*(1+vanilla7)^0.5)-SUM($N182:N182),('RFM input'!$N$153*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F182),('RFM input'!$N$153*(1+vanilla7)^0.5)-SUM($N182:O182),('RFM input'!$N$153*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F182),('RFM input'!$N$153*(1+vanilla7)^0.5)-SUM($N182:P182),('RFM input'!$N$153*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F183),('RFM input'!$O$153*(1+vanilla8)^0.5)-SUM($O183:O183),('RFM input'!$O$153*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F183),('RFM input'!$O$153*(1+vanilla8)^0.5)-SUM($O183:P183),('RFM input'!$O$153*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F184),('RFM input'!$P$153*(1+vanilla9)^0.5)-SUM($P184:P184),('RFM input'!$P$153*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H208,-SUM(H174:H185))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I208,-SUM(I174:I185))","v":0},{"$f":"IF(COUNT($H186:I186)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J208,-SUM(J174:J185)))","v":0},{"$f":"IF(COUNT($H186:J186)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K208,-SUM(K174:K185)))","v":0},{"$f":"IF(COUNT($H186:K186)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L208,-SUM(L174:L185)))","v":0},{"$f":"IF(COUNT($H186:L186)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M208,-SUM(M174:M185)))","v":0},{"$f":"IF(COUNT($H186:M186)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N208,-SUM(N174:N185)))","v":0},{"$f":"IF(COUNT($H186:N186)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O208,-SUM(O174:O185)))","v":0},{"$f":"IF(COUNT($H186:O186)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P208,-SUM(P174:P185)))","v":0},{"$f":"IF(COUNT($H186:P186)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q208,-SUM(Q174:Q185)))","v":0}]
[null,null,{"$f":"Asset12","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G187:G187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(I$3>A12remlife,A12value-SUM($G187:H187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(J$3>A12remlife,A12value-SUM($G187:I187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(K$3>A12remlife,A12value-SUM($G187:J187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(L$3>A12remlife,A12value-SUM($G187:K187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(M$3>A12remlife,A12value-SUM($G187:L187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(N$3>A12remlife,A12value-SUM($G187:M187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(O$3>A12remlife,A12value-SUM($G187:N187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(P$3>A12remlife,A12value-SUM($G187:O187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G187:P187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:H189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:I189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:J189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:K189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:L189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:M189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:N189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:O189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F189),('RFM input'!$H$154*(1+vanilla1)^0.5)-SUM($H189:P189),('RFM input'!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F190),('RFM input'!$I$154*(1+vanilla2)^0.5)-SUM($I190:I190),('RFM input'!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F190),('RFM input'!$I$154*(1+vanilla2)^0.5)-SUM($I190:J190),('RFM input'!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F190),('RFM input'!$I$154*(1+vanilla2)^0.5)-SUM($I190:K190),('RFM input'!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F190),('RFM input'!$I$154*(1+vanilla2)^0.5)-SUM($I190:L190),('RFM input'!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F190),('RFM input'!$I$154*(1+vanilla2)^0.5)-SUM($I190:M190),('RFM input'!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F190),('RFM input'!$I$154*(1+vanilla2)^0.5)-SUM($I190:N190),('RFM input'!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F190),('RFM input'!$I$154*(1+vanilla2)^0.5)-SUM($I190:O190),('RFM input'!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F190),('RFM input'!$I$154*(1+vanilla2)^0.5)-SUM($I190:P190),('RFM input'!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F191),('RFM input'!$J$154*(1+vanilla3)^0.5)-SUM($J191:J191),('RFM input'!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F191),('RFM input'!$J$154*(1+vanilla3)^0.5)-SUM($J191:K191),('RFM input'!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F191),('RFM input'!$J$154*(1+vanilla3)^0.5)-SUM($J191:L191),('RFM input'!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F191),('RFM input'!$J$154*(1+vanilla3)^0.5)-SUM($J191:M191),('RFM input'!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F191),('RFM input'!$J$154*(1+vanilla3)^0.5)-SUM($J191:N191),('RFM input'!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F191),('RFM input'!$J$154*(1+vanilla3)^0.5)-SUM($J191:O191),('RFM input'!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F191),('RFM input'!$J$154*(1+vanilla3)^0.5)-SUM($J191:P191),('RFM input'!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F192),('RFM input'!$K$154*(1+vanilla4)^0.5)-SUM($K192:K192),('RFM input'!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F192),('RFM input'!$K$154*(1+vanilla4)^0.5)-SUM($K192:L192),('RFM input'!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F192),('RFM input'!$K$154*(1+vanilla4)^0.5)-SUM($K192:M192),('RFM input'!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F192),('RFM input'!$K$154*(1+vanilla4)^0.5)-SUM($K192:N192),('RFM input'!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F192),('RFM input'!$K$154*(1+vanilla4)^0.5)-SUM($K192:O192),('RFM input'!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F192),('RFM input'!$K$154*(1+vanilla4)^0.5)-SUM($K192:P192),('RFM input'!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F193),('RFM input'!$L$154*(1+vanilla5)^0.5)-SUM($L193:L193),('RFM input'!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F193),('RFM input'!$L$154*(1+vanilla5)^0.5)-SUM($L193:M193),('RFM input'!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F193),('RFM input'!$L$154*(1+vanilla5)^0.5)-SUM($L193:N193),('RFM input'!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F193),('RFM input'!$L$154*(1+vanilla5)^0.5)-SUM($L193:O193),('RFM input'!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F193),('RFM input'!$L$154*(1+vanilla5)^0.5)-SUM($L193:P193),('RFM input'!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F194),('RFM input'!$M$154*(1+vanilla6)^0.5)-SUM($M194:M194),('RFM input'!$M$154*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F194),('RFM input'!$M$154*(1+vanilla6)^0.5)-SUM($M194:N194),('RFM input'!$M$154*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F194),('RFM input'!$M$154*(1+vanilla6)^0.5)-SUM($M194:O194),('RFM input'!$M$154*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F194),('RFM input'!$M$154*(1+vanilla6)^0.5)-SUM($M194:P194),('RFM input'!$M$154*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F195),('RFM input'!$N$154*(1+vanilla7)^0.5)-SUM($N195:N195),('RFM input'!$N$154*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F195),('RFM input'!$N$154*(1+vanilla7)^0.5)-SUM($N195:O195),('RFM input'!$N$154*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F195),('RFM input'!$N$154*(1+vanilla7)^0.5)-SUM($N195:P195),('RFM input'!$N$154*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F196),('RFM input'!$O$154*(1+vanilla8)^0.5)-SUM($O196:O196),('RFM input'!$O$154*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F196),('RFM input'!$O$154*(1+vanilla8)^0.5)-SUM($O196:P196),('RFM input'!$O$154*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F197),('RFM input'!$P$154*(1+vanilla9)^0.5)-SUM($P197:P197),('RFM input'!$P$154*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H209,-SUM(H187:H198))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I209,-SUM(I187:I198))","v":0},{"$f":"IF(COUNT($H199:I199)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J209,-SUM(J187:J198)))","v":0},{"$f":"IF(COUNT($H199:J199)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K209,-SUM(K187:K198)))","v":0},{"$f":"IF(COUNT($H199:K199)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L209,-SUM(L187:L198)))","v":0},{"$f":"IF(COUNT($H199:L199)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M209,-SUM(M187:M198)))","v":0},{"$f":"IF(COUNT($H199:M199)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N209,-SUM(N187:N198)))","v":0},{"$f":"IF(COUNT($H199:N199)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O209,-SUM(O187:O198)))","v":0},{"$f":"IF(COUNT($H199:O199)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P209,-SUM(P187:P198)))","v":0},{"$f":"IF(COUNT($H199:P199)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q209,-SUM(Q187:Q198)))","v":0}]
[null,null,{"$f":"Asset13","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G200:G200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(I$3>A13remlife,A13value-SUM($G200:H200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(J$3>A13remlife,A13value-SUM($G200:I200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(K$3>A13remlife,A13value-SUM($G200:J200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(L$3>A13remlife,A13value-SUM($G200:K200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-SUM($G200:L200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($G200:M200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($G200:N200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($G200:O200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G200:P200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:H202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:I202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:J202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:K202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:L202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:M202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:N202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:O202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F202),('RFM input'!$H$155*(1+vanilla1)^0.5)-SUM($H202:P202),('RFM input'!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F203),('RFM input'!$I$155*(1+vanilla2)^0.5)-SUM($I203:I203),('RFM input'!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F203),('RFM input'!$I$155*(1+vanilla2)^0.5)-SUM($I203:J203),('RFM input'!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F203),('RFM input'!$I$155*(1+vanilla2)^0.5)-SUM($I203:K203),('RFM input'!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F203),('RFM input'!$I$155*(1+vanilla2)^0.5)-SUM($I203:L203),('RFM input'!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F203),('RFM input'!$I$155*(1+vanilla2)^0.5)-SUM($I203:M203),('RFM input'!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F203),('RFM input'!$I$155*(1+vanilla2)^0.5)-SUM($I203:N203),('RFM input'!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F203),('RFM input'!$I$155*(1+vanilla2)^0.5)-SUM($I203:O203),('RFM input'!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F203),('RFM input'!$I$155*(1+vanilla2)^0.5)-SUM($I203:P203),('RFM input'!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F204),('RFM input'!$J$155*(1+vanilla3)^0.5)-SUM($J204:J204),('RFM input'!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F204),('RFM input'!$J$155*(1+vanilla3)^0.5)-SUM($J204:K204),('RFM input'!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F204),('RFM input'!$J$155*(1+vanilla3)^0.5)-SUM($J204:L204),('RFM input'!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F204),('RFM input'!$J$155*(1+vanilla3)^0.5)-SUM($J204:M204),('RFM input'!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F204),('RFM input'!$J$155*(1+vanilla3)^0.5)-SUM($J204:N204),('RFM input'!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F204),('RFM input'!$J$155*(1+vanilla3)^0.5)-SUM($J204:O204),('RFM input'!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F204),('RFM input'!$J$155*(1+vanilla3)^0.5)-SUM($J204:P204),('RFM input'!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F205),('RFM input'!$K$155*(1+vanilla4)^0.5)-SUM($K205:K205),('RFM input'!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F205),('RFM input'!$K$155*(1+vanilla4)^0.5)-SUM($K205:L205),('RFM input'!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F205),('RFM input'!$K$155*(1+vanilla4)^0.5)-SUM($K205:M205),('RFM input'!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F205),('RFM input'!$K$155*(1+vanilla4)^0.5)-SUM($K205:N205),('RFM input'!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F205),('RFM input'!$K$155*(1+vanilla4)^0.5)-SUM($K205:O205),('RFM input'!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F205),('RFM input'!$K$155*(1+vanilla4)^0.5)-SUM($K205:P205),('RFM input'!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F206),('RFM input'!$L$155*(1+vanilla5)^0.5)-SUM($L206:L206),('RFM input'!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F206),('RFM input'!$L$155*(1+vanilla5)^0.5)-SUM($L206:M206),('RFM input'!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F206),('RFM input'!$L$155*(1+vanilla5)^0.5)-SUM($L206:N206),('RFM input'!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F206),('RFM input'!$L$155*(1+vanilla5)^0.5)-SUM($L206:O206),('RFM input'!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F206),('RFM input'!$L$155*(1+vanilla5)^0.5)-SUM($L206:P206),('RFM input'!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F207),('RFM input'!$M$155*(1+vanilla6)^0.5)-SUM($M207:M207),('RFM input'!$M$155*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F207),('RFM input'!$M$155*(1+vanilla6)^0.5)-SUM($M207:N207),('RFM input'!$M$155*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F207),('RFM input'!$M$155*(1+vanilla6)^0.5)-SUM($M207:O207),('RFM input'!$M$155*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F207),('RFM input'!$M$155*(1+vanilla6)^0.5)-SUM($M207:P207),('RFM input'!$M$155*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F208),('RFM input'!$N$155*(1+vanilla7)^0.5)-SUM($N208:N208),('RFM input'!$N$155*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F208),('RFM input'!$N$155*(1+vanilla7)^0.5)-SUM($N208:O208),('RFM input'!$N$155*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F208),('RFM input'!$N$155*(1+vanilla7)^0.5)-SUM($N208:P208),('RFM input'!$N$155*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F209),('RFM input'!$O$155*(1+vanilla8)^0.5)-SUM($O209:O209),('RFM input'!$O$155*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F209),('RFM input'!$O$155*(1+vanilla8)^0.5)-SUM($O209:P209),('RFM input'!$O$155*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F210),('RFM input'!$P$155*(1+vanilla9)^0.5)-SUM($P210:P210),('RFM input'!$P$155*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H210,-SUM(H200:H211))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I210,-SUM(I200:I211))","v":0},{"$f":"IF(COUNT($H212:I212)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J210,-SUM(J200:J211)))","v":0},{"$f":"IF(COUNT($H212:J212)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K210,-SUM(K200:K211)))","v":0},{"$f":"IF(COUNT($H212:K212)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L210,-SUM(L200:L211)))","v":0},{"$f":"IF(COUNT($H212:L212)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M210,-SUM(M200:M211)))","v":0},{"$f":"IF(COUNT($H212:M212)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N210,-SUM(N200:N211)))","v":0},{"$f":"IF(COUNT($H212:N212)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O210,-SUM(O200:O211)))","v":0},{"$f":"IF(COUNT($H212:O212)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P210,-SUM(P200:P211)))","v":0},{"$f":"IF(COUNT($H212:P212)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q210,-SUM(Q200:Q211)))","v":0}]
[null,null,{"$f":"Asset14","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G213:G213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(I$3>A14remlife,A14value-SUM($G213:H213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(J$3>A14remlife,A14value-SUM($G213:I213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(K$3>A14remlife,A14value-SUM($G213:J213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(L$3>A14remlife,A14value-SUM($G213:K213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(M$3>A14remlife,A14value-SUM($G213:L213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(N$3>A14remlife,A14value-SUM($G213:M213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(O$3>A14remlife,A14value-SUM($G213:N213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(P$3>A14remlife,A14value-SUM($G213:O213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G213:P213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:H215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:I215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:J215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:K215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:L215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:M215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:N215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:O215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F215),('RFM input'!$H$156*(1+vanilla1)^0.5)-SUM($H215:P215),('RFM input'!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F216),('RFM input'!$I$156*(1+vanilla2)^0.5)-SUM($I216:I216),('RFM input'!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F216),('RFM input'!$I$156*(1+vanilla2)^0.5)-SUM($I216:J216),('RFM input'!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F216),('RFM input'!$I$156*(1+vanilla2)^0.5)-SUM($I216:K216),('RFM input'!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F216),('RFM input'!$I$156*(1+vanilla2)^0.5)-SUM($I216:L216),('RFM input'!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F216),('RFM input'!$I$156*(1+vanilla2)^0.5)-SUM($I216:M216),('RFM input'!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F216),('RFM input'!$I$156*(1+vanilla2)^0.5)-SUM($I216:N216),('RFM input'!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F216),('RFM input'!$I$156*(1+vanilla2)^0.5)-SUM($I216:O216),('RFM input'!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F216),('RFM input'!$I$156*(1+vanilla2)^0.5)-SUM($I216:P216),('RFM input'!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F217),('RFM input'!$J$156*(1+vanilla3)^0.5)-SUM($J217:J217),('RFM input'!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F217),('RFM input'!$J$156*(1+vanilla3)^0.5)-SUM($J217:K217),('RFM input'!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F217),('RFM input'!$J$156*(1+vanilla3)^0.5)-SUM($J217:L217),('RFM input'!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F217),('RFM input'!$J$156*(1+vanilla3)^0.5)-SUM($J217:M217),('RFM input'!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F217),('RFM input'!$J$156*(1+vanilla3)^0.5)-SUM($J217:N217),('RFM input'!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F217),('RFM input'!$J$156*(1+vanilla3)^0.5)-SUM($J217:O217),('RFM input'!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F217),('RFM input'!$J$156*(1+vanilla3)^0.5)-SUM($J217:P217),('RFM input'!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F218),('RFM input'!$K$156*(1+vanilla4)^0.5)-SUM($K218:K218),('RFM input'!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F218),('RFM input'!$K$156*(1+vanilla4)^0.5)-SUM($K218:L218),('RFM input'!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F218),('RFM input'!$K$156*(1+vanilla4)^0.5)-SUM($K218:M218),('RFM input'!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F218),('RFM input'!$K$156*(1+vanilla4)^0.5)-SUM($K218:N218),('RFM input'!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F218),('RFM input'!$K$156*(1+vanilla4)^0.5)-SUM($K218:O218),('RFM input'!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F218),('RFM input'!$K$156*(1+vanilla4)^0.5)-SUM($K218:P218),('RFM input'!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F219),('RFM input'!$L$156*(1+vanilla5)^0.5)-SUM($L219:L219),('RFM input'!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F219),('RFM input'!$L$156*(1+vanilla5)^0.5)-SUM($L219:M219),('RFM input'!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F219),('RFM input'!$L$156*(1+vanilla5)^0.5)-SUM($L219:N219),('RFM input'!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F219),('RFM input'!$L$156*(1+vanilla5)^0.5)-SUM($L219:O219),('RFM input'!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F219),('RFM input'!$L$156*(1+vanilla5)^0.5)-SUM($L219:P219),('RFM input'!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F220),('RFM input'!$M$156*(1+vanilla6)^0.5)-SUM($M220:M220),('RFM input'!$M$156*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F220),('RFM input'!$M$156*(1+vanilla6)^0.5)-SUM($M220:N220),('RFM input'!$M$156*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F220),('RFM input'!$M$156*(1+vanilla6)^0.5)-SUM($M220:O220),('RFM input'!$M$156*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F220),('RFM input'!$M$156*(1+vanilla6)^0.5)-SUM($M220:P220),('RFM input'!$M$156*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F221),('RFM input'!$N$156*(1+vanilla7)^0.5)-SUM($N221:N221),('RFM input'!$N$156*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F221),('RFM input'!$N$156*(1+vanilla7)^0.5)-SUM($N221:O221),('RFM input'!$N$156*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F221),('RFM input'!$N$156*(1+vanilla7)^0.5)-SUM($N221:P221),('RFM input'!$N$156*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F222),('RFM input'!$O$156*(1+vanilla8)^0.5)-SUM($O222:O222),('RFM input'!$O$156*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F222),('RFM input'!$O$156*(1+vanilla8)^0.5)-SUM($O222:P222),('RFM input'!$O$156*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F223),('RFM input'!$P$156*(1+vanilla9)^0.5)-SUM($P223:P223),('RFM input'!$P$156*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H211,-SUM(H213:H224))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I211,-SUM(I213:I224))","v":0},{"$f":"IF(COUNT($H225:I225)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J211,-SUM(J213:J224)))","v":0},{"$f":"IF(COUNT($H225:J225)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K211,-SUM(K213:K224)))","v":0},{"$f":"IF(COUNT($H225:K225)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L211,-SUM(L213:L224)))","v":0},{"$f":"IF(COUNT($H225:L225)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M211,-SUM(M213:M224)))","v":0},{"$f":"IF(COUNT($H225:M225)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N211,-SUM(N213:N224)))","v":0},{"$f":"IF(COUNT($H225:N225)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O211,-SUM(O213:O224)))","v":0},{"$f":"IF(COUNT($H225:O225)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P211,-SUM(P213:P224)))","v":0},{"$f":"IF(COUNT($H225:P225)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q211,-SUM(Q213:Q224)))","v":0}]
[null,null,{"$f":"Asset15","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G226:G226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(I$3>A15remlife,A15value-SUM($G226:H226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(J$3>A15remlife,A15value-SUM($G226:I226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(K$3>A15remlife,A15value-SUM($G226:J226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(L$3>A15remlife,A15value-SUM($G226:K226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(M$3>A15remlife,A15value-SUM($G226:L226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(N$3>A15remlife,A15value-SUM($G226:M226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-SUM($G226:N226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-SUM($G226:O226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G226:P226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:H228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:I228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:J228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:K228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:L228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:M228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:N228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:O228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F228),('RFM input'!$H$157*(1+vanilla1)^0.5)-SUM($H228:P228),('RFM input'!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F229),('RFM input'!$I$157*(1+vanilla2)^0.5)-SUM($I229:I229),('RFM input'!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F229),('RFM input'!$I$157*(1+vanilla2)^0.5)-SUM($I229:J229),('RFM input'!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F229),('RFM input'!$I$157*(1+vanilla2)^0.5)-SUM($I229:K229),('RFM input'!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F229),('RFM input'!$I$157*(1+vanilla2)^0.5)-SUM($I229:L229),('RFM input'!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F229),('RFM input'!$I$157*(1+vanilla2)^0.5)-SUM($I229:M229),('RFM input'!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F229),('RFM input'!$I$157*(1+vanilla2)^0.5)-SUM($I229:N229),('RFM input'!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F229),('RFM input'!$I$157*(1+vanilla2)^0.5)-SUM($I229:O229),('RFM input'!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F229),('RFM input'!$I$157*(1+vanilla2)^0.5)-SUM($I229:P229),('RFM input'!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F230),('RFM input'!$J$157*(1+vanilla3)^0.5)-SUM($J230:J230),('RFM input'!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F230),('RFM input'!$J$157*(1+vanilla3)^0.5)-SUM($J230:K230),('RFM input'!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F230),('RFM input'!$J$157*(1+vanilla3)^0.5)-SUM($J230:L230),('RFM input'!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F230),('RFM input'!$J$157*(1+vanilla3)^0.5)-SUM($J230:M230),('RFM input'!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F230),('RFM input'!$J$157*(1+vanilla3)^0.5)-SUM($J230:N230),('RFM input'!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F230),('RFM input'!$J$157*(1+vanilla3)^0.5)-SUM($J230:O230),('RFM input'!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F230),('RFM input'!$J$157*(1+vanilla3)^0.5)-SUM($J230:P230),('RFM input'!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F231),('RFM input'!$K$157*(1+vanilla4)^0.5)-SUM($K231:K231),('RFM input'!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F231),('RFM input'!$K$157*(1+vanilla4)^0.5)-SUM($K231:L231),('RFM input'!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F231),('RFM input'!$K$157*(1+vanilla4)^0.5)-SUM($K231:M231),('RFM input'!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F231),('RFM input'!$K$157*(1+vanilla4)^0.5)-SUM($K231:N231),('RFM input'!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F231),('RFM input'!$K$157*(1+vanilla4)^0.5)-SUM($K231:O231),('RFM input'!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F231),('RFM input'!$K$157*(1+vanilla4)^0.5)-SUM($K231:P231),('RFM input'!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F232),('RFM input'!$L$157*(1+vanilla5)^0.5)-SUM($L232:L232),('RFM input'!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F232),('RFM input'!$L$157*(1+vanilla5)^0.5)-SUM($L232:M232),('RFM input'!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F232),('RFM input'!$L$157*(1+vanilla5)^0.5)-SUM($L232:N232),('RFM input'!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F232),('RFM input'!$L$157*(1+vanilla5)^0.5)-SUM($L232:O232),('RFM input'!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F232),('RFM input'!$L$157*(1+vanilla5)^0.5)-SUM($L232:P232),('RFM input'!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F233),('RFM input'!$M$157*(1+vanilla6)^0.5)-SUM($M233:M233),('RFM input'!$M$157*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F233),('RFM input'!$M$157*(1+vanilla6)^0.5)-SUM($M233:N233),('RFM input'!$M$157*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F233),('RFM input'!$M$157*(1+vanilla6)^0.5)-SUM($M233:O233),('RFM input'!$M$157*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F233),('RFM input'!$M$157*(1+vanilla6)^0.5)-SUM($M233:P233),('RFM input'!$M$157*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F234),('RFM input'!$N$157*(1+vanilla7)^0.5)-SUM($N234:N234),('RFM input'!$N$157*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F234),('RFM input'!$N$157*(1+vanilla7)^0.5)-SUM($N234:O234),('RFM input'!$N$157*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F234),('RFM input'!$N$157*(1+vanilla7)^0.5)-SUM($N234:P234),('RFM input'!$N$157*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F235),('RFM input'!$O$157*(1+vanilla8)^0.5)-SUM($O235:O235),('RFM input'!$O$157*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F235),('RFM input'!$O$157*(1+vanilla8)^0.5)-SUM($O235:P235),('RFM input'!$O$157*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F236),('RFM input'!$P$157*(1+vanilla9)^0.5)-SUM($P236:P236),('RFM input'!$P$157*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H212,-SUM(H226:H237))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I212,-SUM(I226:I237))","v":0},{"$f":"IF(COUNT($H238:I238)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J212,-SUM(J226:J237)))","v":0},{"$f":"IF(COUNT($H238:J238)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K212,-SUM(K226:K237)))","v":0},{"$f":"IF(COUNT($H238:K238)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L212,-SUM(L226:L237)))","v":0},{"$f":"IF(COUNT($H238:L238)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M212,-SUM(M226:M237)))","v":0},{"$f":"IF(COUNT($H238:M238)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N212,-SUM(N226:N237)))","v":0},{"$f":"IF(COUNT($H238:N238)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O212,-SUM(O226:O237)))","v":0},{"$f":"IF(COUNT($H238:O238)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P212,-SUM(P226:P237)))","v":0},{"$f":"IF(COUNT($H238:P238)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q212,-SUM(Q226:Q237)))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G239:G239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(I$3>A16remlife,A16value-SUM($G239:H239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(J$3>A16remlife,A16value-SUM($G239:I239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(K$3>A16remlife,A16value-SUM($G239:J239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(L$3>A16remlife,A16value-SUM($G239:K239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(M$3>A16remlife,A16value-SUM($G239:L239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(N$3>A16remlife,A16value-SUM($G239:M239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(O$3>A16remlife,A16value-SUM($G239:N239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(P$3>A16remlife,A16value-SUM($G239:O239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G239:P239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:H241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:I241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:J241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:K241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:L241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:M241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:N241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:O241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F241),('RFM input'!$H$158*(1+vanilla1)^0.5)-SUM($H241:P241),('RFM input'!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F242),('RFM input'!$I$158*(1+vanilla2)^0.5)-SUM($I242:I242),('RFM input'!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F242),('RFM input'!$I$158*(1+vanilla2)^0.5)-SUM($I242:J242),('RFM input'!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F242),('RFM input'!$I$158*(1+vanilla2)^0.5)-SUM($I242:K242),('RFM input'!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F242),('RFM input'!$I$158*(1+vanilla2)^0.5)-SUM($I242:L242),('RFM input'!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F242),('RFM input'!$I$158*(1+vanilla2)^0.5)-SUM($I242:M242),('RFM input'!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F242),('RFM input'!$I$158*(1+vanilla2)^0.5)-SUM($I242:N242),('RFM input'!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F242),('RFM input'!$I$158*(1+vanilla2)^0.5)-SUM($I242:O242),('RFM input'!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F242),('RFM input'!$I$158*(1+vanilla2)^0.5)-SUM($I242:P242),('RFM input'!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F243),('RFM input'!$J$158*(1+vanilla3)^0.5)-SUM($J243:J243),('RFM input'!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F243),('RFM input'!$J$158*(1+vanilla3)^0.5)-SUM($J243:K243),('RFM input'!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F243),('RFM input'!$J$158*(1+vanilla3)^0.5)-SUM($J243:L243),('RFM input'!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F243),('RFM input'!$J$158*(1+vanilla3)^0.5)-SUM($J243:M243),('RFM input'!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F243),('RFM input'!$J$158*(1+vanilla3)^0.5)-SUM($J243:N243),('RFM input'!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F243),('RFM input'!$J$158*(1+vanilla3)^0.5)-SUM($J243:O243),('RFM input'!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F243),('RFM input'!$J$158*(1+vanilla3)^0.5)-SUM($J243:P243),('RFM input'!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F244),('RFM input'!$K$158*(1+vanilla4)^0.5)-SUM($K244:K244),('RFM input'!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F244),('RFM input'!$K$158*(1+vanilla4)^0.5)-SUM($K244:L244),('RFM input'!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F244),('RFM input'!$K$158*(1+vanilla4)^0.5)-SUM($K244:M244),('RFM input'!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F244),('RFM input'!$K$158*(1+vanilla4)^0.5)-SUM($K244:N244),('RFM input'!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F244),('RFM input'!$K$158*(1+vanilla4)^0.5)-SUM($K244:O244),('RFM input'!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F244),('RFM input'!$K$158*(1+vanilla4)^0.5)-SUM($K244:P244),('RFM input'!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F245),('RFM input'!$L$158*(1+vanilla5)^0.5)-SUM($L245:L245),('RFM input'!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F245),('RFM input'!$L$158*(1+vanilla5)^0.5)-SUM($L245:M245),('RFM input'!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F245),('RFM input'!$L$158*(1+vanilla5)^0.5)-SUM($L245:N245),('RFM input'!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F245),('RFM input'!$L$158*(1+vanilla5)^0.5)-SUM($L245:O245),('RFM input'!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F245),('RFM input'!$L$158*(1+vanilla5)^0.5)-SUM($L245:P245),('RFM input'!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F246),('RFM input'!$M$158*(1+vanilla6)^0.5)-SUM($M246:M246),('RFM input'!$M$158*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F246),('RFM input'!$M$158*(1+vanilla6)^0.5)-SUM($M246:N246),('RFM input'!$M$158*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F246),('RFM input'!$M$158*(1+vanilla6)^0.5)-SUM($M246:O246),('RFM input'!$M$158*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F246),('RFM input'!$M$158*(1+vanilla6)^0.5)-SUM($M246:P246),('RFM input'!$M$158*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F247),('RFM input'!$N$158*(1+vanilla7)^0.5)-SUM($N247:N247),('RFM input'!$N$158*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F247),('RFM input'!$N$158*(1+vanilla7)^0.5)-SUM($N247:O247),('RFM input'!$N$158*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F247),('RFM input'!$N$158*(1+vanilla7)^0.5)-SUM($N247:P247),('RFM input'!$N$158*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F248),('RFM input'!$O$158*(1+vanilla8)^0.5)-SUM($O248:O248),('RFM input'!$O$158*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F248),('RFM input'!$O$158*(1+vanilla8)^0.5)-SUM($O248:P248),('RFM input'!$O$158*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F249),('RFM input'!$P$158*(1+vanilla9)^0.5)-SUM($P249:P249),('RFM input'!$P$158*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H213,-SUM(H239:H250))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I213,-SUM(I239:I250))","v":0},{"$f":"IF(COUNT($H251:I251)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J213,-SUM(J239:J250)))","v":0},{"$f":"IF(COUNT($H251:J251)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K213,-SUM(K239:K250)))","v":0},{"$f":"IF(COUNT($H251:K251)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L213,-SUM(L239:L250)))","v":0},{"$f":"IF(COUNT($H251:L251)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M213,-SUM(M239:M250)))","v":0},{"$f":"IF(COUNT($H251:M251)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N213,-SUM(N239:N250)))","v":0},{"$f":"IF(COUNT($H251:N251)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O213,-SUM(O239:O250)))","v":0},{"$f":"IF(COUNT($H251:O251)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P213,-SUM(P239:P250)))","v":0},{"$f":"IF(COUNT($H251:P251)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q213,-SUM(Q239:Q250)))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G252:G252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(I$3>A17remlife,A17value-SUM($G252:H252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(J$3>A17remlife,A17value-SUM($G252:I252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(K$3>A17remlife,A17value-SUM($G252:J252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(L$3>A17remlife,A17value-SUM($G252:K252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(M$3>A17remlife,A17value-SUM($G252:L252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(N$3>A17remlife,A17value-SUM($G252:M252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(O$3>A17remlife,A17value-SUM($G252:N252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(P$3>A17remlife,A17value-SUM($G252:O252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G252:P252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:H254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:I254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:J254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:K254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:L254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:M254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:N254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:O254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F254),('RFM input'!$H$159*(1+vanilla1)^0.5)-SUM($H254:P254),('RFM input'!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F255),('RFM input'!$I$159*(1+vanilla2)^0.5)-SUM($I255:I255),('RFM input'!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F255),('RFM input'!$I$159*(1+vanilla2)^0.5)-SUM($I255:J255),('RFM input'!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F255),('RFM input'!$I$159*(1+vanilla2)^0.5)-SUM($I255:K255),('RFM input'!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F255),('RFM input'!$I$159*(1+vanilla2)^0.5)-SUM($I255:L255),('RFM input'!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F255),('RFM input'!$I$159*(1+vanilla2)^0.5)-SUM($I255:M255),('RFM input'!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F255),('RFM input'!$I$159*(1+vanilla2)^0.5)-SUM($I255:N255),('RFM input'!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F255),('RFM input'!$I$159*(1+vanilla2)^0.5)-SUM($I255:O255),('RFM input'!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F255),('RFM input'!$I$159*(1+vanilla2)^0.5)-SUM($I255:P255),('RFM input'!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F256),('RFM input'!$J$159*(1+vanilla3)^0.5)-SUM($J256:J256),('RFM input'!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F256),('RFM input'!$J$159*(1+vanilla3)^0.5)-SUM($J256:K256),('RFM input'!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F256),('RFM input'!$J$159*(1+vanilla3)^0.5)-SUM($J256:L256),('RFM input'!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F256),('RFM input'!$J$159*(1+vanilla3)^0.5)-SUM($J256:M256),('RFM input'!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F256),('RFM input'!$J$159*(1+vanilla3)^0.5)-SUM($J256:N256),('RFM input'!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F256),('RFM input'!$J$159*(1+vanilla3)^0.5)-SUM($J256:O256),('RFM input'!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F256),('RFM input'!$J$159*(1+vanilla3)^0.5)-SUM($J256:P256),('RFM input'!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F257),('RFM input'!$K$159*(1+vanilla4)^0.5)-SUM($K257:K257),('RFM input'!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F257),('RFM input'!$K$159*(1+vanilla4)^0.5)-SUM($K257:L257),('RFM input'!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F257),('RFM input'!$K$159*(1+vanilla4)^0.5)-SUM($K257:M257),('RFM input'!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F257),('RFM input'!$K$159*(1+vanilla4)^0.5)-SUM($K257:N257),('RFM input'!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F257),('RFM input'!$K$159*(1+vanilla4)^0.5)-SUM($K257:O257),('RFM input'!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F257),('RFM input'!$K$159*(1+vanilla4)^0.5)-SUM($K257:P257),('RFM input'!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F258),('RFM input'!$L$159*(1+vanilla5)^0.5)-SUM($L258:L258),('RFM input'!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F258),('RFM input'!$L$159*(1+vanilla5)^0.5)-SUM($L258:M258),('RFM input'!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F258),('RFM input'!$L$159*(1+vanilla5)^0.5)-SUM($L258:N258),('RFM input'!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F258),('RFM input'!$L$159*(1+vanilla5)^0.5)-SUM($L258:O258),('RFM input'!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F258),('RFM input'!$L$159*(1+vanilla5)^0.5)-SUM($L258:P258),('RFM input'!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F259),('RFM input'!$M$159*(1+vanilla6)^0.5)-SUM($M259:M259),('RFM input'!$M$159*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F259),('RFM input'!$M$159*(1+vanilla6)^0.5)-SUM($M259:N259),('RFM input'!$M$159*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F259),('RFM input'!$M$159*(1+vanilla6)^0.5)-SUM($M259:O259),('RFM input'!$M$159*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F259),('RFM input'!$M$159*(1+vanilla6)^0.5)-SUM($M259:P259),('RFM input'!$M$159*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F260),('RFM input'!$N$159*(1+vanilla7)^0.5)-SUM($N260:N260),('RFM input'!$N$159*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F260),('RFM input'!$N$159*(1+vanilla7)^0.5)-SUM($N260:O260),('RFM input'!$N$159*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F260),('RFM input'!$N$159*(1+vanilla7)^0.5)-SUM($N260:P260),('RFM input'!$N$159*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F261),('RFM input'!$O$159*(1+vanilla8)^0.5)-SUM($O261:O261),('RFM input'!$O$159*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F261),('RFM input'!$O$159*(1+vanilla8)^0.5)-SUM($O261:P261),('RFM input'!$O$159*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F262),('RFM input'!$P$159*(1+vanilla9)^0.5)-SUM($P262:P262),('RFM input'!$P$159*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H214,-SUM(H252:H263))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I214,-SUM(I252:I263))","v":0},{"$f":"IF(COUNT($H264:I264)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J214,-SUM(J252:J263)))","v":0},{"$f":"IF(COUNT($H264:J264)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K214,-SUM(K252:K263)))","v":0},{"$f":"IF(COUNT($H264:K264)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L214,-SUM(L252:L263)))","v":0},{"$f":"IF(COUNT($H264:L264)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M214,-SUM(M252:M263)))","v":0},{"$f":"IF(COUNT($H264:M264)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N214,-SUM(N252:N263)))","v":0},{"$f":"IF(COUNT($H264:N264)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O214,-SUM(O252:O263)))","v":0},{"$f":"IF(COUNT($H264:O264)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P214,-SUM(P252:P263)))","v":0},{"$f":"IF(COUNT($H264:P264)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q214,-SUM(Q252:Q263)))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G265:G265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(I$3>A18remlife,A18value-SUM($G265:H265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(J$3>A18remlife,A18value-SUM($G265:I265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(K$3>A18remlife,A18value-SUM($G265:J265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(L$3>A18remlife,A18value-SUM($G265:K265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(M$3>A18remlife,A18value-SUM($G265:L265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(N$3>A18remlife,A18value-SUM($G265:M265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(O$3>A18remlife,A18value-SUM($G265:N265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(P$3>A18remlife,A18value-SUM($G265:O265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G265:P265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:H267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:I267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:J267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:K267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:L267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:M267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:N267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:O267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F267),('RFM input'!$H$160*(1+vanilla1)^0.5)-SUM($H267:P267),('RFM input'!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F268),('RFM input'!$I$160*(1+vanilla2)^0.5)-SUM($I268:I268),('RFM input'!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F268),('RFM input'!$I$160*(1+vanilla2)^0.5)-SUM($I268:J268),('RFM input'!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F268),('RFM input'!$I$160*(1+vanilla2)^0.5)-SUM($I268:K268),('RFM input'!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F268),('RFM input'!$I$160*(1+vanilla2)^0.5)-SUM($I268:L268),('RFM input'!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F268),('RFM input'!$I$160*(1+vanilla2)^0.5)-SUM($I268:M268),('RFM input'!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F268),('RFM input'!$I$160*(1+vanilla2)^0.5)-SUM($I268:N268),('RFM input'!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F268),('RFM input'!$I$160*(1+vanilla2)^0.5)-SUM($I268:O268),('RFM input'!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F268),('RFM input'!$I$160*(1+vanilla2)^0.5)-SUM($I268:P268),('RFM input'!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F269),('RFM input'!$J$160*(1+vanilla3)^0.5)-SUM($J269:J269),('RFM input'!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F269),('RFM input'!$J$160*(1+vanilla3)^0.5)-SUM($J269:K269),('RFM input'!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F269),('RFM input'!$J$160*(1+vanilla3)^0.5)-SUM($J269:L269),('RFM input'!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F269),('RFM input'!$J$160*(1+vanilla3)^0.5)-SUM($J269:M269),('RFM input'!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F269),('RFM input'!$J$160*(1+vanilla3)^0.5)-SUM($J269:N269),('RFM input'!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F269),('RFM input'!$J$160*(1+vanilla3)^0.5)-SUM($J269:O269),('RFM input'!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F269),('RFM input'!$J$160*(1+vanilla3)^0.5)-SUM($J269:P269),('RFM input'!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F270),('RFM input'!$K$160*(1+vanilla4)^0.5)-SUM($K270:K270),('RFM input'!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F270),('RFM input'!$K$160*(1+vanilla4)^0.5)-SUM($K270:L270),('RFM input'!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F270),('RFM input'!$K$160*(1+vanilla4)^0.5)-SUM($K270:M270),('RFM input'!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F270),('RFM input'!$K$160*(1+vanilla4)^0.5)-SUM($K270:N270),('RFM input'!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F270),('RFM input'!$K$160*(1+vanilla4)^0.5)-SUM($K270:O270),('RFM input'!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F270),('RFM input'!$K$160*(1+vanilla4)^0.5)-SUM($K270:P270),('RFM input'!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F271),('RFM input'!$L$160*(1+vanilla5)^0.5)-SUM($L271:L271),('RFM input'!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F271),('RFM input'!$L$160*(1+vanilla5)^0.5)-SUM($L271:M271),('RFM input'!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F271),('RFM input'!$L$160*(1+vanilla5)^0.5)-SUM($L271:N271),('RFM input'!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F271),('RFM input'!$L$160*(1+vanilla5)^0.5)-SUM($L271:O271),('RFM input'!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F271),('RFM input'!$L$160*(1+vanilla5)^0.5)-SUM($L271:P271),('RFM input'!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F272),('RFM input'!$M$160*(1+vanilla6)^0.5)-SUM($M272:M272),('RFM input'!$M$160*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F272),('RFM input'!$M$160*(1+vanilla6)^0.5)-SUM($M272:N272),('RFM input'!$M$160*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F272),('RFM input'!$M$160*(1+vanilla6)^0.5)-SUM($M272:O272),('RFM input'!$M$160*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F272),('RFM input'!$M$160*(1+vanilla6)^0.5)-SUM($M272:P272),('RFM input'!$M$160*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F273),('RFM input'!$N$160*(1+vanilla7)^0.5)-SUM($N273:N273),('RFM input'!$N$160*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F273),('RFM input'!$N$160*(1+vanilla7)^0.5)-SUM($N273:O273),('RFM input'!$N$160*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F273),('RFM input'!$N$160*(1+vanilla7)^0.5)-SUM($N273:P273),('RFM input'!$N$160*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F274),('RFM input'!$O$160*(1+vanilla8)^0.5)-SUM($O274:O274),('RFM input'!$O$160*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F274),('RFM input'!$O$160*(1+vanilla8)^0.5)-SUM($O274:P274),('RFM input'!$O$160*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F275),('RFM input'!$P$160*(1+vanilla9)^0.5)-SUM($P275:P275),('RFM input'!$P$160*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H215,-SUM(H265:H276))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I215,-SUM(I265:I276))","v":0},{"$f":"IF(COUNT($H277:I277)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J215,-SUM(J265:J276)))","v":0},{"$f":"IF(COUNT($H277:J277)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K215,-SUM(K265:K276)))","v":0},{"$f":"IF(COUNT($H277:K277)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L215,-SUM(L265:L276)))","v":0},{"$f":"IF(COUNT($H277:L277)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M215,-SUM(M265:M276)))","v":0},{"$f":"IF(COUNT($H277:M277)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N215,-SUM(N265:N276)))","v":0},{"$f":"IF(COUNT($H277:N277)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O215,-SUM(O265:O276)))","v":0},{"$f":"IF(COUNT($H277:O277)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P215,-SUM(P265:P276)))","v":0},{"$f":"IF(COUNT($H277:P277)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q215,-SUM(Q265:Q276)))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G278:G278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(I$3>A19remlife,A19value-SUM($G278:H278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(J$3>A19remlife,A19value-SUM($G278:I278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(K$3>A19remlife,A19value-SUM($G278:J278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(L$3>A19remlife,A19value-SUM($G278:K278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(M$3>A19remlife,A19value-SUM($G278:L278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(N$3>A19remlife,A19value-SUM($G278:M278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(O$3>A19remlife,A19value-SUM($G278:N278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(P$3>A19remlife,A19value-SUM($G278:O278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G278:P278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:H280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:I280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:J280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:K280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:L280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:M280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:N280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:O280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F280),('RFM input'!$H$161*(1+vanilla1)^0.5)-SUM($H280:P280),('RFM input'!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F281),('RFM input'!$I$161*(1+vanilla2)^0.5)-SUM($I281:I281),('RFM input'!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F281),('RFM input'!$I$161*(1+vanilla2)^0.5)-SUM($I281:J281),('RFM input'!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F281),('RFM input'!$I$161*(1+vanilla2)^0.5)-SUM($I281:K281),('RFM input'!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F281),('RFM input'!$I$161*(1+vanilla2)^0.5)-SUM($I281:L281),('RFM input'!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F281),('RFM input'!$I$161*(1+vanilla2)^0.5)-SUM($I281:M281),('RFM input'!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F281),('RFM input'!$I$161*(1+vanilla2)^0.5)-SUM($I281:N281),('RFM input'!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F281),('RFM input'!$I$161*(1+vanilla2)^0.5)-SUM($I281:O281),('RFM input'!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F281),('RFM input'!$I$161*(1+vanilla2)^0.5)-SUM($I281:P281),('RFM input'!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F282),('RFM input'!$J$161*(1+vanilla3)^0.5)-SUM($J282:J282),('RFM input'!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F282),('RFM input'!$J$161*(1+vanilla3)^0.5)-SUM($J282:K282),('RFM input'!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F282),('RFM input'!$J$161*(1+vanilla3)^0.5)-SUM($J282:L282),('RFM input'!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F282),('RFM input'!$J$161*(1+vanilla3)^0.5)-SUM($J282:M282),('RFM input'!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F282),('RFM input'!$J$161*(1+vanilla3)^0.5)-SUM($J282:N282),('RFM input'!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F282),('RFM input'!$J$161*(1+vanilla3)^0.5)-SUM($J282:O282),('RFM input'!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F282),('RFM input'!$J$161*(1+vanilla3)^0.5)-SUM($J282:P282),('RFM input'!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F283),('RFM input'!$K$161*(1+vanilla4)^0.5)-SUM($K283:K283),('RFM input'!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F283),('RFM input'!$K$161*(1+vanilla4)^0.5)-SUM($K283:L283),('RFM input'!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F283),('RFM input'!$K$161*(1+vanilla4)^0.5)-SUM($K283:M283),('RFM input'!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F283),('RFM input'!$K$161*(1+vanilla4)^0.5)-SUM($K283:N283),('RFM input'!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F283),('RFM input'!$K$161*(1+vanilla4)^0.5)-SUM($K283:O283),('RFM input'!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F283),('RFM input'!$K$161*(1+vanilla4)^0.5)-SUM($K283:P283),('RFM input'!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F284),('RFM input'!$L$161*(1+vanilla5)^0.5)-SUM($L284:L284),('RFM input'!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F284),('RFM input'!$L$161*(1+vanilla5)^0.5)-SUM($L284:M284),('RFM input'!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F284),('RFM input'!$L$161*(1+vanilla5)^0.5)-SUM($L284:N284),('RFM input'!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F284),('RFM input'!$L$161*(1+vanilla5)^0.5)-SUM($L284:O284),('RFM input'!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F284),('RFM input'!$L$161*(1+vanilla5)^0.5)-SUM($L284:P284),('RFM input'!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F285),('RFM input'!$M$161*(1+vanilla6)^0.5)-SUM($M285:M285),('RFM input'!$M$161*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F285),('RFM input'!$M$161*(1+vanilla6)^0.5)-SUM($M285:N285),('RFM input'!$M$161*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F285),('RFM input'!$M$161*(1+vanilla6)^0.5)-SUM($M285:O285),('RFM input'!$M$161*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F285),('RFM input'!$M$161*(1+vanilla6)^0.5)-SUM($M285:P285),('RFM input'!$M$161*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F286),('RFM input'!$N$161*(1+vanilla7)^0.5)-SUM($N286:N286),('RFM input'!$N$161*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F286),('RFM input'!$N$161*(1+vanilla7)^0.5)-SUM($N286:O286),('RFM input'!$N$161*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F286),('RFM input'!$N$161*(1+vanilla7)^0.5)-SUM($N286:P286),('RFM input'!$N$161*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F287),('RFM input'!$O$161*(1+vanilla8)^0.5)-SUM($O287:O287),('RFM input'!$O$161*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F287),('RFM input'!$O$161*(1+vanilla8)^0.5)-SUM($O287:P287),('RFM input'!$O$161*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F288),('RFM input'!$P$161*(1+vanilla9)^0.5)-SUM($P288:P288),('RFM input'!$P$161*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H216,-SUM(H278:H289))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I216,-SUM(I278:I289))","v":0},{"$f":"IF(COUNT($H290:I290)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J216,-SUM(J278:J289)))","v":0},{"$f":"IF(COUNT($H290:J290)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K216,-SUM(K278:K289)))","v":0},{"$f":"IF(COUNT($H290:K290)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L216,-SUM(L278:L289)))","v":0},{"$f":"IF(COUNT($H290:L290)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M216,-SUM(M278:M289)))","v":0},{"$f":"IF(COUNT($H290:M290)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N216,-SUM(N278:N289)))","v":0},{"$f":"IF(COUNT($H290:N290)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O216,-SUM(O278:O289)))","v":0},{"$f":"IF(COUNT($H290:O290)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P216,-SUM(P278:P289)))","v":0},{"$f":"IF(COUNT($H290:P290)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q216,-SUM(Q278:Q289)))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G291:G291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($G291:H291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($G291:I291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($G291:J291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($G291:K291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($G291:L291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($G291:M291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($G291:N291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($G291:O291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G291:P291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:H293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:I293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:J293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:K293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:L293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:M293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:N293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:O293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F293),('RFM input'!$H$162*(1+vanilla1)^0.5)-SUM($H293:P293),('RFM input'!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F294),('RFM input'!$I$162*(1+vanilla2)^0.5)-SUM($I294:I294),('RFM input'!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F294),('RFM input'!$I$162*(1+vanilla2)^0.5)-SUM($I294:J294),('RFM input'!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F294),('RFM input'!$I$162*(1+vanilla2)^0.5)-SUM($I294:K294),('RFM input'!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F294),('RFM input'!$I$162*(1+vanilla2)^0.5)-SUM($I294:L294),('RFM input'!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F294),('RFM input'!$I$162*(1+vanilla2)^0.5)-SUM($I294:M294),('RFM input'!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F294),('RFM input'!$I$162*(1+vanilla2)^0.5)-SUM($I294:N294),('RFM input'!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F294),('RFM input'!$I$162*(1+vanilla2)^0.5)-SUM($I294:O294),('RFM input'!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F294),('RFM input'!$I$162*(1+vanilla2)^0.5)-SUM($I294:P294),('RFM input'!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F295),('RFM input'!$J$162*(1+vanilla3)^0.5)-SUM($J295:J295),('RFM input'!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F295),('RFM input'!$J$162*(1+vanilla3)^0.5)-SUM($J295:K295),('RFM input'!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F295),('RFM input'!$J$162*(1+vanilla3)^0.5)-SUM($J295:L295),('RFM input'!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F295),('RFM input'!$J$162*(1+vanilla3)^0.5)-SUM($J295:M295),('RFM input'!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F295),('RFM input'!$J$162*(1+vanilla3)^0.5)-SUM($J295:N295),('RFM input'!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F295),('RFM input'!$J$162*(1+vanilla3)^0.5)-SUM($J295:O295),('RFM input'!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F295),('RFM input'!$J$162*(1+vanilla3)^0.5)-SUM($J295:P295),('RFM input'!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F296),('RFM input'!$K$162*(1+vanilla4)^0.5)-SUM($K296:K296),('RFM input'!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F296),('RFM input'!$K$162*(1+vanilla4)^0.5)-SUM($K296:L296),('RFM input'!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F296),('RFM input'!$K$162*(1+vanilla4)^0.5)-SUM($K296:M296),('RFM input'!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F296),('RFM input'!$K$162*(1+vanilla4)^0.5)-SUM($K296:N296),('RFM input'!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F296),('RFM input'!$K$162*(1+vanilla4)^0.5)-SUM($K296:O296),('RFM input'!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F296),('RFM input'!$K$162*(1+vanilla4)^0.5)-SUM($K296:P296),('RFM input'!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F297),('RFM input'!$L$162*(1+vanilla5)^0.5)-SUM($L297:L297),('RFM input'!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F297),('RFM input'!$L$162*(1+vanilla5)^0.5)-SUM($L297:M297),('RFM input'!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F297),('RFM input'!$L$162*(1+vanilla5)^0.5)-SUM($L297:N297),('RFM input'!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F297),('RFM input'!$L$162*(1+vanilla5)^0.5)-SUM($L297:O297),('RFM input'!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F297),('RFM input'!$L$162*(1+vanilla5)^0.5)-SUM($L297:P297),('RFM input'!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F298),('RFM input'!$M$162*(1+vanilla6)^0.5)-SUM($M298:M298),('RFM input'!$M$162*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F298),('RFM input'!$M$162*(1+vanilla6)^0.5)-SUM($M298:N298),('RFM input'!$M$162*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F298),('RFM input'!$M$162*(1+vanilla6)^0.5)-SUM($M298:O298),('RFM input'!$M$162*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F298),('RFM input'!$M$162*(1+vanilla6)^0.5)-SUM($M298:P298),('RFM input'!$M$162*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F299),('RFM input'!$N$162*(1+vanilla7)^0.5)-SUM($N299:N299),('RFM input'!$N$162*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F299),('RFM input'!$N$162*(1+vanilla7)^0.5)-SUM($N299:O299),('RFM input'!$N$162*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F299),('RFM input'!$N$162*(1+vanilla7)^0.5)-SUM($N299:P299),('RFM input'!$N$162*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F300),('RFM input'!$O$162*(1+vanilla8)^0.5)-SUM($O300:O300),('RFM input'!$O$162*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F300),('RFM input'!$O$162*(1+vanilla8)^0.5)-SUM($O300:P300),('RFM input'!$O$162*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F301),('RFM input'!$P$162*(1+vanilla9)^0.5)-SUM($P301:P301),('RFM input'!$P$162*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H217,-SUM(H291:H302))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I217,-SUM(I291:I302))","v":0},{"$f":"IF(COUNT($H303:I303)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J217,-SUM(J291:J302)))","v":0},{"$f":"IF(COUNT($H303:J303)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K217,-SUM(K291:K302)))","v":0},{"$f":"IF(COUNT($H303:K303)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L217,-SUM(L291:L302)))","v":0},{"$f":"IF(COUNT($H303:L303)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M217,-SUM(M291:M302)))","v":0},{"$f":"IF(COUNT($H303:M303)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N217,-SUM(N291:N302)))","v":0},{"$f":"IF(COUNT($H303:N303)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O217,-SUM(O291:O302)))","v":0},{"$f":"IF(COUNT($H303:O303)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P217,-SUM(P291:P302)))","v":0},{"$f":"IF(COUNT($H303:P303)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q217,-SUM(Q291:Q302)))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G304:G304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(I$3>A21remlife,A21value-SUM($G304:H304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(J$3>A21remlife,A21value-SUM($G304:I304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(K$3>A21remlife,A21value-SUM($G304:J304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(L$3>A21remlife,A21value-SUM($G304:K304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(M$3>A21remlife,A21value-SUM($G304:L304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(N$3>A21remlife,A21value-SUM($G304:M304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(O$3>A21remlife,A21value-SUM($G304:N304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(P$3>A21remlife,A21value-SUM($G304:O304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G304:P304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:H306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:I306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:J306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:K306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:L306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:M306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:N306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:O306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F306),('RFM input'!$H$163*(1+vanilla1)^0.5)-SUM($H306:P306),('RFM input'!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F307),('RFM input'!$I$163*(1+vanilla2)^0.5)-SUM($I307:I307),('RFM input'!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F307),('RFM input'!$I$163*(1+vanilla2)^0.5)-SUM($I307:J307),('RFM input'!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F307),('RFM input'!$I$163*(1+vanilla2)^0.5)-SUM($I307:K307),('RFM input'!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F307),('RFM input'!$I$163*(1+vanilla2)^0.5)-SUM($I307:L307),('RFM input'!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F307),('RFM input'!$I$163*(1+vanilla2)^0.5)-SUM($I307:M307),('RFM input'!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F307),('RFM input'!$I$163*(1+vanilla2)^0.5)-SUM($I307:N307),('RFM input'!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F307),('RFM input'!$I$163*(1+vanilla2)^0.5)-SUM($I307:O307),('RFM input'!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F307),('RFM input'!$I$163*(1+vanilla2)^0.5)-SUM($I307:P307),('RFM input'!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F308),('RFM input'!$J$163*(1+vanilla3)^0.5)-SUM($J308:J308),('RFM input'!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F308),('RFM input'!$J$163*(1+vanilla3)^0.5)-SUM($J308:K308),('RFM input'!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F308),('RFM input'!$J$163*(1+vanilla3)^0.5)-SUM($J308:L308),('RFM input'!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F308),('RFM input'!$J$163*(1+vanilla3)^0.5)-SUM($J308:M308),('RFM input'!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F308),('RFM input'!$J$163*(1+vanilla3)^0.5)-SUM($J308:N308),('RFM input'!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F308),('RFM input'!$J$163*(1+vanilla3)^0.5)-SUM($J308:O308),('RFM input'!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F308),('RFM input'!$J$163*(1+vanilla3)^0.5)-SUM($J308:P308),('RFM input'!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F309),('RFM input'!$K$163*(1+vanilla4)^0.5)-SUM($K309:K309),('RFM input'!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F309),('RFM input'!$K$163*(1+vanilla4)^0.5)-SUM($K309:L309),('RFM input'!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F309),('RFM input'!$K$163*(1+vanilla4)^0.5)-SUM($K309:M309),('RFM input'!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F309),('RFM input'!$K$163*(1+vanilla4)^0.5)-SUM($K309:N309),('RFM input'!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F309),('RFM input'!$K$163*(1+vanilla4)^0.5)-SUM($K309:O309),('RFM input'!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F309),('RFM input'!$K$163*(1+vanilla4)^0.5)-SUM($K309:P309),('RFM input'!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F310),('RFM input'!$L$163*(1+vanilla5)^0.5)-SUM($L310:L310),('RFM input'!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F310),('RFM input'!$L$163*(1+vanilla5)^0.5)-SUM($L310:M310),('RFM input'!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F310),('RFM input'!$L$163*(1+vanilla5)^0.5)-SUM($L310:N310),('RFM input'!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F310),('RFM input'!$L$163*(1+vanilla5)^0.5)-SUM($L310:O310),('RFM input'!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F310),('RFM input'!$L$163*(1+vanilla5)^0.5)-SUM($L310:P310),('RFM input'!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F311),('RFM input'!$M$163*(1+vanilla6)^0.5)-SUM($M311:M311),('RFM input'!$M$163*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F311),('RFM input'!$M$163*(1+vanilla6)^0.5)-SUM($M311:N311),('RFM input'!$M$163*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F311),('RFM input'!$M$163*(1+vanilla6)^0.5)-SUM($M311:O311),('RFM input'!$M$163*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F311),('RFM input'!$M$163*(1+vanilla6)^0.5)-SUM($M311:P311),('RFM input'!$M$163*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F312),('RFM input'!$N$163*(1+vanilla7)^0.5)-SUM($N312:N312),('RFM input'!$N$163*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F312),('RFM input'!$N$163*(1+vanilla7)^0.5)-SUM($N312:O312),('RFM input'!$N$163*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F312),('RFM input'!$N$163*(1+vanilla7)^0.5)-SUM($N312:P312),('RFM input'!$N$163*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F313),('RFM input'!$O$163*(1+vanilla8)^0.5)-SUM($O313:O313),('RFM input'!$O$163*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F313),('RFM input'!$O$163*(1+vanilla8)^0.5)-SUM($O313:P313),('RFM input'!$O$163*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F314),('RFM input'!$P$163*(1+vanilla9)^0.5)-SUM($P314:P314),('RFM input'!$P$163*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H218,-SUM(H304:H315))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I218,-SUM(I304:I315))","v":0},{"$f":"IF(COUNT($H316:I316)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J218,-SUM(J304:J315)))","v":0},{"$f":"IF(COUNT($H316:J316)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K218,-SUM(K304:K315)))","v":0},{"$f":"IF(COUNT($H316:K316)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L218,-SUM(L304:L315)))","v":0},{"$f":"IF(COUNT($H316:L316)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M218,-SUM(M304:M315)))","v":0},{"$f":"IF(COUNT($H316:M316)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N218,-SUM(N304:N315)))","v":0},{"$f":"IF(COUNT($H316:N316)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O218,-SUM(O304:O315)))","v":0},{"$f":"IF(COUNT($H316:O316)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P218,-SUM(P304:P315)))","v":0},{"$f":"IF(COUNT($H316:P316)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q218,-SUM(Q304:Q315)))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G317:G317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(I$3>A22remlife,A22value-SUM($G317:H317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(J$3>A22remlife,A22value-SUM($G317:I317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(K$3>A22remlife,A22value-SUM($G317:J317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($G317:K317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($G317:L317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($G317:M317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($G317:N317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($G317:O317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G317:P317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:H319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:I319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:J319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:K319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:L319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:M319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:N319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:O319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F319),('RFM input'!$H$164*(1+vanilla1)^0.5)-SUM($H319:P319),('RFM input'!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F320),('RFM input'!$I$164*(1+vanilla2)^0.5)-SUM($I320:I320),('RFM input'!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F320),('RFM input'!$I$164*(1+vanilla2)^0.5)-SUM($I320:J320),('RFM input'!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F320),('RFM input'!$I$164*(1+vanilla2)^0.5)-SUM($I320:K320),('RFM input'!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F320),('RFM input'!$I$164*(1+vanilla2)^0.5)-SUM($I320:L320),('RFM input'!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F320),('RFM input'!$I$164*(1+vanilla2)^0.5)-SUM($I320:M320),('RFM input'!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F320),('RFM input'!$I$164*(1+vanilla2)^0.5)-SUM($I320:N320),('RFM input'!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F320),('RFM input'!$I$164*(1+vanilla2)^0.5)-SUM($I320:O320),('RFM input'!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F320),('RFM input'!$I$164*(1+vanilla2)^0.5)-SUM($I320:P320),('RFM input'!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F321),('RFM input'!$J$164*(1+vanilla3)^0.5)-SUM($J321:J321),('RFM input'!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F321),('RFM input'!$J$164*(1+vanilla3)^0.5)-SUM($J321:K321),('RFM input'!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F321),('RFM input'!$J$164*(1+vanilla3)^0.5)-SUM($J321:L321),('RFM input'!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F321),('RFM input'!$J$164*(1+vanilla3)^0.5)-SUM($J321:M321),('RFM input'!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F321),('RFM input'!$J$164*(1+vanilla3)^0.5)-SUM($J321:N321),('RFM input'!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F321),('RFM input'!$J$164*(1+vanilla3)^0.5)-SUM($J321:O321),('RFM input'!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F321),('RFM input'!$J$164*(1+vanilla3)^0.5)-SUM($J321:P321),('RFM input'!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F322),('RFM input'!$K$164*(1+vanilla4)^0.5)-SUM($K322:K322),('RFM input'!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F322),('RFM input'!$K$164*(1+vanilla4)^0.5)-SUM($K322:L322),('RFM input'!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F322),('RFM input'!$K$164*(1+vanilla4)^0.5)-SUM($K322:M322),('RFM input'!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F322),('RFM input'!$K$164*(1+vanilla4)^0.5)-SUM($K322:N322),('RFM input'!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F322),('RFM input'!$K$164*(1+vanilla4)^0.5)-SUM($K322:O322),('RFM input'!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F322),('RFM input'!$K$164*(1+vanilla4)^0.5)-SUM($K322:P322),('RFM input'!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F323),('RFM input'!$L$164*(1+vanilla5)^0.5)-SUM($L323:L323),('RFM input'!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F323),('RFM input'!$L$164*(1+vanilla5)^0.5)-SUM($L323:M323),('RFM input'!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F323),('RFM input'!$L$164*(1+vanilla5)^0.5)-SUM($L323:N323),('RFM input'!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F323),('RFM input'!$L$164*(1+vanilla5)^0.5)-SUM($L323:O323),('RFM input'!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F323),('RFM input'!$L$164*(1+vanilla5)^0.5)-SUM($L323:P323),('RFM input'!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F324),('RFM input'!$M$164*(1+vanilla6)^0.5)-SUM($M324:M324),('RFM input'!$M$164*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F324),('RFM input'!$M$164*(1+vanilla6)^0.5)-SUM($M324:N324),('RFM input'!$M$164*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F324),('RFM input'!$M$164*(1+vanilla6)^0.5)-SUM($M324:O324),('RFM input'!$M$164*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F324),('RFM input'!$M$164*(1+vanilla6)^0.5)-SUM($M324:P324),('RFM input'!$M$164*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F325),('RFM input'!$N$164*(1+vanilla7)^0.5)-SUM($N325:N325),('RFM input'!$N$164*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F325),('RFM input'!$N$164*(1+vanilla7)^0.5)-SUM($N325:O325),('RFM input'!$N$164*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F325),('RFM input'!$N$164*(1+vanilla7)^0.5)-SUM($N325:P325),('RFM input'!$N$164*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F326),('RFM input'!$O$164*(1+vanilla8)^0.5)-SUM($O326:O326),('RFM input'!$O$164*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F326),('RFM input'!$O$164*(1+vanilla8)^0.5)-SUM($O326:P326),('RFM input'!$O$164*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F327),('RFM input'!$P$164*(1+vanilla9)^0.5)-SUM($P327:P327),('RFM input'!$P$164*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H219,-SUM(H317:H328))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I219,-SUM(I317:I328))","v":0},{"$f":"IF(COUNT($H329:I329)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J219,-SUM(J317:J328)))","v":0},{"$f":"IF(COUNT($H329:J329)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K219,-SUM(K317:K328)))","v":0},{"$f":"IF(COUNT($H329:K329)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L219,-SUM(L317:L328)))","v":0},{"$f":"IF(COUNT($H329:L329)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M219,-SUM(M317:M328)))","v":0},{"$f":"IF(COUNT($H329:M329)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N219,-SUM(N317:N328)))","v":0},{"$f":"IF(COUNT($H329:N329)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O219,-SUM(O317:O328)))","v":0},{"$f":"IF(COUNT($H329:O329)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P219,-SUM(P317:P328)))","v":0},{"$f":"IF(COUNT($H329:P329)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q219,-SUM(Q317:Q328)))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G330:G330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(I$3>A23remlife,A23value-SUM($G330:H330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(J$3>A23remlife,A23value-SUM($G330:I330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(K$3>A23remlife,A23value-SUM($G330:J330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(L$3>A23remlife,A23value-SUM($G330:K330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(M$3>A23remlife,A23value-SUM($G330:L330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(N$3>A23remlife,A23value-SUM($G330:M330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(O$3>A23remlife,A23value-SUM($G330:N330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(P$3>A23remlife,A23value-SUM($G330:O330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G330:P330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:H332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:I332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:J332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:K332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:L332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:M332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:N332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:O332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F332),('RFM input'!$H$165*(1+vanilla1)^0.5)-SUM($H332:P332),('RFM input'!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F333),('RFM input'!$I$165*(1+vanilla2)^0.5)-SUM($I333:I333),('RFM input'!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F333),('RFM input'!$I$165*(1+vanilla2)^0.5)-SUM($I333:J333),('RFM input'!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F333),('RFM input'!$I$165*(1+vanilla2)^0.5)-SUM($I333:K333),('RFM input'!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F333),('RFM input'!$I$165*(1+vanilla2)^0.5)-SUM($I333:L333),('RFM input'!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F333),('RFM input'!$I$165*(1+vanilla2)^0.5)-SUM($I333:M333),('RFM input'!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F333),('RFM input'!$I$165*(1+vanilla2)^0.5)-SUM($I333:N333),('RFM input'!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F333),('RFM input'!$I$165*(1+vanilla2)^0.5)-SUM($I333:O333),('RFM input'!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F333),('RFM input'!$I$165*(1+vanilla2)^0.5)-SUM($I333:P333),('RFM input'!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F334),('RFM input'!$J$165*(1+vanilla3)^0.5)-SUM($J334:J334),('RFM input'!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F334),('RFM input'!$J$165*(1+vanilla3)^0.5)-SUM($J334:K334),('RFM input'!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F334),('RFM input'!$J$165*(1+vanilla3)^0.5)-SUM($J334:L334),('RFM input'!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F334),('RFM input'!$J$165*(1+vanilla3)^0.5)-SUM($J334:M334),('RFM input'!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F334),('RFM input'!$J$165*(1+vanilla3)^0.5)-SUM($J334:N334),('RFM input'!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F334),('RFM input'!$J$165*(1+vanilla3)^0.5)-SUM($J334:O334),('RFM input'!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F334),('RFM input'!$J$165*(1+vanilla3)^0.5)-SUM($J334:P334),('RFM input'!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F335),('RFM input'!$K$165*(1+vanilla4)^0.5)-SUM($K335:K335),('RFM input'!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F335),('RFM input'!$K$165*(1+vanilla4)^0.5)-SUM($K335:L335),('RFM input'!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F335),('RFM input'!$K$165*(1+vanilla4)^0.5)-SUM($K335:M335),('RFM input'!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F335),('RFM input'!$K$165*(1+vanilla4)^0.5)-SUM($K335:N335),('RFM input'!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F335),('RFM input'!$K$165*(1+vanilla4)^0.5)-SUM($K335:O335),('RFM input'!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F335),('RFM input'!$K$165*(1+vanilla4)^0.5)-SUM($K335:P335),('RFM input'!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F336),('RFM input'!$L$165*(1+vanilla5)^0.5)-SUM($L336:L336),('RFM input'!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F336),('RFM input'!$L$165*(1+vanilla5)^0.5)-SUM($L336:M336),('RFM input'!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F336),('RFM input'!$L$165*(1+vanilla5)^0.5)-SUM($L336:N336),('RFM input'!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F336),('RFM input'!$L$165*(1+vanilla5)^0.5)-SUM($L336:O336),('RFM input'!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F336),('RFM input'!$L$165*(1+vanilla5)^0.5)-SUM($L336:P336),('RFM input'!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F337),('RFM input'!$M$165*(1+vanilla6)^0.5)-SUM($M337:M337),('RFM input'!$M$165*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F337),('RFM input'!$M$165*(1+vanilla6)^0.5)-SUM($M337:N337),('RFM input'!$M$165*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F337),('RFM input'!$M$165*(1+vanilla6)^0.5)-SUM($M337:O337),('RFM input'!$M$165*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F337),('RFM input'!$M$165*(1+vanilla6)^0.5)-SUM($M337:P337),('RFM input'!$M$165*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F338),('RFM input'!$N$165*(1+vanilla7)^0.5)-SUM($N338:N338),('RFM input'!$N$165*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F338),('RFM input'!$N$165*(1+vanilla7)^0.5)-SUM($N338:O338),('RFM input'!$N$165*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F338),('RFM input'!$N$165*(1+vanilla7)^0.5)-SUM($N338:P338),('RFM input'!$N$165*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F339),('RFM input'!$O$165*(1+vanilla8)^0.5)-SUM($O339:O339),('RFM input'!$O$165*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F339),('RFM input'!$O$165*(1+vanilla8)^0.5)-SUM($O339:P339),('RFM input'!$O$165*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F340),('RFM input'!$P$165*(1+vanilla9)^0.5)-SUM($P340:P340),('RFM input'!$P$165*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H220,-SUM(H330:H341))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I220,-SUM(I330:I341))","v":0},{"$f":"IF(COUNT($H342:I342)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J220,-SUM(J330:J341)))","v":0},{"$f":"IF(COUNT($H342:J342)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K220,-SUM(K330:K341)))","v":0},{"$f":"IF(COUNT($H342:K342)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L220,-SUM(L330:L341)))","v":0},{"$f":"IF(COUNT($H342:L342)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M220,-SUM(M330:M341)))","v":0},{"$f":"IF(COUNT($H342:M342)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N220,-SUM(N330:N341)))","v":0},{"$f":"IF(COUNT($H342:N342)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O220,-SUM(O330:O341)))","v":0},{"$f":"IF(COUNT($H342:O342)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P220,-SUM(P330:P341)))","v":0},{"$f":"IF(COUNT($H342:P342)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q220,-SUM(Q330:Q341)))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G343:G343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(I$3>A24remlife,A24value-SUM($G343:H343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(J$3>A24remlife,A24value-SUM($G343:I343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(K$3>A24remlife,A24value-SUM($G343:J343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(L$3>A24remlife,A24value-SUM($G343:K343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(M$3>A24remlife,A24value-SUM($G343:L343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(N$3>A24remlife,A24value-SUM($G343:M343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(O$3>A24remlife,A24value-SUM($G343:N343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(P$3>A24remlife,A24value-SUM($G343:O343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G343:P343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:H345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:I345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:J345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:K345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:L345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:M345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:N345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:O345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F345),('RFM input'!$H$166*(1+vanilla1)^0.5)-SUM($H345:P345),('RFM input'!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F346),('RFM input'!$I$166*(1+vanilla2)^0.5)-SUM($I346:I346),('RFM input'!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F346),('RFM input'!$I$166*(1+vanilla2)^0.5)-SUM($I346:J346),('RFM input'!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F346),('RFM input'!$I$166*(1+vanilla2)^0.5)-SUM($I346:K346),('RFM input'!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F346),('RFM input'!$I$166*(1+vanilla2)^0.5)-SUM($I346:L346),('RFM input'!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F346),('RFM input'!$I$166*(1+vanilla2)^0.5)-SUM($I346:M346),('RFM input'!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F346),('RFM input'!$I$166*(1+vanilla2)^0.5)-SUM($I346:N346),('RFM input'!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F346),('RFM input'!$I$166*(1+vanilla2)^0.5)-SUM($I346:O346),('RFM input'!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F346),('RFM input'!$I$166*(1+vanilla2)^0.5)-SUM($I346:P346),('RFM input'!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F347),('RFM input'!$J$166*(1+vanilla3)^0.5)-SUM($J347:J347),('RFM input'!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F347),('RFM input'!$J$166*(1+vanilla3)^0.5)-SUM($J347:K347),('RFM input'!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F347),('RFM input'!$J$166*(1+vanilla3)^0.5)-SUM($J347:L347),('RFM input'!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F347),('RFM input'!$J$166*(1+vanilla3)^0.5)-SUM($J347:M347),('RFM input'!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F347),('RFM input'!$J$166*(1+vanilla3)^0.5)-SUM($J347:N347),('RFM input'!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F347),('RFM input'!$J$166*(1+vanilla3)^0.5)-SUM($J347:O347),('RFM input'!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F347),('RFM input'!$J$166*(1+vanilla3)^0.5)-SUM($J347:P347),('RFM input'!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F348),('RFM input'!$K$166*(1+vanilla4)^0.5)-SUM($K348:K348),('RFM input'!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F348),('RFM input'!$K$166*(1+vanilla4)^0.5)-SUM($K348:L348),('RFM input'!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F348),('RFM input'!$K$166*(1+vanilla4)^0.5)-SUM($K348:M348),('RFM input'!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F348),('RFM input'!$K$166*(1+vanilla4)^0.5)-SUM($K348:N348),('RFM input'!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F348),('RFM input'!$K$166*(1+vanilla4)^0.5)-SUM($K348:O348),('RFM input'!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F348),('RFM input'!$K$166*(1+vanilla4)^0.5)-SUM($K348:P348),('RFM input'!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F349),('RFM input'!$L$166*(1+vanilla5)^0.5)-SUM($L349:L349),('RFM input'!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F349),('RFM input'!$L$166*(1+vanilla5)^0.5)-SUM($L349:M349),('RFM input'!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F349),('RFM input'!$L$166*(1+vanilla5)^0.5)-SUM($L349:N349),('RFM input'!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F349),('RFM input'!$L$166*(1+vanilla5)^0.5)-SUM($L349:O349),('RFM input'!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F349),('RFM input'!$L$166*(1+vanilla5)^0.5)-SUM($L349:P349),('RFM input'!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F350),('RFM input'!$M$166*(1+vanilla6)^0.5)-SUM($M350:M350),('RFM input'!$M$166*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F350),('RFM input'!$M$166*(1+vanilla6)^0.5)-SUM($M350:N350),('RFM input'!$M$166*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F350),('RFM input'!$M$166*(1+vanilla6)^0.5)-SUM($M350:O350),('RFM input'!$M$166*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F350),('RFM input'!$M$166*(1+vanilla6)^0.5)-SUM($M350:P350),('RFM input'!$M$166*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F351),('RFM input'!$N$166*(1+vanilla7)^0.5)-SUM($N351:N351),('RFM input'!$N$166*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F351),('RFM input'!$N$166*(1+vanilla7)^0.5)-SUM($N351:O351),('RFM input'!$N$166*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F351),('RFM input'!$N$166*(1+vanilla7)^0.5)-SUM($N351:P351),('RFM input'!$N$166*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F352),('RFM input'!$O$166*(1+vanilla8)^0.5)-SUM($O352:O352),('RFM input'!$O$166*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F352),('RFM input'!$O$166*(1+vanilla8)^0.5)-SUM($O352:P352),('RFM input'!$O$166*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F353),('RFM input'!$P$166*(1+vanilla9)^0.5)-SUM($P353:P353),('RFM input'!$P$166*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H221,-SUM(H343:H354))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I221,-SUM(I343:I354))","v":0},{"$f":"IF(COUNT($H355:I355)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J221,-SUM(J343:J354)))","v":0},{"$f":"IF(COUNT($H355:J355)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K221,-SUM(K343:K354)))","v":0},{"$f":"IF(COUNT($H355:K355)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L221,-SUM(L343:L354)))","v":0},{"$f":"IF(COUNT($H355:L355)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M221,-SUM(M343:M354)))","v":0},{"$f":"IF(COUNT($H355:M355)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N221,-SUM(N343:N354)))","v":0},{"$f":"IF(COUNT($H355:N355)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O221,-SUM(O343:O354)))","v":0},{"$f":"IF(COUNT($H355:O355)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P221,-SUM(P343:P354)))","v":0},{"$f":"IF(COUNT($H355:P355)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q221,-SUM(Q343:Q354)))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G356:G356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(I$3>A25remlife,A25value-SUM($G356:H356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(J$3>A25remlife,A25value-SUM($G356:I356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(K$3>A25remlife,A25value-SUM($G356:J356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(L$3>A25remlife,A25value-SUM($G356:K356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(M$3>A25remlife,A25value-SUM($G356:L356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(N$3>A25remlife,A25value-SUM($G356:M356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(O$3>A25remlife,A25value-SUM($G356:N356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(P$3>A25remlife,A25value-SUM($G356:O356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G356:P356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:H358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:I358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:J358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:K358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:L358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:M358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:N358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:O358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F358),('RFM input'!$H$167*(1+vanilla1)^0.5)-SUM($H358:P358),('RFM input'!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F359),('RFM input'!$I$167*(1+vanilla2)^0.5)-SUM($I359:I359),('RFM input'!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F359),('RFM input'!$I$167*(1+vanilla2)^0.5)-SUM($I359:J359),('RFM input'!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F359),('RFM input'!$I$167*(1+vanilla2)^0.5)-SUM($I359:K359),('RFM input'!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F359),('RFM input'!$I$167*(1+vanilla2)^0.5)-SUM($I359:L359),('RFM input'!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F359),('RFM input'!$I$167*(1+vanilla2)^0.5)-SUM($I359:M359),('RFM input'!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F359),('RFM input'!$I$167*(1+vanilla2)^0.5)-SUM($I359:N359),('RFM input'!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F359),('RFM input'!$I$167*(1+vanilla2)^0.5)-SUM($I359:O359),('RFM input'!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F359),('RFM input'!$I$167*(1+vanilla2)^0.5)-SUM($I359:P359),('RFM input'!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F360),('RFM input'!$J$167*(1+vanilla3)^0.5)-SUM($J360:J360),('RFM input'!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F360),('RFM input'!$J$167*(1+vanilla3)^0.5)-SUM($J360:K360),('RFM input'!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F360),('RFM input'!$J$167*(1+vanilla3)^0.5)-SUM($J360:L360),('RFM input'!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F360),('RFM input'!$J$167*(1+vanilla3)^0.5)-SUM($J360:M360),('RFM input'!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F360),('RFM input'!$J$167*(1+vanilla3)^0.5)-SUM($J360:N360),('RFM input'!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F360),('RFM input'!$J$167*(1+vanilla3)^0.5)-SUM($J360:O360),('RFM input'!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F360),('RFM input'!$J$167*(1+vanilla3)^0.5)-SUM($J360:P360),('RFM input'!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F361),('RFM input'!$K$167*(1+vanilla4)^0.5)-SUM($K361:K361),('RFM input'!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F361),('RFM input'!$K$167*(1+vanilla4)^0.5)-SUM($K361:L361),('RFM input'!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F361),('RFM input'!$K$167*(1+vanilla4)^0.5)-SUM($K361:M361),('RFM input'!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F361),('RFM input'!$K$167*(1+vanilla4)^0.5)-SUM($K361:N361),('RFM input'!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F361),('RFM input'!$K$167*(1+vanilla4)^0.5)-SUM($K361:O361),('RFM input'!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F361),('RFM input'!$K$167*(1+vanilla4)^0.5)-SUM($K361:P361),('RFM input'!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F362),('RFM input'!$L$167*(1+vanilla5)^0.5)-SUM($L362:L362),('RFM input'!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F362),('RFM input'!$L$167*(1+vanilla5)^0.5)-SUM($L362:M362),('RFM input'!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F362),('RFM input'!$L$167*(1+vanilla5)^0.5)-SUM($L362:N362),('RFM input'!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F362),('RFM input'!$L$167*(1+vanilla5)^0.5)-SUM($L362:O362),('RFM input'!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F362),('RFM input'!$L$167*(1+vanilla5)^0.5)-SUM($L362:P362),('RFM input'!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F363),('RFM input'!$M$167*(1+vanilla6)^0.5)-SUM($M363:M363),('RFM input'!$M$167*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F363),('RFM input'!$M$167*(1+vanilla6)^0.5)-SUM($M363:N363),('RFM input'!$M$167*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F363),('RFM input'!$M$167*(1+vanilla6)^0.5)-SUM($M363:O363),('RFM input'!$M$167*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F363),('RFM input'!$M$167*(1+vanilla6)^0.5)-SUM($M363:P363),('RFM input'!$M$167*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F364),('RFM input'!$N$167*(1+vanilla7)^0.5)-SUM($N364:N364),('RFM input'!$N$167*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F364),('RFM input'!$N$167*(1+vanilla7)^0.5)-SUM($N364:O364),('RFM input'!$N$167*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F364),('RFM input'!$N$167*(1+vanilla7)^0.5)-SUM($N364:P364),('RFM input'!$N$167*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F365),('RFM input'!$O$167*(1+vanilla8)^0.5)-SUM($O365:O365),('RFM input'!$O$167*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F365),('RFM input'!$O$167*(1+vanilla8)^0.5)-SUM($O365:P365),('RFM input'!$O$167*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F366),('RFM input'!$P$167*(1+vanilla9)^0.5)-SUM($P366:P366),('RFM input'!$P$167*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H222,-SUM(H356:H367))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I222,-SUM(I356:I367))","v":0},{"$f":"IF(COUNT($H368:I368)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J222,-SUM(J356:J367)))","v":0},{"$f":"IF(COUNT($H368:J368)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K222,-SUM(K356:K367)))","v":0},{"$f":"IF(COUNT($H368:K368)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L222,-SUM(L356:L367)))","v":0},{"$f":"IF(COUNT($H368:L368)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M222,-SUM(M356:M367)))","v":0},{"$f":"IF(COUNT($H368:M368)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N222,-SUM(N356:N367)))","v":0},{"$f":"IF(COUNT($H368:N368)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O222,-SUM(O356:O367)))","v":0},{"$f":"IF(COUNT($H368:O368)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P222,-SUM(P356:P367)))","v":0},{"$f":"IF(COUNT($H368:P368)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q222,-SUM(Q356:Q367)))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G369:G369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(I$3>A26remlife,A26value-SUM($G369:H369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(J$3>A26remlife,A26value-SUM($G369:I369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(K$3>A26remlife,A26value-SUM($G369:J369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(L$3>A26remlife,A26value-SUM($G369:K369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(M$3>A26remlife,A26value-SUM($G369:L369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(N$3>A26remlife,A26value-SUM($G369:M369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(O$3>A26remlife,A26value-SUM($G369:N369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(P$3>A26remlife,A26value-SUM($G369:O369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G369:P369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:H371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:I371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:J371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:K371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:L371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:M371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:N371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:O371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F371),('RFM input'!$H$168*(1+vanilla1)^0.5)-SUM($H371:P371),('RFM input'!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F372),('RFM input'!$I$168*(1+vanilla2)^0.5)-SUM($I372:I372),('RFM input'!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F372),('RFM input'!$I$168*(1+vanilla2)^0.5)-SUM($I372:J372),('RFM input'!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F372),('RFM input'!$I$168*(1+vanilla2)^0.5)-SUM($I372:K372),('RFM input'!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F372),('RFM input'!$I$168*(1+vanilla2)^0.5)-SUM($I372:L372),('RFM input'!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F372),('RFM input'!$I$168*(1+vanilla2)^0.5)-SUM($I372:M372),('RFM input'!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F372),('RFM input'!$I$168*(1+vanilla2)^0.5)-SUM($I372:N372),('RFM input'!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F372),('RFM input'!$I$168*(1+vanilla2)^0.5)-SUM($I372:O372),('RFM input'!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F372),('RFM input'!$I$168*(1+vanilla2)^0.5)-SUM($I372:P372),('RFM input'!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F373),('RFM input'!$J$168*(1+vanilla3)^0.5)-SUM($J373:J373),('RFM input'!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F373),('RFM input'!$J$168*(1+vanilla3)^0.5)-SUM($J373:K373),('RFM input'!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F373),('RFM input'!$J$168*(1+vanilla3)^0.5)-SUM($J373:L373),('RFM input'!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F373),('RFM input'!$J$168*(1+vanilla3)^0.5)-SUM($J373:M373),('RFM input'!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F373),('RFM input'!$J$168*(1+vanilla3)^0.5)-SUM($J373:N373),('RFM input'!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F373),('RFM input'!$J$168*(1+vanilla3)^0.5)-SUM($J373:O373),('RFM input'!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F373),('RFM input'!$J$168*(1+vanilla3)^0.5)-SUM($J373:P373),('RFM input'!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F374),('RFM input'!$K$168*(1+vanilla4)^0.5)-SUM($K374:K374),('RFM input'!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F374),('RFM input'!$K$168*(1+vanilla4)^0.5)-SUM($K374:L374),('RFM input'!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F374),('RFM input'!$K$168*(1+vanilla4)^0.5)-SUM($K374:M374),('RFM input'!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F374),('RFM input'!$K$168*(1+vanilla4)^0.5)-SUM($K374:N374),('RFM input'!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F374),('RFM input'!$K$168*(1+vanilla4)^0.5)-SUM($K374:O374),('RFM input'!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F374),('RFM input'!$K$168*(1+vanilla4)^0.5)-SUM($K374:P374),('RFM input'!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F375),('RFM input'!$L$168*(1+vanilla5)^0.5)-SUM($L375:L375),('RFM input'!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F375),('RFM input'!$L$168*(1+vanilla5)^0.5)-SUM($L375:M375),('RFM input'!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F375),('RFM input'!$L$168*(1+vanilla5)^0.5)-SUM($L375:N375),('RFM input'!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F375),('RFM input'!$L$168*(1+vanilla5)^0.5)-SUM($L375:O375),('RFM input'!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F375),('RFM input'!$L$168*(1+vanilla5)^0.5)-SUM($L375:P375),('RFM input'!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F376),('RFM input'!$M$168*(1+vanilla6)^0.5)-SUM($M376:M376),('RFM input'!$M$168*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F376),('RFM input'!$M$168*(1+vanilla6)^0.5)-SUM($M376:N376),('RFM input'!$M$168*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F376),('RFM input'!$M$168*(1+vanilla6)^0.5)-SUM($M376:O376),('RFM input'!$M$168*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F376),('RFM input'!$M$168*(1+vanilla6)^0.5)-SUM($M376:P376),('RFM input'!$M$168*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F377),('RFM input'!$N$168*(1+vanilla7)^0.5)-SUM($N377:N377),('RFM input'!$N$168*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F377),('RFM input'!$N$168*(1+vanilla7)^0.5)-SUM($N377:O377),('RFM input'!$N$168*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F377),('RFM input'!$N$168*(1+vanilla7)^0.5)-SUM($N377:P377),('RFM input'!$N$168*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F378),('RFM input'!$O$168*(1+vanilla8)^0.5)-SUM($O378:O378),('RFM input'!$O$168*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F378),('RFM input'!$O$168*(1+vanilla8)^0.5)-SUM($O378:P378),('RFM input'!$O$168*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F379),('RFM input'!$P$168*(1+vanilla9)^0.5)-SUM($P379:P379),('RFM input'!$P$168*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H223,-SUM(H369:H380))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I223,-SUM(I369:I380))","v":0},{"$f":"IF(COUNT($H381:I381)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J223,-SUM(J369:J380)))","v":0},{"$f":"IF(COUNT($H381:J381)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K223,-SUM(K369:K380)))","v":0},{"$f":"IF(COUNT($H381:K381)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L223,-SUM(L369:L380)))","v":0},{"$f":"IF(COUNT($H381:L381)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M223,-SUM(M369:M380)))","v":0},{"$f":"IF(COUNT($H381:M381)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N223,-SUM(N369:N380)))","v":0},{"$f":"IF(COUNT($H381:N381)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O223,-SUM(O369:O380)))","v":0},{"$f":"IF(COUNT($H381:O381)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P223,-SUM(P369:P380)))","v":0},{"$f":"IF(COUNT($H381:P381)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q223,-SUM(Q369:Q380)))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G382:G382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(I$3>A27remlife,A27value-SUM($G382:H382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(J$3>A27remlife,A27value-SUM($G382:I382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(K$3>A27remlife,A27value-SUM($G382:J382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(L$3>A27remlife,A27value-SUM($G382:K382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(M$3>A27remlife,A27value-SUM($G382:L382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(N$3>A27remlife,A27value-SUM($G382:M382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(O$3>A27remlife,A27value-SUM($G382:N382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($G382:O382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G382:P382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:H384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:I384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:J384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:K384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:L384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:M384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:N384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:O384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F384),('RFM input'!$H$169*(1+vanilla1)^0.5)-SUM($H384:P384),('RFM input'!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F385),('RFM input'!$I$169*(1+vanilla2)^0.5)-SUM($I385:I385),('RFM input'!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F385),('RFM input'!$I$169*(1+vanilla2)^0.5)-SUM($I385:J385),('RFM input'!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F385),('RFM input'!$I$169*(1+vanilla2)^0.5)-SUM($I385:K385),('RFM input'!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F385),('RFM input'!$I$169*(1+vanilla2)^0.5)-SUM($I385:L385),('RFM input'!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F385),('RFM input'!$I$169*(1+vanilla2)^0.5)-SUM($I385:M385),('RFM input'!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F385),('RFM input'!$I$169*(1+vanilla2)^0.5)-SUM($I385:N385),('RFM input'!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F385),('RFM input'!$I$169*(1+vanilla2)^0.5)-SUM($I385:O385),('RFM input'!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F385),('RFM input'!$I$169*(1+vanilla2)^0.5)-SUM($I385:P385),('RFM input'!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F386),('RFM input'!$J$169*(1+vanilla3)^0.5)-SUM($J386:J386),('RFM input'!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F386),('RFM input'!$J$169*(1+vanilla3)^0.5)-SUM($J386:K386),('RFM input'!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F386),('RFM input'!$J$169*(1+vanilla3)^0.5)-SUM($J386:L386),('RFM input'!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F386),('RFM input'!$J$169*(1+vanilla3)^0.5)-SUM($J386:M386),('RFM input'!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F386),('RFM input'!$J$169*(1+vanilla3)^0.5)-SUM($J386:N386),('RFM input'!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F386),('RFM input'!$J$169*(1+vanilla3)^0.5)-SUM($J386:O386),('RFM input'!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F386),('RFM input'!$J$169*(1+vanilla3)^0.5)-SUM($J386:P386),('RFM input'!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F387),('RFM input'!$K$169*(1+vanilla4)^0.5)-SUM($K387:K387),('RFM input'!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F387),('RFM input'!$K$169*(1+vanilla4)^0.5)-SUM($K387:L387),('RFM input'!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F387),('RFM input'!$K$169*(1+vanilla4)^0.5)-SUM($K387:M387),('RFM input'!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F387),('RFM input'!$K$169*(1+vanilla4)^0.5)-SUM($K387:N387),('RFM input'!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F387),('RFM input'!$K$169*(1+vanilla4)^0.5)-SUM($K387:O387),('RFM input'!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F387),('RFM input'!$K$169*(1+vanilla4)^0.5)-SUM($K387:P387),('RFM input'!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F388),('RFM input'!$L$169*(1+vanilla5)^0.5)-SUM($L388:L388),('RFM input'!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F388),('RFM input'!$L$169*(1+vanilla5)^0.5)-SUM($L388:M388),('RFM input'!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F388),('RFM input'!$L$169*(1+vanilla5)^0.5)-SUM($L388:N388),('RFM input'!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F388),('RFM input'!$L$169*(1+vanilla5)^0.5)-SUM($L388:O388),('RFM input'!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F388),('RFM input'!$L$169*(1+vanilla5)^0.5)-SUM($L388:P388),('RFM input'!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F389),('RFM input'!$M$169*(1+vanilla6)^0.5)-SUM($M389:M389),('RFM input'!$M$169*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F389),('RFM input'!$M$169*(1+vanilla6)^0.5)-SUM($M389:N389),('RFM input'!$M$169*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F389),('RFM input'!$M$169*(1+vanilla6)^0.5)-SUM($M389:O389),('RFM input'!$M$169*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F389),('RFM input'!$M$169*(1+vanilla6)^0.5)-SUM($M389:P389),('RFM input'!$M$169*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F390),('RFM input'!$N$169*(1+vanilla7)^0.5)-SUM($N390:N390),('RFM input'!$N$169*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F390),('RFM input'!$N$169*(1+vanilla7)^0.5)-SUM($N390:O390),('RFM input'!$N$169*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F390),('RFM input'!$N$169*(1+vanilla7)^0.5)-SUM($N390:P390),('RFM input'!$N$169*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F391),('RFM input'!$O$169*(1+vanilla8)^0.5)-SUM($O391:O391),('RFM input'!$O$169*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F391),('RFM input'!$O$169*(1+vanilla8)^0.5)-SUM($O391:P391),('RFM input'!$O$169*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F392),('RFM input'!$P$169*(1+vanilla9)^0.5)-SUM($P392:P392),('RFM input'!$P$169*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H224,-SUM(H382:H393))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I224,-SUM(I382:I393))","v":0},{"$f":"IF(COUNT($H394:I394)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J224,-SUM(J382:J393)))","v":0},{"$f":"IF(COUNT($H394:J394)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K224,-SUM(K382:K393)))","v":0},{"$f":"IF(COUNT($H394:K394)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L224,-SUM(L382:L393)))","v":0},{"$f":"IF(COUNT($H394:L394)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M224,-SUM(M382:M393)))","v":0},{"$f":"IF(COUNT($H394:M394)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N224,-SUM(N382:N393)))","v":0},{"$f":"IF(COUNT($H394:N394)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O224,-SUM(O382:O393)))","v":0},{"$f":"IF(COUNT($H394:O394)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P224,-SUM(P382:P393)))","v":0},{"$f":"IF(COUNT($H394:P394)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q224,-SUM(Q382:Q393)))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G395:G395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(I$3>A28remlife,A28value-SUM($G395:H395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(J$3>A28remlife,A28value-SUM($G395:I395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(K$3>A28remlife,A28value-SUM($G395:J395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(L$3>A28remlife,A28value-SUM($G395:K395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(M$3>A28remlife,A28value-SUM($G395:L395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(N$3>A28remlife,A28value-SUM($G395:M395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(O$3>A28remlife,A28value-SUM($G395:N395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(P$3>A28remlife,A28value-SUM($G395:O395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G395:P395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:H397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:I397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:J397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:K397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:L397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:M397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:N397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:O397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F397),('RFM input'!$H$170*(1+vanilla1)^0.5)-SUM($H397:P397),('RFM input'!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F398),('RFM input'!$I$170*(1+vanilla2)^0.5)-SUM($I398:I398),('RFM input'!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F398),('RFM input'!$I$170*(1+vanilla2)^0.5)-SUM($I398:J398),('RFM input'!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F398),('RFM input'!$I$170*(1+vanilla2)^0.5)-SUM($I398:K398),('RFM input'!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F398),('RFM input'!$I$170*(1+vanilla2)^0.5)-SUM($I398:L398),('RFM input'!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F398),('RFM input'!$I$170*(1+vanilla2)^0.5)-SUM($I398:M398),('RFM input'!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F398),('RFM input'!$I$170*(1+vanilla2)^0.5)-SUM($I398:N398),('RFM input'!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F398),('RFM input'!$I$170*(1+vanilla2)^0.5)-SUM($I398:O398),('RFM input'!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F398),('RFM input'!$I$170*(1+vanilla2)^0.5)-SUM($I398:P398),('RFM input'!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F399),('RFM input'!$J$170*(1+vanilla3)^0.5)-SUM($J399:J399),('RFM input'!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F399),('RFM input'!$J$170*(1+vanilla3)^0.5)-SUM($J399:K399),('RFM input'!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F399),('RFM input'!$J$170*(1+vanilla3)^0.5)-SUM($J399:L399),('RFM input'!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F399),('RFM input'!$J$170*(1+vanilla3)^0.5)-SUM($J399:M399),('RFM input'!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F399),('RFM input'!$J$170*(1+vanilla3)^0.5)-SUM($J399:N399),('RFM input'!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F399),('RFM input'!$J$170*(1+vanilla3)^0.5)-SUM($J399:O399),('RFM input'!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F399),('RFM input'!$J$170*(1+vanilla3)^0.5)-SUM($J399:P399),('RFM input'!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F400),('RFM input'!$K$170*(1+vanilla4)^0.5)-SUM($K400:K400),('RFM input'!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F400),('RFM input'!$K$170*(1+vanilla4)^0.5)-SUM($K400:L400),('RFM input'!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F400),('RFM input'!$K$170*(1+vanilla4)^0.5)-SUM($K400:M400),('RFM input'!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F400),('RFM input'!$K$170*(1+vanilla4)^0.5)-SUM($K400:N400),('RFM input'!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F400),('RFM input'!$K$170*(1+vanilla4)^0.5)-SUM($K400:O400),('RFM input'!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F400),('RFM input'!$K$170*(1+vanilla4)^0.5)-SUM($K400:P400),('RFM input'!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F401),('RFM input'!$L$170*(1+vanilla5)^0.5)-SUM($L401:L401),('RFM input'!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F401),('RFM input'!$L$170*(1+vanilla5)^0.5)-SUM($L401:M401),('RFM input'!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F401),('RFM input'!$L$170*(1+vanilla5)^0.5)-SUM($L401:N401),('RFM input'!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F401),('RFM input'!$L$170*(1+vanilla5)^0.5)-SUM($L401:O401),('RFM input'!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F401),('RFM input'!$L$170*(1+vanilla5)^0.5)-SUM($L401:P401),('RFM input'!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F402),('RFM input'!$M$170*(1+vanilla6)^0.5)-SUM($M402:M402),('RFM input'!$M$170*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F402),('RFM input'!$M$170*(1+vanilla6)^0.5)-SUM($M402:N402),('RFM input'!$M$170*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F402),('RFM input'!$M$170*(1+vanilla6)^0.5)-SUM($M402:O402),('RFM input'!$M$170*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F402),('RFM input'!$M$170*(1+vanilla6)^0.5)-SUM($M402:P402),('RFM input'!$M$170*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F403),('RFM input'!$N$170*(1+vanilla7)^0.5)-SUM($N403:N403),('RFM input'!$N$170*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F403),('RFM input'!$N$170*(1+vanilla7)^0.5)-SUM($N403:O403),('RFM input'!$N$170*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F403),('RFM input'!$N$170*(1+vanilla7)^0.5)-SUM($N403:P403),('RFM input'!$N$170*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F404),('RFM input'!$O$170*(1+vanilla8)^0.5)-SUM($O404:O404),('RFM input'!$O$170*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F404),('RFM input'!$O$170*(1+vanilla8)^0.5)-SUM($O404:P404),('RFM input'!$O$170*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F405),('RFM input'!$P$170*(1+vanilla9)^0.5)-SUM($P405:P405),('RFM input'!$P$170*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H225,-SUM(H395:H406))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I225,-SUM(I395:I406))","v":0},{"$f":"IF(COUNT($H407:I407)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J225,-SUM(J395:J406)))","v":0},{"$f":"IF(COUNT($H407:J407)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K225,-SUM(K395:K406)))","v":0},{"$f":"IF(COUNT($H407:K407)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L225,-SUM(L395:L406)))","v":0},{"$f":"IF(COUNT($H407:L407)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M225,-SUM(M395:M406)))","v":0},{"$f":"IF(COUNT($H407:M407)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N225,-SUM(N395:N406)))","v":0},{"$f":"IF(COUNT($H407:N407)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O225,-SUM(O395:O406)))","v":0},{"$f":"IF(COUNT($H407:O407)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P225,-SUM(P395:P406)))","v":0},{"$f":"IF(COUNT($H407:P407)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q225,-SUM(Q395:Q406)))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G408:G408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($G408:H408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($G408:I408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($G408:J408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($G408:K408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($G408:L408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($G408:M408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($G408:N408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($G408:O408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G408:P408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:H410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:I410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:J410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:K410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:L410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:M410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:N410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:O410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F410),('RFM input'!$H$171*(1+vanilla1)^0.5)-SUM($H410:P410),('RFM input'!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F411),('RFM input'!$I$171*(1+vanilla2)^0.5)-SUM($I411:I411),('RFM input'!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F411),('RFM input'!$I$171*(1+vanilla2)^0.5)-SUM($I411:J411),('RFM input'!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F411),('RFM input'!$I$171*(1+vanilla2)^0.5)-SUM($I411:K411),('RFM input'!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F411),('RFM input'!$I$171*(1+vanilla2)^0.5)-SUM($I411:L411),('RFM input'!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F411),('RFM input'!$I$171*(1+vanilla2)^0.5)-SUM($I411:M411),('RFM input'!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F411),('RFM input'!$I$171*(1+vanilla2)^0.5)-SUM($I411:N411),('RFM input'!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F411),('RFM input'!$I$171*(1+vanilla2)^0.5)-SUM($I411:O411),('RFM input'!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F411),('RFM input'!$I$171*(1+vanilla2)^0.5)-SUM($I411:P411),('RFM input'!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F412),('RFM input'!$J$171*(1+vanilla3)^0.5)-SUM($J412:J412),('RFM input'!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F412),('RFM input'!$J$171*(1+vanilla3)^0.5)-SUM($J412:K412),('RFM input'!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F412),('RFM input'!$J$171*(1+vanilla3)^0.5)-SUM($J412:L412),('RFM input'!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F412),('RFM input'!$J$171*(1+vanilla3)^0.5)-SUM($J412:M412),('RFM input'!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F412),('RFM input'!$J$171*(1+vanilla3)^0.5)-SUM($J412:N412),('RFM input'!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F412),('RFM input'!$J$171*(1+vanilla3)^0.5)-SUM($J412:O412),('RFM input'!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F412),('RFM input'!$J$171*(1+vanilla3)^0.5)-SUM($J412:P412),('RFM input'!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F413),('RFM input'!$K$171*(1+vanilla4)^0.5)-SUM($K413:K413),('RFM input'!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F413),('RFM input'!$K$171*(1+vanilla4)^0.5)-SUM($K413:L413),('RFM input'!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F413),('RFM input'!$K$171*(1+vanilla4)^0.5)-SUM($K413:M413),('RFM input'!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F413),('RFM input'!$K$171*(1+vanilla4)^0.5)-SUM($K413:N413),('RFM input'!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F413),('RFM input'!$K$171*(1+vanilla4)^0.5)-SUM($K413:O413),('RFM input'!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F413),('RFM input'!$K$171*(1+vanilla4)^0.5)-SUM($K413:P413),('RFM input'!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F414),('RFM input'!$L$171*(1+vanilla5)^0.5)-SUM($L414:L414),('RFM input'!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F414),('RFM input'!$L$171*(1+vanilla5)^0.5)-SUM($L414:M414),('RFM input'!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F414),('RFM input'!$L$171*(1+vanilla5)^0.5)-SUM($L414:N414),('RFM input'!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F414),('RFM input'!$L$171*(1+vanilla5)^0.5)-SUM($L414:O414),('RFM input'!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F414),('RFM input'!$L$171*(1+vanilla5)^0.5)-SUM($L414:P414),('RFM input'!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F415),('RFM input'!$M$171*(1+vanilla6)^0.5)-SUM($M415:M415),('RFM input'!$M$171*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F415),('RFM input'!$M$171*(1+vanilla6)^0.5)-SUM($M415:N415),('RFM input'!$M$171*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F415),('RFM input'!$M$171*(1+vanilla6)^0.5)-SUM($M415:O415),('RFM input'!$M$171*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F415),('RFM input'!$M$171*(1+vanilla6)^0.5)-SUM($M415:P415),('RFM input'!$M$171*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F416),('RFM input'!$N$171*(1+vanilla7)^0.5)-SUM($N416:N416),('RFM input'!$N$171*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F416),('RFM input'!$N$171*(1+vanilla7)^0.5)-SUM($N416:O416),('RFM input'!$N$171*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F416),('RFM input'!$N$171*(1+vanilla7)^0.5)-SUM($N416:P416),('RFM input'!$N$171*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F417),('RFM input'!$O$171*(1+vanilla8)^0.5)-SUM($O417:O417),('RFM input'!$O$171*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F417),('RFM input'!$O$171*(1+vanilla8)^0.5)-SUM($O417:P417),('RFM input'!$O$171*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F418),('RFM input'!$P$171*(1+vanilla9)^0.5)-SUM($P418:P418),('RFM input'!$P$171*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H226,-SUM(H408:H419))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I226,-SUM(I408:I419))","v":0},{"$f":"IF(COUNT($H420:I420)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J226,-SUM(J408:J419)))","v":0},{"$f":"IF(COUNT($H420:J420)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K226,-SUM(K408:K419)))","v":0},{"$f":"IF(COUNT($H420:K420)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L226,-SUM(L408:L419)))","v":0},{"$f":"IF(COUNT($H420:L420)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M226,-SUM(M408:M419)))","v":0},{"$f":"IF(COUNT($H420:M420)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N226,-SUM(N408:N419)))","v":0},{"$f":"IF(COUNT($H420:N420)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O226,-SUM(O408:O419)))","v":0},{"$f":"IF(COUNT($H420:O420)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P226,-SUM(P408:P419)))","v":0},{"$f":"IF(COUNT($H420:P420)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q226,-SUM(Q408:Q419)))","v":0}]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G421:G421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(I$3>A30remlife,A30value-SUM($G421:H421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(J$3>A30remlife,A30value-SUM($G421:I421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(K$3>A30remlife,A30value-SUM($G421:J421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(L$3>A30remlife,A30value-SUM($G421:K421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(M$3>A30remlife,A30value-SUM($G421:L421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(N$3>A30remlife,A30value-SUM($G421:M421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(O$3>A30remlife,A30value-SUM($G421:N421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(P$3>A30remlife,A30value-SUM($G421:O421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G421:P421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:H423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:I423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:J423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:K423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:L423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:M423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:N423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:O423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F423),('RFM input'!$H$172*(1+vanilla1)^0.5)-SUM($H423:P423),('RFM input'!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0.11683016635750063}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F424),('RFM input'!$I$172*(1+vanilla2)^0.5)-SUM($I424:I424),('RFM input'!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F424),('RFM input'!$I$172*(1+vanilla2)^0.5)-SUM($I424:J424),('RFM input'!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F424),('RFM input'!$I$172*(1+vanilla2)^0.5)-SUM($I424:K424),('RFM input'!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F424),('RFM input'!$I$172*(1+vanilla2)^0.5)-SUM($I424:L424),('RFM input'!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F424),('RFM input'!$I$172*(1+vanilla2)^0.5)-SUM($I424:M424),('RFM input'!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F424),('RFM input'!$I$172*(1+vanilla2)^0.5)-SUM($I424:N424),('RFM input'!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F424),('RFM input'!$I$172*(1+vanilla2)^0.5)-SUM($I424:O424),('RFM input'!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F424),('RFM input'!$I$172*(1+vanilla2)^0.5)-SUM($I424:P424),('RFM input'!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F425),('RFM input'!$J$172*(1+vanilla3)^0.5)-SUM($J425:J425),('RFM input'!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F425),('RFM input'!$J$172*(1+vanilla3)^0.5)-SUM($J425:K425),('RFM input'!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F425),('RFM input'!$J$172*(1+vanilla3)^0.5)-SUM($J425:L425),('RFM input'!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F425),('RFM input'!$J$172*(1+vanilla3)^0.5)-SUM($J425:M425),('RFM input'!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F425),('RFM input'!$J$172*(1+vanilla3)^0.5)-SUM($J425:N425),('RFM input'!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F425),('RFM input'!$J$172*(1+vanilla3)^0.5)-SUM($J425:O425),('RFM input'!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F425),('RFM input'!$J$172*(1+vanilla3)^0.5)-SUM($J425:P425),('RFM input'!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F426),('RFM input'!$K$172*(1+vanilla4)^0.5)-SUM($K426:K426),('RFM input'!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F426),('RFM input'!$K$172*(1+vanilla4)^0.5)-SUM($K426:L426),('RFM input'!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F426),('RFM input'!$K$172*(1+vanilla4)^0.5)-SUM($K426:M426),('RFM input'!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F426),('RFM input'!$K$172*(1+vanilla4)^0.5)-SUM($K426:N426),('RFM input'!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F426),('RFM input'!$K$172*(1+vanilla4)^0.5)-SUM($K426:O426),('RFM input'!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F426),('RFM input'!$K$172*(1+vanilla4)^0.5)-SUM($K426:P426),('RFM input'!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F427),('RFM input'!$L$172*(1+vanilla5)^0.5)-SUM($L427:L427),('RFM input'!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F427),('RFM input'!$L$172*(1+vanilla5)^0.5)-SUM($L427:M427),('RFM input'!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F427),('RFM input'!$L$172*(1+vanilla5)^0.5)-SUM($L427:N427),('RFM input'!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F427),('RFM input'!$L$172*(1+vanilla5)^0.5)-SUM($L427:O427),('RFM input'!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F427),('RFM input'!$L$172*(1+vanilla5)^0.5)-SUM($L427:P427),('RFM input'!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F428),('RFM input'!$M$172*(1+vanilla6)^0.5)-SUM($M428:M428),('RFM input'!$M$172*(1+vanilla6)^0.5)/A30stdlife))","v":1.1846684025332203E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F428),('RFM input'!$M$172*(1+vanilla6)^0.5)-SUM($M428:N428),('RFM input'!$M$172*(1+vanilla6)^0.5)/A30stdlife))","v":1.1846684025332203E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F428),('RFM input'!$M$172*(1+vanilla6)^0.5)-SUM($M428:O428),('RFM input'!$M$172*(1+vanilla6)^0.5)/A30stdlife))","v":1.1846684025332203E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F428),('RFM input'!$M$172*(1+vanilla6)^0.5)-SUM($M428:P428),('RFM input'!$M$172*(1+vanilla6)^0.5)/A30stdlife))","v":1.1846684025332203E-2}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F429),('RFM input'!$N$172*(1+vanilla7)^0.5)-SUM($N429:N429),('RFM input'!$N$172*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F429),('RFM input'!$N$172*(1+vanilla7)^0.5)-SUM($N429:O429),('RFM input'!$N$172*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F429),('RFM input'!$N$172*(1+vanilla7)^0.5)-SUM($N429:P429),('RFM input'!$N$172*(1+vanilla7)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F430),('RFM input'!$O$172*(1+vanilla8)^0.5)-SUM($O430:O430),('RFM input'!$O$172*(1+vanilla8)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F430),('RFM input'!$O$172*(1+vanilla8)^0.5)-SUM($O430:P430),('RFM input'!$O$172*(1+vanilla8)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F431),('RFM input'!$P$172*(1+vanilla9)^0.5)-SUM($P431:P431),('RFM input'!$P$172*(1+vanilla9)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!H$227,-SUM(H421:H432))","v":0},{"$f":"IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!I$227,-SUM(I421:I432))","v":-0.11683016635750061},{"$f":"IF(COUNT($H433:I433)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!J$227,-SUM(J421:J432)))","v":-0.11683016635750061},{"$f":"IF(COUNT($H433:J433)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!K$227,-SUM(K421:K432)))","v":-0.11683016635750061},{"$f":"IF(COUNT($H433:K433)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!L$227,-SUM(L421:L432)))","v":-0.11683016635750061},{"$f":"IF(COUNT($H433:L433)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!M$227,-SUM(M421:M432)))","v":-5.8415083178750306E-2},{"$f":"IF(COUNT($H433:M433)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!N$227,-SUM(N421:N432)))","v":0},{"$f":"IF(COUNT($H433:N433)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!O$227,-SUM(O421:O432)))","v":0},{"$f":"IF(COUNT($H433:O433)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!P$227,-SUM(P421:P432)))","v":0},{"$f":"IF(COUNT($H433:P433)>='RFM input'!$W$7,0,IF('RFM input'!$F$193='RFM input'!$H$192,-'RFM input'!Q$227,-SUM(Q421:Q432)))","v":0}]
[]
[null,null,"Asset Values ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G438:G467)","v":1115.5686914122218},1186.7974901786383,1238.1934763364782,1312.5278348048696,1386.1476765016414,1428.4355537110871,1483.6544172547472,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RFM input'!J7","v":219.37266106424232},{"$f":"G438+G470+G502+G534+G566+G598","v":243.14450362060128},{"$f":"H438+H470+H502","v":250.81738400488342},268.53556500143043,{"$f":"IF(COUNT($H438:J438)>'RFM input'!$W$7,0, J438+J470+J502)","v":309.91429191037628},{"$f":"IF(COUNT($H438:K438)>'RFM input'!$W$7,0, K438+K470+K502)","v":337.8089192703552},{"$f":"IF(COUNT($H438:L438)>'RFM input'!$W$7,0, L438+L470+L502)","v":357.25867955206036},{"$f":"IF(COUNT($H438:M438)>'RFM input'!$W$7,0, M438+M470+M502)","v":0},{"$f":"IF(COUNT($H438:N438)>'RFM input'!$W$7,0, N438+N470+N502)","v":0},{"$f":"IF(COUNT($H438:O438)>'RFM input'!$W$7,0, O438+O470+O502)","v":0},{"$f":"IF(COUNT($H438:P438)>'RFM input'!$W$7,0, P438+P470+P502)","v":0},{"$f":"IF(COUNT($H438:Q438)>'RFM input'!$W$7,0, Q438+Q470+Q502)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RFM input'!J8","v":765.12738125188253},803.64151048629697,859.73771375283934,891.97577445849765,{"$f":"IF(COUNT($H439:J439)>'RFM input'!$W$7,0, J439+J471+J503)","v":927.37327128676782},{"$f":"IF(COUNT($H439:K439)>'RFM input'!$W$7,0, K439+K471+K503)","v":947.38421812700324},{"$f":"IF(COUNT($H439:L439)>'RFM input'!$W$7,0, L439+L471+L503)","v":987.43364035758623},{"$f":"IF(COUNT($H439:M439)>'RFM input'!$W$7,0, M439+M471+M503)","v":0},{"$f":"IF(COUNT($H439:N439)>'RFM input'!$W$7,0, N439+N471+N503)","v":0},{"$f":"IF(COUNT($H439:O439)>'RFM input'!$W$7,0, O439+O471+O503)","v":0},{"$f":"IF(COUNT($H439:P439)>'RFM input'!$W$7,0, P439+P471+P503)","v":0},{"$f":"IF(COUNT($H439:Q439)>'RFM input'!$W$7,0, Q439+Q471+Q503)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RFM input'!J9","v":2.6757489219022901},3.1042153839988346E-2,3.1502578323738817E-15,3.1824930287981724E-15,{"$f":"IF(COUNT($H440:J440)>'RFM input'!$W$7,0, J440+J472+J504)","v":3.244032949244546E-15},{"$f":"IF(COUNT($H440:K440)>'RFM input'!$W$7,0, K440+K472+K504)","v":3.3114338144953364E-15},{"$f":"IF(COUNT($H440:L440)>'RFM input'!$W$7,0, L440+L472+L504)","v":3.3641823177350854E-15},{"$f":"IF(COUNT($H440:M440)>'RFM input'!$W$7,0, M440+M472+M504)","v":0},{"$f":"IF(COUNT($H440:N440)>'RFM input'!$W$7,0, N440+N472+N504)","v":0},{"$f":"IF(COUNT($H440:O440)>'RFM input'!$W$7,0, O440+O472+O504)","v":0},{"$f":"IF(COUNT($H440:P440)>'RFM input'!$W$7,0, P440+P472+P504)","v":0},{"$f":"IF(COUNT($H440:Q440)>'RFM input'!$W$7,0, Q440+Q472+Q504)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RFM input'!J10","v":8.4182005980694044},7.1857252037755437,5.8459937818427479,4.4426958439688828,{"$f":"IF(COUNT($H441:J441)>'RFM input'!$W$7,0, J441+J473+J505)","v":3.0371945924187118},{"$f":"IF(COUNT($H441:K441)>'RFM input'!$W$7,0, K441+K473+K505)","v":1.5779014355904202},{"$f":"IF(COUNT($H441:L441)>'RFM input'!$W$7,0, L441+L473+L505)","v":5.6389016420625326E-2},{"$f":"IF(COUNT($H441:M441)>'RFM input'!$W$7,0, M441+M473+M505)","v":0},{"$f":"IF(COUNT($H441:N441)>'RFM input'!$W$7,0, N441+N473+N505)","v":0},{"$f":"IF(COUNT($H441:O441)>'RFM input'!$W$7,0, O441+O473+O505)","v":0},{"$f":"IF(COUNT($H441:P441)>'RFM input'!$W$7,0, P441+P473+P505)","v":0},{"$f":"IF(COUNT($H441:Q441)>'RFM input'!$W$7,0, Q441+Q473+Q505)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RFM input'!J11","v":0.91709570329254464},1.9618109164201907,1.8804316333492741,3.5886309737471094,{"$f":"IF(COUNT($H442:J442)>'RFM input'!$W$7,0, J442+J474+J506)","v":1.774430791701852},{"$f":"IF(COUNT($H442:K442)>'RFM input'!$W$7,0, K442+K474+K506)","v":-0.29635859881295334},{"$f":"IF(COUNT($H442:L442)>'RFM input'!$W$7,0, L442+L474+L506)","v":-3.2353109459859182},{"$f":"IF(COUNT($H442:M442)>'RFM input'!$W$7,0, M442+M474+M506)","v":0},{"$f":"IF(COUNT($H442:N442)>'RFM input'!$W$7,0, N442+N474+N506)","v":0},{"$f":"IF(COUNT($H442:O442)>'RFM input'!$W$7,0, O442+O474+O506)","v":0},{"$f":"IF(COUNT($H442:P442)>'RFM input'!$W$7,0, P442+P474+P506)","v":0},{"$f":"IF(COUNT($H442:Q442)>'RFM input'!$W$7,0, Q442+Q474+Q506)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RFM input'!J12","v":57.715467462926959},54.493680949369278,38.622868172748454,52.513927895286713,{"$f":"IF(COUNT($H443:J443)>'RFM input'!$W$7,0, J443+J475+J507)","v":54.541394349141299},{"$f":"IF(COUNT($H443:K443)>'RFM input'!$W$7,0, K443+K475+K507)","v":54.52257096864777},{"$f":"IF(COUNT($H443:L443)>'RFM input'!$W$7,0, L443+L475+L507)","v":53.503102675147247},{"$f":"IF(COUNT($H443:M443)>'RFM input'!$W$7,0, M443+M475+M507)","v":0},{"$f":"IF(COUNT($H443:N443)>'RFM input'!$W$7,0, N443+N475+N507)","v":0},{"$f":"IF(COUNT($H443:O443)>'RFM input'!$W$7,0, O443+O475+O507)","v":0},{"$f":"IF(COUNT($H443:P443)>'RFM input'!$W$7,0, P443+P475+P507)","v":0},{"$f":"IF(COUNT($H443:Q443)>'RFM input'!$W$7,0, Q443+Q475+Q507)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RFM input'!J13","v":61.342136409906082},76.339216848335042,75.771246775856881,86.016749655795778,{"$f":"IF(COUNT($H444:J444)>'RFM input'!$W$7,0, J444+J476+J508)","v":84.069254597343303},{"$f":"IF(COUNT($H444:K444)>'RFM input'!$W$7,0, K444+K476+K508)","v":82.012145209451432},{"$f":"IF(COUNT($H444:L444)>'RFM input'!$W$7,0, L444+L476+L508)","v":83.2296422438815},{"$f":"IF(COUNT($H444:M444)>'RFM input'!$W$7,0, M444+M476+M508)","v":0},{"$f":"IF(COUNT($H444:N444)>'RFM input'!$W$7,0, N444+N476+N508)","v":0},{"$f":"IF(COUNT($H444:O444)>'RFM input'!$W$7,0, O444+O476+O508)","v":0},{"$f":"IF(COUNT($H444:P444)>'RFM input'!$W$7,0, P444+P476+P508)","v":0},{"$f":"IF(COUNT($H444:Q444)>'RFM input'!$W$7,0, Q444+Q476+Q508)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RFM input'!J14","v":0},0,0,0,{"$f":"IF(COUNT($H445:J445)>'RFM input'!$W$7,0, J445+J477+J509)","v":0},{"$f":"IF(COUNT($H445:K445)>'RFM input'!$W$7,0, K445+K477+K509)","v":0},{"$f":"IF(COUNT($H445:L445)>'RFM input'!$W$7,0, L445+L477+L509)","v":2.233144719782135E-2},{"$f":"IF(COUNT($H445:M445)>'RFM input'!$W$7,0, M445+M477+M509)","v":0},{"$f":"IF(COUNT($H445:N445)>'RFM input'!$W$7,0, N445+N477+N509)","v":0},{"$f":"IF(COUNT($H445:O445)>'RFM input'!$W$7,0, O445+O477+O509)","v":0},{"$f":"IF(COUNT($H445:P445)>'RFM input'!$W$7,0, P445+P477+P509)","v":0},{"$f":"IF(COUNT($H445:Q445)>'RFM input'!$W$7,0, Q445+Q477+Q509)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!J15","v":0},0,0,0,{"$f":"IF(COUNT($H446:J446)>'RFM input'!$W$7,0, J446+J478+J510)","v":0},{"$f":"IF(COUNT($H446:K446)>'RFM input'!$W$7,0, K446+K478+K510)","v":0},{"$f":"IF(COUNT($H446:L446)>'RFM input'!$W$7,0, L446+L478+L510)","v":0},{"$f":"IF(COUNT($H446:M446)>'RFM input'!$W$7,0, M446+M478+M510)","v":0},{"$f":"IF(COUNT($H446:N446)>'RFM input'!$W$7,0, N446+N478+N510)","v":0},{"$f":"IF(COUNT($H446:O446)>'RFM input'!$W$7,0, O446+O478+O510)","v":0},{"$f":"IF(COUNT($H446:P446)>'RFM input'!$W$7,0, P446+P478+P510)","v":0},{"$f":"IF(COUNT($H446:Q446)>'RFM input'!$W$7,0, Q446+Q478+Q510)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!J16","v":0},0,0,0,{"$f":"IF(COUNT($H447:J447)>'RFM input'!$W$7,0, J447+J479+J511)","v":0},{"$f":"IF(COUNT($H447:K447)>'RFM input'!$W$7,0, K447+K479+K511)","v":0},{"$f":"IF(COUNT($H447:L447)>'RFM input'!$W$7,0, L447+L479+L511)","v":0},{"$f":"IF(COUNT($H447:M447)>'RFM input'!$W$7,0, M447+M479+M511)","v":0},{"$f":"IF(COUNT($H447:N447)>'RFM input'!$W$7,0, N447+N479+N511)","v":0},{"$f":"IF(COUNT($H447:O447)>'RFM input'!$W$7,0, O447+O479+O511)","v":0},{"$f":"IF(COUNT($H447:P447)>'RFM input'!$W$7,0, P447+P479+P511)","v":0},{"$f":"IF(COUNT($H447:Q447)>'RFM input'!$W$7,0, Q447+Q479+Q511)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!J17","v":0},0,0,0,{"$f":"IF(COUNT($H448:J448)>'RFM input'!$W$7,0, J448+J480+J512)","v":0},{"$f":"IF(COUNT($H448:K448)>'RFM input'!$W$7,0, K448+K480+K512)","v":0},{"$f":"IF(COUNT($H448:L448)>'RFM input'!$W$7,0, L448+L480+L512)","v":0},{"$f":"IF(COUNT($H448:M448)>'RFM input'!$W$7,0, M448+M480+M512)","v":0},{"$f":"IF(COUNT($H448:N448)>'RFM input'!$W$7,0, N448+N480+N512)","v":0},{"$f":"IF(COUNT($H448:O448)>'RFM input'!$W$7,0, O448+O480+O512)","v":0},{"$f":"IF(COUNT($H448:P448)>'RFM input'!$W$7,0, P448+P480+P512)","v":0},{"$f":"IF(COUNT($H448:Q448)>'RFM input'!$W$7,0, Q448+Q480+Q512)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!J18","v":0},0,0,0,{"$f":"IF(COUNT($H449:J449)>'RFM input'!$W$7,0, J449+J481+J513)","v":0},{"$f":"IF(COUNT($H449:K449)>'RFM input'!$W$7,0, K449+K481+K513)","v":0},{"$f":"IF(COUNT($H449:L449)>'RFM input'!$W$7,0, L449+L481+L513)","v":0},{"$f":"IF(COUNT($H449:M449)>'RFM input'!$W$7,0, M449+M481+M513)","v":0},{"$f":"IF(COUNT($H449:N449)>'RFM input'!$W$7,0, N449+N481+N513)","v":0},{"$f":"IF(COUNT($H449:O449)>'RFM input'!$W$7,0, O449+O481+O513)","v":0},{"$f":"IF(COUNT($H449:P449)>'RFM input'!$W$7,0, P449+P481+P513)","v":0},{"$f":"IF(COUNT($H449:Q449)>'RFM input'!$W$7,0, Q449+Q481+Q513)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!J19","v":0},0,0,0,{"$f":"IF(COUNT($H450:J450)>'RFM input'!$W$7,0, J450+J482+J514)","v":0},{"$f":"IF(COUNT($H450:K450)>'RFM input'!$W$7,0, K450+K482+K514)","v":0},{"$f":"IF(COUNT($H450:L450)>'RFM input'!$W$7,0, L450+L482+L514)","v":0},{"$f":"IF(COUNT($H450:M450)>'RFM input'!$W$7,0, M450+M482+M514)","v":0},{"$f":"IF(COUNT($H450:N450)>'RFM input'!$W$7,0, N450+N482+N514)","v":0},{"$f":"IF(COUNT($H450:O450)>'RFM input'!$W$7,0, O450+O482+O514)","v":0},{"$f":"IF(COUNT($H450:P450)>'RFM input'!$W$7,0, P450+P482+P514)","v":0},{"$f":"IF(COUNT($H450:Q450)>'RFM input'!$W$7,0, Q450+Q482+Q514)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!J20","v":0},0,0,0,{"$f":"IF(COUNT($H451:J451)>'RFM input'!$W$7,0, J451+J483+J515)","v":0},{"$f":"IF(COUNT($H451:K451)>'RFM input'!$W$7,0, K451+K483+K515)","v":0},{"$f":"IF(COUNT($H451:L451)>'RFM input'!$W$7,0, L451+L483+L515)","v":0},{"$f":"IF(COUNT($H451:M451)>'RFM input'!$W$7,0, M451+M483+M515)","v":0},{"$f":"IF(COUNT($H451:N451)>'RFM input'!$W$7,0, N451+N483+N515)","v":0},{"$f":"IF(COUNT($H451:O451)>'RFM input'!$W$7,0, O451+O483+O515)","v":0},{"$f":"IF(COUNT($H451:P451)>'RFM input'!$W$7,0, P451+P483+P515)","v":0},{"$f":"IF(COUNT($H451:Q451)>'RFM input'!$W$7,0, Q451+Q483+Q515)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!J21","v":0},0,0,0,{"$f":"IF(COUNT($H452:J452)>'RFM input'!$W$7,0, J452+J484+J516)","v":0},{"$f":"IF(COUNT($H452:K452)>'RFM input'!$W$7,0, K452+K484+K516)","v":0},{"$f":"IF(COUNT($H452:L452)>'RFM input'!$W$7,0, L452+L484+L516)","v":0},{"$f":"IF(COUNT($H452:M452)>'RFM input'!$W$7,0, M452+M484+M516)","v":0},{"$f":"IF(COUNT($H452:N452)>'RFM input'!$W$7,0, N452+N484+N516)","v":0},{"$f":"IF(COUNT($H452:O452)>'RFM input'!$W$7,0, O452+O484+O516)","v":0},{"$f":"IF(COUNT($H452:P452)>'RFM input'!$W$7,0, P452+P484+P516)","v":0},{"$f":"IF(COUNT($H452:Q452)>'RFM input'!$W$7,0, Q452+Q484+Q516)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!J22","v":0},0,0,0,{"$f":"IF(COUNT($H453:J453)>'RFM input'!$W$7,0, J453+J485+J517)","v":0},{"$f":"IF(COUNT($H453:K453)>'RFM input'!$W$7,0, K453+K485+K517)","v":0},{"$f":"IF(COUNT($H453:L453)>'RFM input'!$W$7,0, L453+L485+L517)","v":0},{"$f":"IF(COUNT($H453:M453)>'RFM input'!$W$7,0, M453+M485+M517)","v":0},{"$f":"IF(COUNT($H453:N453)>'RFM input'!$W$7,0, N453+N485+N517)","v":0},{"$f":"IF(COUNT($H453:O453)>'RFM input'!$W$7,0, O453+O485+O517)","v":0},{"$f":"IF(COUNT($H453:P453)>'RFM input'!$W$7,0, P453+P485+P517)","v":0},{"$f":"IF(COUNT($H453:Q453)>'RFM input'!$W$7,0, Q453+Q485+Q517)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!J23","v":0},0,0,0,{"$f":"IF(COUNT($H454:J454)>'RFM input'!$W$7,0, J454+J486+J518)","v":0},{"$f":"IF(COUNT($H454:K454)>'RFM input'!$W$7,0, K454+K486+K518)","v":0},{"$f":"IF(COUNT($H454:L454)>'RFM input'!$W$7,0, L454+L486+L518)","v":0},{"$f":"IF(COUNT($H454:M454)>'RFM input'!$W$7,0, M454+M486+M518)","v":0},{"$f":"IF(COUNT($H454:N454)>'RFM input'!$W$7,0, N454+N486+N518)","v":0},{"$f":"IF(COUNT($H454:O454)>'RFM input'!$W$7,0, O454+O486+O518)","v":0},{"$f":"IF(COUNT($H454:P454)>'RFM input'!$W$7,0, P454+P486+P518)","v":0},{"$f":"IF(COUNT($H454:Q454)>'RFM input'!$W$7,0, Q454+Q486+Q518)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!J24","v":0},0,0,0,{"$f":"IF(COUNT($H455:J455)>'RFM input'!$W$7,0, J455+J487+J519)","v":0},{"$f":"IF(COUNT($H455:K455)>'RFM input'!$W$7,0, K455+K487+K519)","v":0},{"$f":"IF(COUNT($H455:L455)>'RFM input'!$W$7,0, L455+L487+L519)","v":0},{"$f":"IF(COUNT($H455:M455)>'RFM input'!$W$7,0, M455+M487+M519)","v":0},{"$f":"IF(COUNT($H455:N455)>'RFM input'!$W$7,0, N455+N487+N519)","v":0},{"$f":"IF(COUNT($H455:O455)>'RFM input'!$W$7,0, O455+O487+O519)","v":0},{"$f":"IF(COUNT($H455:P455)>'RFM input'!$W$7,0, P455+P487+P519)","v":0},{"$f":"IF(COUNT($H455:Q455)>'RFM input'!$W$7,0, Q455+Q487+Q519)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!J25","v":0},0,0,0,{"$f":"IF(COUNT($H456:J456)>'RFM input'!$W$7,0, J456+J488+J520)","v":0},{"$f":"IF(COUNT($H456:K456)>'RFM input'!$W$7,0, K456+K488+K520)","v":0},{"$f":"IF(COUNT($H456:L456)>'RFM input'!$W$7,0, L456+L488+L520)","v":0},{"$f":"IF(COUNT($H456:M456)>'RFM input'!$W$7,0, M456+M488+M520)","v":0},{"$f":"IF(COUNT($H456:N456)>'RFM input'!$W$7,0, N456+N488+N520)","v":0},{"$f":"IF(COUNT($H456:O456)>'RFM input'!$W$7,0, O456+O488+O520)","v":0},{"$f":"IF(COUNT($H456:P456)>'RFM input'!$W$7,0, P456+P488+P520)","v":0},{"$f":"IF(COUNT($H456:Q456)>'RFM input'!$W$7,0, Q456+Q488+Q520)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!J26","v":0},0,0,0,{"$f":"IF(COUNT($H457:J457)>'RFM input'!$W$7,0, J457+J489+J521)","v":0},{"$f":"IF(COUNT($H457:K457)>'RFM input'!$W$7,0, K457+K489+K521)","v":0},{"$f":"IF(COUNT($H457:L457)>'RFM input'!$W$7,0, L457+L489+L521)","v":0},{"$f":"IF(COUNT($H457:M457)>'RFM input'!$W$7,0, M457+M489+M521)","v":0},{"$f":"IF(COUNT($H457:N457)>'RFM input'!$W$7,0, N457+N489+N521)","v":0},{"$f":"IF(COUNT($H457:O457)>'RFM input'!$W$7,0, O457+O489+O521)","v":0},{"$f":"IF(COUNT($H457:P457)>'RFM input'!$W$7,0, P457+P489+P521)","v":0},{"$f":"IF(COUNT($H457:Q457)>'RFM input'!$W$7,0, Q457+Q489+Q521)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!J27","v":0},0,0,0,{"$f":"IF(COUNT($H458:J458)>'RFM input'!$W$7,0, J458+J490+J522)","v":0},{"$f":"IF(COUNT($H458:K458)>'RFM input'!$W$7,0, K458+K490+K522)","v":0},{"$f":"IF(COUNT($H458:L458)>'RFM input'!$W$7,0, L458+L490+L522)","v":0},{"$f":"IF(COUNT($H458:M458)>'RFM input'!$W$7,0, M458+M490+M522)","v":0},{"$f":"IF(COUNT($H458:N458)>'RFM input'!$W$7,0, N458+N490+N522)","v":0},{"$f":"IF(COUNT($H458:O458)>'RFM input'!$W$7,0, O458+O490+O522)","v":0},{"$f":"IF(COUNT($H458:P458)>'RFM input'!$W$7,0, P458+P490+P522)","v":0},{"$f":"IF(COUNT($H458:Q458)>'RFM input'!$W$7,0, Q458+Q490+Q522)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!J28","v":0},0,0,0,{"$f":"IF(COUNT($H459:J459)>'RFM input'!$W$7,0, J459+J491+J523)","v":0},{"$f":"IF(COUNT($H459:K459)>'RFM input'!$W$7,0, K459+K491+K523)","v":0},{"$f":"IF(COUNT($H459:L459)>'RFM input'!$W$7,0, L459+L491+L523)","v":0},{"$f":"IF(COUNT($H459:M459)>'RFM input'!$W$7,0, M459+M491+M523)","v":0},{"$f":"IF(COUNT($H459:N459)>'RFM input'!$W$7,0, N459+N491+N523)","v":0},{"$f":"IF(COUNT($H459:O459)>'RFM input'!$W$7,0, O459+O491+O523)","v":0},{"$f":"IF(COUNT($H459:P459)>'RFM input'!$W$7,0, P459+P491+P523)","v":0},{"$f":"IF(COUNT($H459:Q459)>'RFM input'!$W$7,0, Q459+Q491+Q523)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!J29","v":0},0,0,0,{"$f":"IF(COUNT($H460:J460)>'RFM input'!$W$7,0, J460+J492+J524)","v":0},{"$f":"IF(COUNT($H460:K460)>'RFM input'!$W$7,0, K460+K492+K524)","v":0},{"$f":"IF(COUNT($H460:L460)>'RFM input'!$W$7,0, L460+L492+L524)","v":0},{"$f":"IF(COUNT($H460:M460)>'RFM input'!$W$7,0, M460+M492+M524)","v":0},{"$f":"IF(COUNT($H460:N460)>'RFM input'!$W$7,0, N460+N492+N524)","v":0},{"$f":"IF(COUNT($H460:O460)>'RFM input'!$W$7,0, O460+O492+O524)","v":0},{"$f":"IF(COUNT($H460:P460)>'RFM input'!$W$7,0, P460+P492+P524)","v":0},{"$f":"IF(COUNT($H460:Q460)>'RFM input'!$W$7,0, Q460+Q492+Q524)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!J30","v":0},0,0,0,{"$f":"IF(COUNT($H461:J461)>'RFM input'!$W$7,0, J461+J493+J525)","v":0},{"$f":"IF(COUNT($H461:K461)>'RFM input'!$W$7,0, K461+K493+K525)","v":0},{"$f":"IF(COUNT($H461:L461)>'RFM input'!$W$7,0, L461+L493+L525)","v":0},{"$f":"IF(COUNT($H461:M461)>'RFM input'!$W$7,0, M461+M493+M525)","v":0},{"$f":"IF(COUNT($H461:N461)>'RFM input'!$W$7,0, N461+N493+N525)","v":0},{"$f":"IF(COUNT($H461:O461)>'RFM input'!$W$7,0, O461+O493+O525)","v":0},{"$f":"IF(COUNT($H461:P461)>'RFM input'!$W$7,0, P461+P493+P525)","v":0},{"$f":"IF(COUNT($H461:Q461)>'RFM input'!$W$7,0, Q461+Q493+Q525)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!J31","v":0},0,0,0,{"$f":"IF(COUNT($H462:J462)>'RFM input'!$W$7,0, J462+J494+J526)","v":0},{"$f":"IF(COUNT($H462:K462)>'RFM input'!$W$7,0, K462+K494+K526)","v":0},{"$f":"IF(COUNT($H462:L462)>'RFM input'!$W$7,0, L462+L494+L526)","v":0},{"$f":"IF(COUNT($H462:M462)>'RFM input'!$W$7,0, M462+M494+M526)","v":0},{"$f":"IF(COUNT($H462:N462)>'RFM input'!$W$7,0, N462+N494+N526)","v":0},{"$f":"IF(COUNT($H462:O462)>'RFM input'!$W$7,0, O462+O494+O526)","v":0},{"$f":"IF(COUNT($H462:P462)>'RFM input'!$W$7,0, P462+P494+P526)","v":0},{"$f":"IF(COUNT($H462:Q462)>'RFM input'!$W$7,0, Q462+Q494+Q526)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!J32","v":0},0,0,0,{"$f":"IF(COUNT($H463:J463)>'RFM input'!$W$7,0, J463+J495+J527)","v":0},{"$f":"IF(COUNT($H463:K463)>'RFM input'!$W$7,0, K463+K495+K527)","v":0},{"$f":"IF(COUNT($H463:L463)>'RFM input'!$W$7,0, L463+L495+L527)","v":0},{"$f":"IF(COUNT($H463:M463)>'RFM input'!$W$7,0, M463+M495+M527)","v":0},{"$f":"IF(COUNT($H463:N463)>'RFM input'!$W$7,0, N463+N495+N527)","v":0},{"$f":"IF(COUNT($H463:O463)>'RFM input'!$W$7,0, O463+O495+O527)","v":0},{"$f":"IF(COUNT($H463:P463)>'RFM input'!$W$7,0, P463+P495+P527)","v":0},{"$f":"IF(COUNT($H463:Q463)>'RFM input'!$W$7,0, Q463+Q495+Q527)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!J33","v":0},0,0,0,{"$f":"IF(COUNT($H464:J464)>'RFM input'!$W$7,0, J464+J496+J528)","v":0},{"$f":"IF(COUNT($H464:K464)>'RFM input'!$W$7,0, K464+K496+K528)","v":0},{"$f":"IF(COUNT($H464:L464)>'RFM input'!$W$7,0, L464+L496+L528)","v":0},{"$f":"IF(COUNT($H464:M464)>'RFM input'!$W$7,0, M464+M496+M528)","v":0},{"$f":"IF(COUNT($H464:N464)>'RFM input'!$W$7,0, N464+N496+N528)","v":0},{"$f":"IF(COUNT($H464:O464)>'RFM input'!$W$7,0, O464+O496+O528)","v":0},{"$f":"IF(COUNT($H464:P464)>'RFM input'!$W$7,0, P464+P496+P528)","v":0},{"$f":"IF(COUNT($H464:Q464)>'RFM input'!$W$7,0, Q464+Q496+Q528)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!J34","v":0},0,0,0,{"$f":"IF(COUNT($H465:J465)>'RFM input'!$W$7,0, J465+J497+J529)","v":0},{"$f":"IF(COUNT($H465:K465)>'RFM input'!$W$7,0, K465+K497+K529)","v":0},{"$f":"IF(COUNT($H465:L465)>'RFM input'!$W$7,0, L465+L497+L529)","v":0},{"$f":"IF(COUNT($H465:M465)>'RFM input'!$W$7,0, M465+M497+M529)","v":0},{"$f":"IF(COUNT($H465:N465)>'RFM input'!$W$7,0, N465+N497+N529)","v":0},{"$f":"IF(COUNT($H465:O465)>'RFM input'!$W$7,0, O465+O497+O529)","v":0},{"$f":"IF(COUNT($H465:P465)>'RFM input'!$W$7,0, P465+P497+P529)","v":0},{"$f":"IF(COUNT($H465:Q465)>'RFM input'!$W$7,0, Q465+Q497+Q529)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!J35","v":0},0,0,0,{"$f":"IF(COUNT($H466:J466)>'RFM input'!$W$7,0, J466+J498+J530)","v":0},{"$f":"IF(COUNT($H466:K466)>'RFM input'!$W$7,0, K466+K498+K530)","v":0},{"$f":"IF(COUNT($H466:L466)>'RFM input'!$W$7,0, L466+L498+L530)","v":0},{"$f":"IF(COUNT($H466:M466)>'RFM input'!$W$7,0, M466+M498+M530)","v":0},{"$f":"IF(COUNT($H466:N466)>'RFM input'!$W$7,0, N466+N498+N530)","v":0},{"$f":"IF(COUNT($H466:O466)>'RFM input'!$W$7,0, O466+O498+O530)","v":0},{"$f":"IF(COUNT($H466:P466)>'RFM input'!$W$7,0, P466+P498+P530)","v":0},{"$f":"IF(COUNT($H466:Q466)>'RFM input'!$W$7,0, Q466+Q498+Q530)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!J36","v":0},0,5.5178382149580738,5.4544909761430285,{"$f":"IF(COUNT($H467:J467)>'RFM input'!$W$7,0, J467+J499+J531)","v":5.4378389738919779},{"$f":"IF(COUNT($H467:K467)>'RFM input'!$W$7,0, K467+K499+K531)","v":5.4261572988519724},{"$f":"IF(COUNT($H467:L467)>'RFM input'!$W$7,0, L467+L499+L531)","v":5.385942908439505},{"$f":"IF(COUNT($H467:M467)>'RFM input'!$W$7,0, M467+M499+M531)","v":0},{"$f":"IF(COUNT($H467:N467)>'RFM input'!$W$7,0, N467+N499+N531)","v":0},{"$f":"IF(COUNT($H467:O467)>'RFM input'!$W$7,0, O467+O499+O531)","v":0},{"$f":"IF(COUNT($H467:P467)>'RFM input'!$W$7,0, P467+P499+P531)","v":0},{"$f":"IF(COUNT($H467:Q467)>'RFM input'!$W$7,0, Q467+Q499+Q531)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G470:G499)","v":137.08430767093463},115.88862767730302,134.67860504623619,128.44508587680991,100.23472034908751,126.1325735016766,61.585897749438075,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RFM input'!M7","v":21.547647723907826},{"$f":"H12*H$7","v":12.104562421158429},23.608258184483294,45.696783204477065,31.959724102215183,25.247580322619772,12.783820850925308,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RFM input'!M8","v":84.834149478355201},{"$f":"H13*H$7","v":79.041574335136602},60.285449987212942,57.310254248072496,42.323944302727384,68.955170386926866,33.752554177166566,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RFM input'!M9","v":0},{"$f":"H14*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RFM input'!M10","v":0},{"$f":"H15*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RFM input'!M11","v":1.7266835792675884E-2},{"$f":"H16*H$7","v":0.14676091144094336},2.8891197695631061,-1.4315121918936904E-2,0,0.42779133694436405,0.2929518350658985,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RFM input'!M12","v":9.2274873572887461},{"$f":"H17*H$7","v":14.621173228342625},31.604535103288793,21.940053652532153,22.30819629410837,23.744702569795653,13.761692622984782,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RFM input'!M13","v":21.457756275590164},{"$f":"H18*H$7","v":4.4567185662663338},16.291242001688055,3.5123098936471493,3.6428556500365676,7.7349974381921287,0.35760405024246616,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RFM input'!M14","v":0},{"$f":"H19*H$7","v":0},0,0,0,2.233144719782135E-2,3.2478872713935805E-2,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!M15","v":0},{"$f":"H20*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!M16","v":0},{"$f":"H21*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!M17","v":0},{"$f":"H22*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!M18","v":0},{"$f":"H23*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!M19","v":0},{"$f":"H24*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!M20","v":0},{"$f":"H25*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!M21","v":0},{"$f":"H26*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!M22","v":0},{"$f":"H27*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!M23","v":0},{"$f":"H28*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!M24","v":0},{"$f":"H29*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!M25","v":0},{"$f":"H30*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!M26","v":0},{"$f":"H31*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!M27","v":0},{"$f":"H32*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!M28","v":0},{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!M29","v":0},{"$f":"H34*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!M30","v":0},{"$f":"H35*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!M31","v":0},{"$f":"H36*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!M32","v":0},{"$f":"H37*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!M33","v":0},{"$f":"H38*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!M34","v":0},{"$f":"H39*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!M35","v":0},{"$f":"H40*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!M36","v":0},{"$f":"H41*H$7","v":5.5178382149580738},0,0,0,0,0.60479534033911264,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$194& \" Regulatory Depreciation\"","v":"Nominal Forecast Regulatory Depreciation"},null,null,null,{"$f":"SUM(G502:G531)","v":-46.046959798716479},-64.492641519463078,-60.344246577844736,-54.825244180038283,-57.946843139641615,-70.913709958016298,-20.663123315478543,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"-'RFM input'!N7","v":-2.325803080726093},{"$f":"H632+H664","v":-4.4316820368762944},{"$f":"I632+I664","v":-5.8900771879362974},-4.3180562955312007,-4.0650967422362738,-5.7978200409146208,-1.3575601011274463,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"-'RFM input'!N8","v":-15.888177530943718},{"$f":"H633+H665","v":-22.945371068594199},-28.047389281554576,-21.912757419802329,-22.312997462491914,-28.905748156343847,-10.146586116734403,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"-'RFM input'!N9","v":-2.675748921902287},{"$f":"H634+H666","v":-3.1042153839985195E-2},3.2235196424290716E-17,6.1539920446373516E-17,6.7400865250790271E-17,5.2748503239748951E-17,4.1026613630915712E-17,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"-'RFM input'!N10","v":-1.2324753942938604},{"$f":"H635+H667","v":-1.3397314219327956},-1.403297937873865,-1.4055012515501712,-1.4592931568282916,-1.5215124191697948,-2.7850672744333688E-2,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"-'RFM input'!N11","v":1.041560972040023},{"$f":"H636+H668","v":-0.22814019451185968},-1.1809204291652713,-1.7998850601263203,-2.0707893905148054,-3.366743684117329,1.5979279672247522,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"-'RFM input'!N12","v":-21.193253071591151},{"$f":"H637+H669","v":-30.491986004963451},-17.713475380750534,-19.912587198677574,-22.3270196746019,-24.764170863296169,-7.6455535748539063,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"-'RFM input'!N13","v":-3.7730627712993945},{"$f":"H638+H670","v":-5.0246886387444913},-6.0457391217491541,-5.4598049520996357,-5.6999650379284308,-6.5175004037620576,-3.0853587568205323,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"-'RFM input'!N14","v":0},{"$f":"H639+H671","v":0},0,0,0,0,2.7233472192465086E-4,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"-'RFM input'!N15","v":0},{"$f":"H640+H672","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"-'RFM input'!N16","v":0},{"$f":"H641+H673","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"-'RFM input'!N17","v":0},{"$f":"H642+H674","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"-'RFM input'!N18","v":0},{"$f":"H643+H675","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"-'RFM input'!N19","v":0},{"$f":"H644+H676","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"-'RFM input'!N20","v":0},{"$f":"H645+H677","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"-'RFM input'!N21","v":0},{"$f":"H646+H678","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"-'RFM input'!N22","v":0},{"$f":"H647+H679","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"-'RFM input'!N23","v":0},{"$f":"H648+H680","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"-'RFM input'!N24","v":0},{"$f":"H649+H681","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"-'RFM input'!N25","v":0},{"$f":"H650+H682","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!N26","v":0},{"$f":"H651+H683","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!N27","v":0},{"$f":"H652+H684","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!N28","v":0},{"$f":"H653+H685","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!N29","v":0},{"$f":"H654+H686","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!N30","v":0},{"$f":"H655+H687","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!N31","v":0},{"$f":"H656+H688","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!N32","v":0},{"$f":"H657+H689","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!N33","v":0},{"$f":"H658+H690","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!N34","v":0},{"$f":"H659+H691","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!N35","v":0},{"$f":"H660+H692","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!N36","v":0},{"$f":"H661+H693","v":0},-6.3347238815045184E-2,-1.6652002251050887E-2,-1.1681675040005252E-2,-4.0214390412467382E-2,1.5856048554019758E-3,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G534:G563)","v":-12.128359649183516}]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RFM input'!P7","v":2.7858684045609383}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RFM input'!P8","v":-18.632779778025501}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RFM input'!P9","v":1.9006460495703221E-2}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RFM input'!P10","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RFM input'!P11","v":-8.6408460938669669E-3}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RFM input'!P12","v":5.3537552874354368}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RFM input'!P13","v":-1.6455691775562253}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RFM input'!P14","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!P15","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!P16","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!P17","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!P18","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!P19","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!P20","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!P21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!P22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!P23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!P24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!P25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!P26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!P27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!P28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!P29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!P30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!P31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!P32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!P33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!P34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!P35","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!P36","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G566:G595)","v":-7.6801894566185354}]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RFM input'!Q7","v":1.7641295086162789}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RFM input'!Q8","v":-11.799062934971612}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RFM input'!Q9","v":1.2035693344282016E-2}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RFM input'!Q10","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RFM input'!Q11","v":-5.471748611185696E-3}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RFM input'!Q12","v":3.3902239133092862}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RFM input'!Q13","v":-1.0420438883055854}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RFM input'!Q14","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!Q15","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!Q16","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!Q17","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!Q18","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!Q19","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!Q20","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!Q21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!Q22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!Q23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!Q24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!Q25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!Q26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!Q27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!Q28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!Q29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!Q30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!Q31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!Q32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!Q33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!Q34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!Q35","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!Q36","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G598:G627)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RFM input'!R7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RFM input'!R8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RFM input'!R9","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RFM input'!R10","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RFM input'!R11","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RFM input'!R12","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RFM input'!R13","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RFM input'!R14","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!R15","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!R16","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!R17","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!R18","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!R19","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!R20","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!R21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!R22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!R23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!R24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!R25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!R26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!R27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!R28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!R29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!R30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!R31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!R32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!R33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!R34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!R35","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!R36","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$194& \" Straight-line Depreciation\"","v":"Nominal Forecast Straight-line Depreciation"},null,null,null,{"$f":"SUM(G632:G661)","v":-71.790852677460222},-82.423481786562263,-73.014133312450497,-80.205616676265038,-86.746659363253073,-93.667550636600069,-38.756469867365723,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"-(G664-G502)","v":-7.3882491052855617},{"$f":"H$56*H$7","v":-8.1052533852517303},-8.4565806521723008,-9.5107329668295808,-10.504147070997503,-11.178847073539771,-5.7143732663964792,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,-33.544963252141116,{"$f":"H$69*H$7","v":-35.087263578302071},-36.844705422281258,-39.160907754635161,-41.580915474773519,-43.996824197305024,-22.188459779631806,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,-2.7374969739461865,{"$f":"H$82*H$7","v":-3.1511157108578026E-2},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,-1.4267415619416171,{"$f":"H$95*H$7","v":-1.4482976195346915},-1.4631174091299302,-1.4914097347208404,-1.5223965675108848,-1.5466471323030937,-2.8538343676292533E-2,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,1.0203972250409641,{"$f":"H$108*H$7","v":-0.25778039721509177},-1.2001620551809382,-1.8692784767457395,-2.1076565162683218,-3.3620229276760609,1.6373829787611658,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,-22.52514847458178,{"$f":"H$121*H$7","v":-31.315308852168268},-18.108686124843771,-20.928049892785328,-23.460219376526251,-25.632671993770209,-8.2980304367459468,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,-5.1886505346049283,{"$f":"H$134*H$7","v":-6.1780667969818381},-6.8210728096881503,-7.1231122658857426,-7.4466613845760392,-7.8238885575409354,-4.1003543939410392,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,0,{"$f":"H$147*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,{"$f":"H$160*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,{"$f":"H$173*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,{"$f":"H$186*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,{"$f":"H$199*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,{"$f":"H$212*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,{"$f":"H$225*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,{"$f":"H$238*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,{"$f":"H$251*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,{"$f":"H$264*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,{"$f":"H$277*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H$290*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H$303*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$316*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$329*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$342*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$355*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$368*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$381*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$394*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$407*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$420*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,0,{"$f":"H$433*H$7","v":0},-0.11980883915415076,-0.12212558466265644,-0.1246629726005436,-0.12664875446497706,-6.4096625735323751E-2,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G664:G693)","v":25.743892878743743},17.930840267099192,12.669886734605756,25.380372496226766,28.799816223611444,22.753840678583789,18.093346551887176,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"G438*G$6","v":5.0624460245594687},3.673571348375436,2.566503464236003,5.1926766712983801,{"$f":"IF(COUNT($H664:J664)>='RFM input'!$W$7,0,K438*K$6)","v":6.4390503287612288},{"$f":"IF(COUNT($H664:K664)>='RFM input'!$W$7,0,L438*L$6)","v":5.3810270326251501},{"$f":"IF(COUNT($H664:L664)>='RFM input'!$W$7,0,M438*M$6)","v":4.356813165269033},{"$f":"IF(COUNT($H664:M664)>='RFM input'!$W$7,0,N438*N$6)","v":0},{"$f":"IF(COUNT($H664:N664)>='RFM input'!$W$7,0,O438*O$6)","v":0},{"$f":"IF(COUNT($H664:O664)>='RFM input'!$W$7,0,P438*P$6)","v":0},{"$f":"IF(COUNT($H664:P664)>='RFM input'!$W$7,0,Q438*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,17.656785721197398,12.141892509707874,8.7973161407266822,17.248150334832832,{"$f":"IF(COUNT($H665:J665)>='RFM input'!$W$7,0,K439*K$6)","v":19.267918012281605},{"$f":"IF(COUNT($H665:K665)>='RFM input'!$W$7,0,L439*L$6)","v":15.091076040961179},{"$f":"IF(COUNT($H665:L665)>='RFM input'!$W$7,0,M439*M$6)","v":12.041873662897403},{"$f":"IF(COUNT($H665:M665)>='RFM input'!$W$7,0,N439*N$6)","v":0},{"$f":"IF(COUNT($H665:N665)>='RFM input'!$W$7,0,O439*O$6)","v":0},{"$f":"IF(COUNT($H665:O665)>='RFM input'!$W$7,0,P439*P$6)","v":0},{"$f":"IF(COUNT($H665:P665)>='RFM input'!$W$7,0,Q439*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,6.1748052043899375E-2,4.6900326859283212E-4,3.2235196424290716E-17,6.1539920446373516E-17,{"$f":"IF(COUNT($H666:J666)>='RFM input'!$W$7,0,K440*K$6)","v":6.7400865250790271E-17},{"$f":"IF(COUNT($H666:K666)>='RFM input'!$W$7,0,L440*L$6)","v":5.2748503239748951E-17},{"$f":"IF(COUNT($H666:L666)>='RFM input'!$W$7,0,M440*M$6)","v":4.1026613630915712E-17},{"$f":"IF(COUNT($H666:M666)>='RFM input'!$W$7,0,N440*N$6)","v":0},{"$f":"IF(COUNT($H666:N666)>='RFM input'!$W$7,0,O440*O$6)","v":0},{"$f":"IF(COUNT($H666:O666)>='RFM input'!$W$7,0,P440*P$6)","v":0},{"$f":"IF(COUNT($H666:P666)>='RFM input'!$W$7,0,Q440*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,0.19426616764775667,0.10856619760189584,5.9819471256065015E-2,8.5908483170669028E-2,{"$f":"IF(COUNT($H667:J667)>='RFM input'!$W$7,0,K441*K$6)","v":6.3103410682593161E-2},{"$f":"IF(COUNT($H667:K667)>='RFM input'!$W$7,0,L441*L$6)","v":2.5134713133298837E-2},{"$f":"IF(COUNT($H667:L667)>='RFM input'!$W$7,0,M441*M$6)","v":6.8767093195884607E-4},{"$f":"IF(COUNT($H667:M667)>='RFM input'!$W$7,0,N441*N$6)","v":0},{"$f":"IF(COUNT($H667:N667)>='RFM input'!$W$7,0,O441*O$6)","v":0},{"$f":"IF(COUNT($H667:O667)>='RFM input'!$W$7,0,P441*P$6)","v":0},{"$f":"IF(COUNT($H667:P667)>='RFM input'!$W$7,0,Q441*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,2.116374699905885E-2,2.9640202703232085E-2,1.9241626015666893E-2,6.9393416619419265E-2,{"$f":"IF(COUNT($H668:J668)>='RFM input'!$W$7,0,K442*K$6)","v":3.6867125753516479E-2},{"$f":"IF(COUNT($H668:K668)>='RFM input'!$W$7,0,L442*L$6)","v":-4.7207564412683036E-3},{"$f":"IF(COUNT($H668:L668)>='RFM input'!$W$7,0,M442*M$6)","v":-3.9455011536413669E-2},{"$f":"IF(COUNT($H668:M668)>='RFM input'!$W$7,0,N442*N$6)","v":0},{"$f":"IF(COUNT($H668:N668)>='RFM input'!$W$7,0,O442*O$6)","v":0},{"$f":"IF(COUNT($H668:O668)>='RFM input'!$W$7,0,P442*P$6)","v":0},{"$f":"IF(COUNT($H668:P668)>='RFM input'!$W$7,0,Q442*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,1.3318954029906303,0.82332284720481674,0.39521074409323798,1.0154626941077545,{"$f":"IF(COUNT($H669:J669)>='RFM input'!$W$7,0,K443*K$6)","v":1.1331997019243492},{"$f":"IF(COUNT($H669:K669)>='RFM input'!$W$7,0,L443*L$6)","v":0.8685011304740391},{"$f":"IF(COUNT($H669:L669)>='RFM input'!$W$7,0,M443*M$6)","v":0.65247686189204013},{"$f":"IF(COUNT($H669:M669)>='RFM input'!$W$7,0,N443*N$6)","v":0},{"$f":"IF(COUNT($H669:N669)>='RFM input'!$W$7,0,O443*O$6)","v":0},{"$f":"IF(COUNT($H669:O669)>='RFM input'!$W$7,0,P443*P$6)","v":0},{"$f":"IF(COUNT($H669:P669)>='RFM input'!$W$7,0,Q443*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,1.4155877633055336,1.1533781582373466,0.7753336879389966,1.6633073137861067,{"$f":"IF(COUNT($H670:J670)>='RFM input'!$W$7,0,K444*K$6)","v":1.7466963466476089},{"$f":"IF(COUNT($H670:K670)>='RFM input'!$W$7,0,L444*L$6)","v":1.306388153778878},{"$f":"IF(COUNT($H670:L670)>='RFM input'!$W$7,0,M444*M$6)","v":1.0149956371205069},{"$f":"IF(COUNT($H670:M670)>='RFM input'!$W$7,0,N444*N$6)","v":0},{"$f":"IF(COUNT($H670:N670)>='RFM input'!$W$7,0,O444*O$6)","v":0},{"$f":"IF(COUNT($H670:O670)>='RFM input'!$W$7,0,P444*P$6)","v":0},{"$f":"IF(COUNT($H670:P670)>='RFM input'!$W$7,0,Q444*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,0,0,0,0,{"$f":"IF(COUNT($H671:J671)>='RFM input'!$W$7,0,K445*K$6)","v":0},{"$f":"IF(COUNT($H671:K671)>='RFM input'!$W$7,0,L445*L$6)","v":0},{"$f":"IF(COUNT($H671:L671)>='RFM input'!$W$7,0,M445*M$6)","v":2.7233472192465086E-4},{"$f":"IF(COUNT($H671:M671)>='RFM input'!$W$7,0,N445*N$6)","v":0},{"$f":"IF(COUNT($H671:N671)>='RFM input'!$W$7,0,O445*O$6)","v":0},{"$f":"IF(COUNT($H671:O671)>='RFM input'!$W$7,0,P445*P$6)","v":0},{"$f":"IF(COUNT($H671:P671)>='RFM input'!$W$7,0,Q445*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H672:J672)>='RFM input'!$W$7,0,K446*K$6)","v":0},{"$f":"IF(COUNT($H672:K672)>='RFM input'!$W$7,0,L446*L$6)","v":0},{"$f":"IF(COUNT($H672:L672)>='RFM input'!$W$7,0,M446*M$6)","v":0},{"$f":"IF(COUNT($H672:M672)>='RFM input'!$W$7,0,N446*N$6)","v":0},{"$f":"IF(COUNT($H672:N672)>='RFM input'!$W$7,0,O446*O$6)","v":0},{"$f":"IF(COUNT($H672:O672)>='RFM input'!$W$7,0,P446*P$6)","v":0},{"$f":"IF(COUNT($H672:P672)>='RFM input'!$W$7,0,Q446*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H673:J673)>='RFM input'!$W$7,0,K447*K$6)","v":0},{"$f":"IF(COUNT($H673:K673)>='RFM input'!$W$7,0,L447*L$6)","v":0},{"$f":"IF(COUNT($H673:L673)>='RFM input'!$W$7,0,M447*M$6)","v":0},{"$f":"IF(COUNT($H673:M673)>='RFM input'!$W$7,0,N447*N$6)","v":0},{"$f":"IF(COUNT($H673:N673)>='RFM input'!$W$7,0,O447*O$6)","v":0},{"$f":"IF(COUNT($H673:O673)>='RFM input'!$W$7,0,P447*P$6)","v":0},{"$f":"IF(COUNT($H673:P673)>='RFM input'!$W$7,0,Q447*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H674:J674)>='RFM input'!$W$7,0,K448*K$6)","v":0},{"$f":"IF(COUNT($H674:K674)>='RFM input'!$W$7,0,L448*L$6)","v":0},{"$f":"IF(COUNT($H674:L674)>='RFM input'!$W$7,0,M448*M$6)","v":0},{"$f":"IF(COUNT($H674:M674)>='RFM input'!$W$7,0,N448*N$6)","v":0},{"$f":"IF(COUNT($H674:N674)>='RFM input'!$W$7,0,O448*O$6)","v":0},{"$f":"IF(COUNT($H674:O674)>='RFM input'!$W$7,0,P448*P$6)","v":0},{"$f":"IF(COUNT($H674:P674)>='RFM input'!$W$7,0,Q448*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H675:J675)>='RFM input'!$W$7,0,K449*K$6)","v":0},{"$f":"IF(COUNT($H675:K675)>='RFM input'!$W$7,0,L449*L$6)","v":0},{"$f":"IF(COUNT($H675:L675)>='RFM input'!$W$7,0,M449*M$6)","v":0},{"$f":"IF(COUNT($H675:M675)>='RFM input'!$W$7,0,N449*N$6)","v":0},{"$f":"IF(COUNT($H675:N675)>='RFM input'!$W$7,0,O449*O$6)","v":0},{"$f":"IF(COUNT($H675:O675)>='RFM input'!$W$7,0,P449*P$6)","v":0},{"$f":"IF(COUNT($H675:P675)>='RFM input'!$W$7,0,Q449*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H676:J676)>='RFM input'!$W$7,0,K450*K$6)","v":0},{"$f":"IF(COUNT($H676:K676)>='RFM input'!$W$7,0,L450*L$6)","v":0},{"$f":"IF(COUNT($H676:L676)>='RFM input'!$W$7,0,M450*M$6)","v":0},{"$f":"IF(COUNT($H676:M676)>='RFM input'!$W$7,0,N450*N$6)","v":0},{"$f":"IF(COUNT($H676:N676)>='RFM input'!$W$7,0,O450*O$6)","v":0},{"$f":"IF(COUNT($H676:O676)>='RFM input'!$W$7,0,P450*P$6)","v":0},{"$f":"IF(COUNT($H676:P676)>='RFM input'!$W$7,0,Q450*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H677:J677)>='RFM input'!$W$7,0,K451*K$6)","v":0},{"$f":"IF(COUNT($H677:K677)>='RFM input'!$W$7,0,L451*L$6)","v":0},{"$f":"IF(COUNT($H677:L677)>='RFM input'!$W$7,0,M451*M$6)","v":0},{"$f":"IF(COUNT($H677:M677)>='RFM input'!$W$7,0,N451*N$6)","v":0},{"$f":"IF(COUNT($H677:N677)>='RFM input'!$W$7,0,O451*O$6)","v":0},{"$f":"IF(COUNT($H677:O677)>='RFM input'!$W$7,0,P451*P$6)","v":0},{"$f":"IF(COUNT($H677:P677)>='RFM input'!$W$7,0,Q451*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H678:J678)>='RFM input'!$W$7,0,K452*K$6)","v":0},{"$f":"IF(COUNT($H678:K678)>='RFM input'!$W$7,0,L452*L$6)","v":0},{"$f":"IF(COUNT($H678:L678)>='RFM input'!$W$7,0,M452*M$6)","v":0},{"$f":"IF(COUNT($H678:M678)>='RFM input'!$W$7,0,N452*N$6)","v":0},{"$f":"IF(COUNT($H678:N678)>='RFM input'!$W$7,0,O452*O$6)","v":0},{"$f":"IF(COUNT($H678:O678)>='RFM input'!$W$7,0,P452*P$6)","v":0},{"$f":"IF(COUNT($H678:P678)>='RFM input'!$W$7,0,Q452*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H679:J679)>='RFM input'!$W$7,0,K453*K$6)","v":0},{"$f":"IF(COUNT($H679:K679)>='RFM input'!$W$7,0,L453*L$6)","v":0},{"$f":"IF(COUNT($H679:L679)>='RFM input'!$W$7,0,M453*M$6)","v":0},{"$f":"IF(COUNT($H679:M679)>='RFM input'!$W$7,0,N453*N$6)","v":0},{"$f":"IF(COUNT($H679:N679)>='RFM input'!$W$7,0,O453*O$6)","v":0},{"$f":"IF(COUNT($H679:O679)>='RFM input'!$W$7,0,P453*P$6)","v":0},{"$f":"IF(COUNT($H679:P679)>='RFM input'!$W$7,0,Q453*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H680:J680)>='RFM input'!$W$7,0,K454*K$6)","v":0},{"$f":"IF(COUNT($H680:K680)>='RFM input'!$W$7,0,L454*L$6)","v":0},{"$f":"IF(COUNT($H680:L680)>='RFM input'!$W$7,0,M454*M$6)","v":0},{"$f":"IF(COUNT($H680:M680)>='RFM input'!$W$7,0,N454*N$6)","v":0},{"$f":"IF(COUNT($H680:N680)>='RFM input'!$W$7,0,O454*O$6)","v":0},{"$f":"IF(COUNT($H680:O680)>='RFM input'!$W$7,0,P454*P$6)","v":0},{"$f":"IF(COUNT($H680:P680)>='RFM input'!$W$7,0,Q454*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H681:J681)>='RFM input'!$W$7,0,K455*K$6)","v":0},{"$f":"IF(COUNT($H681:K681)>='RFM input'!$W$7,0,L455*L$6)","v":0},{"$f":"IF(COUNT($H681:L681)>='RFM input'!$W$7,0,M455*M$6)","v":0},{"$f":"IF(COUNT($H681:M681)>='RFM input'!$W$7,0,N455*N$6)","v":0},{"$f":"IF(COUNT($H681:N681)>='RFM input'!$W$7,0,O455*O$6)","v":0},{"$f":"IF(COUNT($H681:O681)>='RFM input'!$W$7,0,P455*P$6)","v":0},{"$f":"IF(COUNT($H681:P681)>='RFM input'!$W$7,0,Q455*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H682:J682)>='RFM input'!$W$7,0,K456*K$6)","v":0},{"$f":"IF(COUNT($H682:K682)>='RFM input'!$W$7,0,L456*L$6)","v":0},{"$f":"IF(COUNT($H682:L682)>='RFM input'!$W$7,0,M456*M$6)","v":0},{"$f":"IF(COUNT($H682:M682)>='RFM input'!$W$7,0,N456*N$6)","v":0},{"$f":"IF(COUNT($H682:N682)>='RFM input'!$W$7,0,O456*O$6)","v":0},{"$f":"IF(COUNT($H682:O682)>='RFM input'!$W$7,0,P456*P$6)","v":0},{"$f":"IF(COUNT($H682:P682)>='RFM input'!$W$7,0,Q456*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H683:J683)>='RFM input'!$W$7,0,K457*K$6)","v":0},{"$f":"IF(COUNT($H683:K683)>='RFM input'!$W$7,0,L457*L$6)","v":0},{"$f":"IF(COUNT($H683:L683)>='RFM input'!$W$7,0,M457*M$6)","v":0},{"$f":"IF(COUNT($H683:M683)>='RFM input'!$W$7,0,N457*N$6)","v":0},{"$f":"IF(COUNT($H683:N683)>='RFM input'!$W$7,0,O457*O$6)","v":0},{"$f":"IF(COUNT($H683:O683)>='RFM input'!$W$7,0,P457*P$6)","v":0},{"$f":"IF(COUNT($H683:P683)>='RFM input'!$W$7,0,Q457*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H684:J684)>='RFM input'!$W$7,0,K458*K$6)","v":0},{"$f":"IF(COUNT($H684:K684)>='RFM input'!$W$7,0,L458*L$6)","v":0},{"$f":"IF(COUNT($H684:L684)>='RFM input'!$W$7,0,M458*M$6)","v":0},{"$f":"IF(COUNT($H684:M684)>='RFM input'!$W$7,0,N458*N$6)","v":0},{"$f":"IF(COUNT($H684:N684)>='RFM input'!$W$7,0,O458*O$6)","v":0},{"$f":"IF(COUNT($H684:O684)>='RFM input'!$W$7,0,P458*P$6)","v":0},{"$f":"IF(COUNT($H684:P684)>='RFM input'!$W$7,0,Q458*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H685:J685)>='RFM input'!$W$7,0,K459*K$6)","v":0},{"$f":"IF(COUNT($H685:K685)>='RFM input'!$W$7,0,L459*L$6)","v":0},{"$f":"IF(COUNT($H685:L685)>='RFM input'!$W$7,0,M459*M$6)","v":0},{"$f":"IF(COUNT($H685:M685)>='RFM input'!$W$7,0,N459*N$6)","v":0},{"$f":"IF(COUNT($H685:N685)>='RFM input'!$W$7,0,O459*O$6)","v":0},{"$f":"IF(COUNT($H685:O685)>='RFM input'!$W$7,0,P459*P$6)","v":0},{"$f":"IF(COUNT($H685:P685)>='RFM input'!$W$7,0,Q459*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H686:J686)>='RFM input'!$W$7,0,K460*K$6)","v":0},{"$f":"IF(COUNT($H686:K686)>='RFM input'!$W$7,0,L460*L$6)","v":0},{"$f":"IF(COUNT($H686:L686)>='RFM input'!$W$7,0,M460*M$6)","v":0},{"$f":"IF(COUNT($H686:M686)>='RFM input'!$W$7,0,N460*N$6)","v":0},{"$f":"IF(COUNT($H686:N686)>='RFM input'!$W$7,0,O460*O$6)","v":0},{"$f":"IF(COUNT($H686:O686)>='RFM input'!$W$7,0,P460*P$6)","v":0},{"$f":"IF(COUNT($H686:P686)>='RFM input'!$W$7,0,Q460*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H687:J687)>='RFM input'!$W$7,0,K461*K$6)","v":0},{"$f":"IF(COUNT($H687:K687)>='RFM input'!$W$7,0,L461*L$6)","v":0},{"$f":"IF(COUNT($H687:L687)>='RFM input'!$W$7,0,M461*M$6)","v":0},{"$f":"IF(COUNT($H687:M687)>='RFM input'!$W$7,0,N461*N$6)","v":0},{"$f":"IF(COUNT($H687:N687)>='RFM input'!$W$7,0,O461*O$6)","v":0},{"$f":"IF(COUNT($H687:O687)>='RFM input'!$W$7,0,P461*P$6)","v":0},{"$f":"IF(COUNT($H687:P687)>='RFM input'!$W$7,0,Q461*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H688:J688)>='RFM input'!$W$7,0,K462*K$6)","v":0},{"$f":"IF(COUNT($H688:K688)>='RFM input'!$W$7,0,L462*L$6)","v":0},{"$f":"IF(COUNT($H688:L688)>='RFM input'!$W$7,0,M462*M$6)","v":0},{"$f":"IF(COUNT($H688:M688)>='RFM input'!$W$7,0,N462*N$6)","v":0},{"$f":"IF(COUNT($H688:N688)>='RFM input'!$W$7,0,O462*O$6)","v":0},{"$f":"IF(COUNT($H688:O688)>='RFM input'!$W$7,0,P462*P$6)","v":0},{"$f":"IF(COUNT($H688:P688)>='RFM input'!$W$7,0,Q462*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H689:J689)>='RFM input'!$W$7,0,K463*K$6)","v":0},{"$f":"IF(COUNT($H689:K689)>='RFM input'!$W$7,0,L463*L$6)","v":0},{"$f":"IF(COUNT($H689:L689)>='RFM input'!$W$7,0,M463*M$6)","v":0},{"$f":"IF(COUNT($H689:M689)>='RFM input'!$W$7,0,N463*N$6)","v":0},{"$f":"IF(COUNT($H689:N689)>='RFM input'!$W$7,0,O463*O$6)","v":0},{"$f":"IF(COUNT($H689:O689)>='RFM input'!$W$7,0,P463*P$6)","v":0},{"$f":"IF(COUNT($H689:P689)>='RFM input'!$W$7,0,Q463*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H690:J690)>='RFM input'!$W$7,0,K464*K$6)","v":0},{"$f":"IF(COUNT($H690:K690)>='RFM input'!$W$7,0,L464*L$6)","v":0},{"$f":"IF(COUNT($H690:L690)>='RFM input'!$W$7,0,M464*M$6)","v":0},{"$f":"IF(COUNT($H690:M690)>='RFM input'!$W$7,0,N464*N$6)","v":0},{"$f":"IF(COUNT($H690:N690)>='RFM input'!$W$7,0,O464*O$6)","v":0},{"$f":"IF(COUNT($H690:O690)>='RFM input'!$W$7,0,P464*P$6)","v":0},{"$f":"IF(COUNT($H690:P690)>='RFM input'!$W$7,0,Q464*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H691:J691)>='RFM input'!$W$7,0,K465*K$6)","v":0},{"$f":"IF(COUNT($H691:K691)>='RFM input'!$W$7,0,L465*L$6)","v":0},{"$f":"IF(COUNT($H691:L691)>='RFM input'!$W$7,0,M465*M$6)","v":0},{"$f":"IF(COUNT($H691:M691)>='RFM input'!$W$7,0,N465*N$6)","v":0},{"$f":"IF(COUNT($H691:N691)>='RFM input'!$W$7,0,O465*O$6)","v":0},{"$f":"IF(COUNT($H691:O691)>='RFM input'!$W$7,0,P465*P$6)","v":0},{"$f":"IF(COUNT($H691:P691)>='RFM input'!$W$7,0,Q465*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H692:J692)>='RFM input'!$W$7,0,K466*K$6)","v":0},{"$f":"IF(COUNT($H692:K692)>='RFM input'!$W$7,0,L466*L$6)","v":0},{"$f":"IF(COUNT($H692:L692)>='RFM input'!$W$7,0,M466*M$6)","v":0},{"$f":"IF(COUNT($H692:M692)>='RFM input'!$W$7,0,N466*N$6)","v":0},{"$f":"IF(COUNT($H692:N692)>='RFM input'!$W$7,0,O466*O$6)","v":0},{"$f":"IF(COUNT($H692:O692)>='RFM input'!$W$7,0,P466*P$6)","v":0},{"$f":"IF(COUNT($H692:P692)>='RFM input'!$W$7,0,Q466*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,0,0,5.6461600339105578E-2,0.10547358241160555,{"$f":"IF(COUNT($H693:J693)>='RFM input'!$W$7,0,K467*K$6)","v":0.11298129756053835},{"$f":"IF(COUNT($H693:K693)>='RFM input'!$W$7,0,L467*L$6)","v":8.6434364052509677E-2},{"$f":"IF(COUNT($H693:L693)>='RFM input'!$W$7,0,M467*M$6)","v":6.5682230590725726E-2},{"$f":"IF(COUNT($H693:M693)>='RFM input'!$W$7,0,N467*N$6)","v":0},{"$f":"IF(COUNT($H693:N693)>='RFM input'!$W$7,0,O467*O$6)","v":0},{"$f":"IF(COUNT($H693:O693)>='RFM input'!$W$7,0,P467*P$6)","v":0},{"$f":"IF(COUNT($H693:P693)>='RFM input'!$W$7,0,Q467*Q$6)","v":0}]

{"sheet":"Total RAB roll forward","index":10,"n_rows":359,"n_cols":17,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Total Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - Total Asset Roll Forward - DNSP RFM - version 2"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G40","v":2015},{"$f":"'RFM input'!H40","v":2016},{"$f":"'RFM input'!I40","v":2017},{"$f":"'RFM input'!J40","v":2018},{"$f":"'RFM input'!K40","v":2019},{"$f":"'RFM input'!L40","v":2020},{"$f":"'RFM input'!M40","v":2021},{"$f":"'RFM input'!N40","v":2022},{"$f":"'RFM input'!O40","v":2023},{"$f":"'RFM input'!P40","v":2024},{"$f":"'RFM input'!Q40","v":2025}]
[null,null,"Asset Values ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G37)","v":1115.5686914122218},1186.7974901786383,1238.1934763364782,1312.5278348048696,1386.1476765016414,1428.4355537110871,1483.6544172547472,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RAB roll forward'!G438","v":219.37266106424232},{"$f":"G8+G40+G72+G104+G136+G168","v":243.14450362060128},{"$f":"H8+H40+H72","v":250.81738400488342},{"$f":"IF(COUNT($H8:I8)>='RFM input'!$W$7,0, I8+I40+I72)","v":268.53556500143043},{"$f":"IF(COUNT($H8:J8)>='RFM input'!$W$7,0, J8+J40+J72)","v":309.91429191037628},{"$f":"IF(COUNT($H8:K8)>='RFM input'!$W$7,0, K8+K40+K72)","v":337.8089192703552},{"$f":"IF(COUNT($H8:L8)>='RFM input'!$W$7,0, L8+L40+L72)","v":357.25867955206036},{"$f":"IF(COUNT($H8:M8)>='RFM input'!$W$7,0, M8+M40+M72)","v":0},{"$f":"IF(COUNT($H8:N8)>='RFM input'!$W$7,0, N8+N40+N72)","v":0},{"$f":"IF(COUNT($H8:O8)>='RFM input'!$W$7,0, O8+O40+O72)","v":0},{"$f":"IF(COUNT($H8:P8)>='RFM input'!$W$7,0, P8+P40+P72)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RAB roll forward'!G439","v":765.12738125188253},803.64151048629697,859.73771375283934,{"$f":"IF(COUNT($H9:I9)>='RFM input'!$W$7,0, I9+I41+I73)","v":891.97577445849765},{"$f":"IF(COUNT($H9:J9)>='RFM input'!$W$7,0, J9+J41+J73)","v":927.37327128676782},{"$f":"IF(COUNT($H9:K9)>='RFM input'!$W$7,0, K9+K41+K73)","v":947.38421812700324},{"$f":"IF(COUNT($H9:L9)>='RFM input'!$W$7,0, L9+L41+L73)","v":987.43364035758623},{"$f":"IF(COUNT($H9:M9)>='RFM input'!$W$7,0, M9+M41+M73)","v":0},{"$f":"IF(COUNT($H9:N9)>='RFM input'!$W$7,0, N9+N41+N73)","v":0},{"$f":"IF(COUNT($H9:O9)>='RFM input'!$W$7,0, O9+O41+O73)","v":0},{"$f":"IF(COUNT($H9:P9)>='RFM input'!$W$7,0, P9+P41+P73)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G440","v":2.6757489219022901},3.1042153839988346E-2,3.1502578323738817E-15,{"$f":"IF(COUNT($H10:I10)>='RFM input'!$W$7,0, I10+I42+I74)","v":3.1824930287981724E-15},{"$f":"IF(COUNT($H10:J10)>='RFM input'!$W$7,0, J10+J42+J74)","v":3.244032949244546E-15},{"$f":"IF(COUNT($H10:K10)>='RFM input'!$W$7,0, K10+K42+K74)","v":3.3114338144953364E-15},{"$f":"IF(COUNT($H10:L10)>='RFM input'!$W$7,0, L10+L42+L74)","v":3.3641823177350854E-15},{"$f":"IF(COUNT($H10:M10)>='RFM input'!$W$7,0, M10+M42+M74)","v":0},{"$f":"IF(COUNT($H10:N10)>='RFM input'!$W$7,0, N10+N42+N74)","v":0},{"$f":"IF(COUNT($H10:O10)>='RFM input'!$W$7,0, O10+O42+O74)","v":0},{"$f":"IF(COUNT($H10:P10)>='RFM input'!$W$7,0, P10+P42+P74)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RAB roll forward'!G441","v":8.4182005980694044},7.1857252037755437,5.8459937818427479,{"$f":"IF(COUNT($H11:I11)>='RFM input'!$W$7,0, I11+I43+I75)","v":4.4426958439688828},{"$f":"IF(COUNT($H11:J11)>='RFM input'!$W$7,0, J11+J43+J75)","v":3.0371945924187118},{"$f":"IF(COUNT($H11:K11)>='RFM input'!$W$7,0, K11+K43+K75)","v":1.5779014355904202},{"$f":"IF(COUNT($H11:L11)>='RFM input'!$W$7,0, L11+L43+L75)","v":5.6389016420625326E-2},{"$f":"IF(COUNT($H11:M11)>='RFM input'!$W$7,0, M11+M43+M75)","v":0},{"$f":"IF(COUNT($H11:N11)>='RFM input'!$W$7,0, N11+N43+N75)","v":0},{"$f":"IF(COUNT($H11:O11)>='RFM input'!$W$7,0, O11+O43+O75)","v":0},{"$f":"IF(COUNT($H11:P11)>='RFM input'!$W$7,0, P11+P43+P75)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RAB roll forward'!G442","v":0.91709570329254464},1.9618109164201907,1.8804316333492741,{"$f":"IF(COUNT($H12:I12)>='RFM input'!$W$7,0, I12+I44+I76)","v":3.5886309737471094},{"$f":"IF(COUNT($H12:J12)>='RFM input'!$W$7,0, J12+J44+J76)","v":1.774430791701852},{"$f":"IF(COUNT($H12:K12)>='RFM input'!$W$7,0, K12+K44+K76)","v":-0.29635859881295334},{"$f":"IF(COUNT($H12:L12)>='RFM input'!$W$7,0, L12+L44+L76)","v":-3.2353109459859182},{"$f":"IF(COUNT($H12:M12)>='RFM input'!$W$7,0, M12+M44+M76)","v":0},{"$f":"IF(COUNT($H12:N12)>='RFM input'!$W$7,0, N12+N44+N76)","v":0},{"$f":"IF(COUNT($H12:O12)>='RFM input'!$W$7,0, O12+O44+O76)","v":0},{"$f":"IF(COUNT($H12:P12)>='RFM input'!$W$7,0, P12+P44+P76)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RAB roll forward'!G443","v":57.715467462926959},54.493680949369278,38.622868172748454,{"$f":"IF(COUNT($H13:I13)>='RFM input'!$W$7,0, I13+I45+I77)","v":52.513927895286713},{"$f":"IF(COUNT($H13:J13)>='RFM input'!$W$7,0, J13+J45+J77)","v":54.541394349141299},{"$f":"IF(COUNT($H13:K13)>='RFM input'!$W$7,0, K13+K45+K77)","v":54.52257096864777},{"$f":"IF(COUNT($H13:L13)>='RFM input'!$W$7,0, L13+L45+L77)","v":53.503102675147247},{"$f":"IF(COUNT($H13:M13)>='RFM input'!$W$7,0, M13+M45+M77)","v":0},{"$f":"IF(COUNT($H13:N13)>='RFM input'!$W$7,0, N13+N45+N77)","v":0},{"$f":"IF(COUNT($H13:O13)>='RFM input'!$W$7,0, O13+O45+O77)","v":0},{"$f":"IF(COUNT($H13:P13)>='RFM input'!$W$7,0, P13+P45+P77)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RAB roll forward'!G444","v":61.342136409906082},76.339216848335042,75.771246775856881,{"$f":"IF(COUNT($H14:I14)>='RFM input'!$W$7,0, I14+I46+I78)","v":86.016749655795778},{"$f":"IF(COUNT($H14:J14)>='RFM input'!$W$7,0, J14+J46+J78)","v":84.069254597343303},{"$f":"IF(COUNT($H14:K14)>='RFM input'!$W$7,0, K14+K46+K78)","v":82.012145209451432},{"$f":"IF(COUNT($H14:L14)>='RFM input'!$W$7,0, L14+L46+L78)","v":83.2296422438815},{"$f":"IF(COUNT($H14:M14)>='RFM input'!$W$7,0, M14+M46+M78)","v":0},{"$f":"IF(COUNT($H14:N14)>='RFM input'!$W$7,0, N14+N46+N78)","v":0},{"$f":"IF(COUNT($H14:O14)>='RFM input'!$W$7,0, O14+O46+O78)","v":0},{"$f":"IF(COUNT($H14:P14)>='RFM input'!$W$7,0, P14+P46+P78)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RAB roll forward'!G445","v":0},0,0,{"$f":"IF(COUNT($H15:I15)>='RFM input'!$W$7,0, I15+I47+I79)","v":0},{"$f":"IF(COUNT($H15:J15)>='RFM input'!$W$7,0, J15+J47+J79)","v":0},{"$f":"IF(COUNT($H15:K15)>='RFM input'!$W$7,0, K15+K47+K79)","v":0},{"$f":"IF(COUNT($H15:L15)>='RFM input'!$W$7,0, L15+L47+L79)","v":2.233144719782135E-2},{"$f":"IF(COUNT($H15:M15)>='RFM input'!$W$7,0, M15+M47+M79)","v":0},{"$f":"IF(COUNT($H15:N15)>='RFM input'!$W$7,0, N15+N47+N79)","v":0},{"$f":"IF(COUNT($H15:O15)>='RFM input'!$W$7,0, O15+O47+O79)","v":0},{"$f":"IF(COUNT($H15:P15)>='RFM input'!$W$7,0, P15+P47+P79)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G446","v":0},0,0,{"$f":"IF(COUNT($H16:I16)>='RFM input'!$W$7,0, I16+I48+I80)","v":0},{"$f":"IF(COUNT($H16:J16)>='RFM input'!$W$7,0, J16+J48+J80)","v":0},{"$f":"IF(COUNT($H16:K16)>='RFM input'!$W$7,0, K16+K48+K80)","v":0},{"$f":"IF(COUNT($H16:L16)>='RFM input'!$W$7,0, L16+L48+L80)","v":0},{"$f":"IF(COUNT($H16:M16)>='RFM input'!$W$7,0, M16+M48+M80)","v":0},{"$f":"IF(COUNT($H16:N16)>='RFM input'!$W$7,0, N16+N48+N80)","v":0},{"$f":"IF(COUNT($H16:O16)>='RFM input'!$W$7,0, O16+O48+O80)","v":0},{"$f":"IF(COUNT($H16:P16)>='RFM input'!$W$7,0, P16+P48+P80)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G447","v":0},0,0,{"$f":"IF(COUNT($H17:I17)>='RFM input'!$W$7,0, I17+I49+I81)","v":0},{"$f":"IF(COUNT($H17:J17)>='RFM input'!$W$7,0, J17+J49+J81)","v":0},{"$f":"IF(COUNT($H17:K17)>='RFM input'!$W$7,0, K17+K49+K81)","v":0},{"$f":"IF(COUNT($H17:L17)>='RFM input'!$W$7,0, L17+L49+L81)","v":0},{"$f":"IF(COUNT($H17:M17)>='RFM input'!$W$7,0, M17+M49+M81)","v":0},{"$f":"IF(COUNT($H17:N17)>='RFM input'!$W$7,0, N17+N49+N81)","v":0},{"$f":"IF(COUNT($H17:O17)>='RFM input'!$W$7,0, O17+O49+O81)","v":0},{"$f":"IF(COUNT($H17:P17)>='RFM input'!$W$7,0, P17+P49+P81)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G448","v":0},0,0,{"$f":"IF(COUNT($H18:I18)>='RFM input'!$W$7,0, I18+I50+I82)","v":0},{"$f":"IF(COUNT($H18:J18)>='RFM input'!$W$7,0, J18+J50+J82)","v":0},{"$f":"IF(COUNT($H18:K18)>='RFM input'!$W$7,0, K18+K50+K82)","v":0},{"$f":"IF(COUNT($H18:L18)>='RFM input'!$W$7,0, L18+L50+L82)","v":0},{"$f":"IF(COUNT($H18:M18)>='RFM input'!$W$7,0, M18+M50+M82)","v":0},{"$f":"IF(COUNT($H18:N18)>='RFM input'!$W$7,0, N18+N50+N82)","v":0},{"$f":"IF(COUNT($H18:O18)>='RFM input'!$W$7,0, O18+O50+O82)","v":0},{"$f":"IF(COUNT($H18:P18)>='RFM input'!$W$7,0, P18+P50+P82)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G449","v":0},0,0,{"$f":"IF(COUNT($H19:I19)>='RFM input'!$W$7,0, I19+I51+I83)","v":0},{"$f":"IF(COUNT($H19:J19)>='RFM input'!$W$7,0, J19+J51+J83)","v":0},{"$f":"IF(COUNT($H19:K19)>='RFM input'!$W$7,0, K19+K51+K83)","v":0},{"$f":"IF(COUNT($H19:L19)>='RFM input'!$W$7,0, L19+L51+L83)","v":0},{"$f":"IF(COUNT($H19:M19)>='RFM input'!$W$7,0, M19+M51+M83)","v":0},{"$f":"IF(COUNT($H19:N19)>='RFM input'!$W$7,0, N19+N51+N83)","v":0},{"$f":"IF(COUNT($H19:O19)>='RFM input'!$W$7,0, O19+O51+O83)","v":0},{"$f":"IF(COUNT($H19:P19)>='RFM input'!$W$7,0, P19+P51+P83)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G450","v":0},0,0,{"$f":"IF(COUNT($H20:I20)>='RFM input'!$W$7,0, I20+I52+I84)","v":0},{"$f":"IF(COUNT($H20:J20)>='RFM input'!$W$7,0, J20+J52+J84)","v":0},{"$f":"IF(COUNT($H20:K20)>='RFM input'!$W$7,0, K20+K52+K84)","v":0},{"$f":"IF(COUNT($H20:L20)>='RFM input'!$W$7,0, L20+L52+L84)","v":0},{"$f":"IF(COUNT($H20:M20)>='RFM input'!$W$7,0, M20+M52+M84)","v":0},{"$f":"IF(COUNT($H20:N20)>='RFM input'!$W$7,0, N20+N52+N84)","v":0},{"$f":"IF(COUNT($H20:O20)>='RFM input'!$W$7,0, O20+O52+O84)","v":0},{"$f":"IF(COUNT($H20:P20)>='RFM input'!$W$7,0, P20+P52+P84)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G451","v":0},0,0,{"$f":"IF(COUNT($H21:I21)>='RFM input'!$W$7,0, I21+I53+I85)","v":0},{"$f":"IF(COUNT($H21:J21)>='RFM input'!$W$7,0, J21+J53+J85)","v":0},{"$f":"IF(COUNT($H21:K21)>='RFM input'!$W$7,0, K21+K53+K85)","v":0},{"$f":"IF(COUNT($H21:L21)>='RFM input'!$W$7,0, L21+L53+L85)","v":0},{"$f":"IF(COUNT($H21:M21)>='RFM input'!$W$7,0, M21+M53+M85)","v":0},{"$f":"IF(COUNT($H21:N21)>='RFM input'!$W$7,0, N21+N53+N85)","v":0},{"$f":"IF(COUNT($H21:O21)>='RFM input'!$W$7,0, O21+O53+O85)","v":0},{"$f":"IF(COUNT($H21:P21)>='RFM input'!$W$7,0, P21+P53+P85)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G452","v":0},0,0,{"$f":"IF(COUNT($H22:I22)>='RFM input'!$W$7,0, I22+I54+I86)","v":0},{"$f":"IF(COUNT($H22:J22)>='RFM input'!$W$7,0, J22+J54+J86)","v":0},{"$f":"IF(COUNT($H22:K22)>='RFM input'!$W$7,0, K22+K54+K86)","v":0},{"$f":"IF(COUNT($H22:L22)>='RFM input'!$W$7,0, L22+L54+L86)","v":0},{"$f":"IF(COUNT($H22:M22)>='RFM input'!$W$7,0, M22+M54+M86)","v":0},{"$f":"IF(COUNT($H22:N22)>='RFM input'!$W$7,0, N22+N54+N86)","v":0},{"$f":"IF(COUNT($H22:O22)>='RFM input'!$W$7,0, O22+O54+O86)","v":0},{"$f":"IF(COUNT($H22:P22)>='RFM input'!$W$7,0, P22+P54+P86)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G453","v":0},0,0,{"$f":"IF(COUNT($H23:I23)>='RFM input'!$W$7,0, I23+I55+I87)","v":0},{"$f":"IF(COUNT($H23:J23)>='RFM input'!$W$7,0, J23+J55+J87)","v":0},{"$f":"IF(COUNT($H23:K23)>='RFM input'!$W$7,0, K23+K55+K87)","v":0},{"$f":"IF(COUNT($H23:L23)>='RFM input'!$W$7,0, L23+L55+L87)","v":0},{"$f":"IF(COUNT($H23:M23)>='RFM input'!$W$7,0, M23+M55+M87)","v":0},{"$f":"IF(COUNT($H23:N23)>='RFM input'!$W$7,0, N23+N55+N87)","v":0},{"$f":"IF(COUNT($H23:O23)>='RFM input'!$W$7,0, O23+O55+O87)","v":0},{"$f":"IF(COUNT($H23:P23)>='RFM input'!$W$7,0, P23+P55+P87)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G454","v":0},0,0,{"$f":"IF(COUNT($H24:I24)>='RFM input'!$W$7,0, I24+I56+I88)","v":0},{"$f":"IF(COUNT($H24:J24)>='RFM input'!$W$7,0, J24+J56+J88)","v":0},{"$f":"IF(COUNT($H24:K24)>='RFM input'!$W$7,0, K24+K56+K88)","v":0},{"$f":"IF(COUNT($H24:L24)>='RFM input'!$W$7,0, L24+L56+L88)","v":0},{"$f":"IF(COUNT($H24:M24)>='RFM input'!$W$7,0, M24+M56+M88)","v":0},{"$f":"IF(COUNT($H24:N24)>='RFM input'!$W$7,0, N24+N56+N88)","v":0},{"$f":"IF(COUNT($H24:O24)>='RFM input'!$W$7,0, O24+O56+O88)","v":0},{"$f":"IF(COUNT($H24:P24)>='RFM input'!$W$7,0, P24+P56+P88)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G455","v":0},0,0,{"$f":"IF(COUNT($H25:I25)>='RFM input'!$W$7,0, I25+I57+I89)","v":0},{"$f":"IF(COUNT($H25:J25)>='RFM input'!$W$7,0, J25+J57+J89)","v":0},{"$f":"IF(COUNT($H25:K25)>='RFM input'!$W$7,0, K25+K57+K89)","v":0},{"$f":"IF(COUNT($H25:L25)>='RFM input'!$W$7,0, L25+L57+L89)","v":0},{"$f":"IF(COUNT($H25:M25)>='RFM input'!$W$7,0, M25+M57+M89)","v":0},{"$f":"IF(COUNT($H25:N25)>='RFM input'!$W$7,0, N25+N57+N89)","v":0},{"$f":"IF(COUNT($H25:O25)>='RFM input'!$W$7,0, O25+O57+O89)","v":0},{"$f":"IF(COUNT($H25:P25)>='RFM input'!$W$7,0, P25+P57+P89)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G456","v":0},0,0,{"$f":"IF(COUNT($H26:I26)>='RFM input'!$W$7,0, I26+I58+I90)","v":0},{"$f":"IF(COUNT($H26:J26)>='RFM input'!$W$7,0, J26+J58+J90)","v":0},{"$f":"IF(COUNT($H26:K26)>='RFM input'!$W$7,0, K26+K58+K90)","v":0},{"$f":"IF(COUNT($H26:L26)>='RFM input'!$W$7,0, L26+L58+L90)","v":0},{"$f":"IF(COUNT($H26:M26)>='RFM input'!$W$7,0, M26+M58+M90)","v":0},{"$f":"IF(COUNT($H26:N26)>='RFM input'!$W$7,0, N26+N58+N90)","v":0},{"$f":"IF(COUNT($H26:O26)>='RFM input'!$W$7,0, O26+O58+O90)","v":0},{"$f":"IF(COUNT($H26:P26)>='RFM input'!$W$7,0, P26+P58+P90)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G457","v":0},0,0,{"$f":"IF(COUNT($H27:I27)>='RFM input'!$W$7,0, I27+I59+I91)","v":0},{"$f":"IF(COUNT($H27:J27)>='RFM input'!$W$7,0, J27+J59+J91)","v":0},{"$f":"IF(COUNT($H27:K27)>='RFM input'!$W$7,0, K27+K59+K91)","v":0},{"$f":"IF(COUNT($H27:L27)>='RFM input'!$W$7,0, L27+L59+L91)","v":0},{"$f":"IF(COUNT($H27:M27)>='RFM input'!$W$7,0, M27+M59+M91)","v":0},{"$f":"IF(COUNT($H27:N27)>='RFM input'!$W$7,0, N27+N59+N91)","v":0},{"$f":"IF(COUNT($H27:O27)>='RFM input'!$W$7,0, O27+O59+O91)","v":0},{"$f":"IF(COUNT($H27:P27)>='RFM input'!$W$7,0, P27+P59+P91)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G458","v":0},0,0,{"$f":"IF(COUNT($H28:I28)>='RFM input'!$W$7,0, I28+I60+I92)","v":0},{"$f":"IF(COUNT($H28:J28)>='RFM input'!$W$7,0, J28+J60+J92)","v":0},{"$f":"IF(COUNT($H28:K28)>='RFM input'!$W$7,0, K28+K60+K92)","v":0},{"$f":"IF(COUNT($H28:L28)>='RFM input'!$W$7,0, L28+L60+L92)","v":0},{"$f":"IF(COUNT($H28:M28)>='RFM input'!$W$7,0, M28+M60+M92)","v":0},{"$f":"IF(COUNT($H28:N28)>='RFM input'!$W$7,0, N28+N60+N92)","v":0},{"$f":"IF(COUNT($H28:O28)>='RFM input'!$W$7,0, O28+O60+O92)","v":0},{"$f":"IF(COUNT($H28:P28)>='RFM input'!$W$7,0, P28+P60+P92)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G459","v":0},0,0,{"$f":"IF(COUNT($H29:I29)>='RFM input'!$W$7,0, I29+I61+I93)","v":0},{"$f":"IF(COUNT($H29:J29)>='RFM input'!$W$7,0, J29+J61+J93)","v":0},{"$f":"IF(COUNT($H29:K29)>='RFM input'!$W$7,0, K29+K61+K93)","v":0},{"$f":"IF(COUNT($H29:L29)>='RFM input'!$W$7,0, L29+L61+L93)","v":0},{"$f":"IF(COUNT($H29:M29)>='RFM input'!$W$7,0, M29+M61+M93)","v":0},{"$f":"IF(COUNT($H29:N29)>='RFM input'!$W$7,0, N29+N61+N93)","v":0},{"$f":"IF(COUNT($H29:O29)>='RFM input'!$W$7,0, O29+O61+O93)","v":0},{"$f":"IF(COUNT($H29:P29)>='RFM input'!$W$7,0, P29+P61+P93)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G460","v":0},0,0,{"$f":"IF(COUNT($H30:I30)>='RFM input'!$W$7,0, I30+I62+I94)","v":0},{"$f":"IF(COUNT($H30:J30)>='RFM input'!$W$7,0, J30+J62+J94)","v":0},{"$f":"IF(COUNT($H30:K30)>='RFM input'!$W$7,0, K30+K62+K94)","v":0},{"$f":"IF(COUNT($H30:L30)>='RFM input'!$W$7,0, L30+L62+L94)","v":0},{"$f":"IF(COUNT($H30:M30)>='RFM input'!$W$7,0, M30+M62+M94)","v":0},{"$f":"IF(COUNT($H30:N30)>='RFM input'!$W$7,0, N30+N62+N94)","v":0},{"$f":"IF(COUNT($H30:O30)>='RFM input'!$W$7,0, O30+O62+O94)","v":0},{"$f":"IF(COUNT($H30:P30)>='RFM input'!$W$7,0, P30+P62+P94)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G461","v":0},0,0,{"$f":"IF(COUNT($H31:I31)>='RFM input'!$W$7,0, I31+I63+I95)","v":0},{"$f":"IF(COUNT($H31:J31)>='RFM input'!$W$7,0, J31+J63+J95)","v":0},{"$f":"IF(COUNT($H31:K31)>='RFM input'!$W$7,0, K31+K63+K95)","v":0},{"$f":"IF(COUNT($H31:L31)>='RFM input'!$W$7,0, L31+L63+L95)","v":0},{"$f":"IF(COUNT($H31:M31)>='RFM input'!$W$7,0, M31+M63+M95)","v":0},{"$f":"IF(COUNT($H31:N31)>='RFM input'!$W$7,0, N31+N63+N95)","v":0},{"$f":"IF(COUNT($H31:O31)>='RFM input'!$W$7,0, O31+O63+O95)","v":0},{"$f":"IF(COUNT($H31:P31)>='RFM input'!$W$7,0, P31+P63+P95)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G462","v":0},0,0,{"$f":"IF(COUNT($H32:I32)>='RFM input'!$W$7,0, I32+I64+I96)","v":0},{"$f":"IF(COUNT($H32:J32)>='RFM input'!$W$7,0, J32+J64+J96)","v":0},{"$f":"IF(COUNT($H32:K32)>='RFM input'!$W$7,0, K32+K64+K96)","v":0},{"$f":"IF(COUNT($H32:L32)>='RFM input'!$W$7,0, L32+L64+L96)","v":0},{"$f":"IF(COUNT($H32:M32)>='RFM input'!$W$7,0, M32+M64+M96)","v":0},{"$f":"IF(COUNT($H32:N32)>='RFM input'!$W$7,0, N32+N64+N96)","v":0},{"$f":"IF(COUNT($H32:O32)>='RFM input'!$W$7,0, O32+O64+O96)","v":0},{"$f":"IF(COUNT($H32:P32)>='RFM input'!$W$7,0, P32+P64+P96)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G463","v":0},0,0,{"$f":"IF(COUNT($H33:I33)>='RFM input'!$W$7,0, I33+I65+I97)","v":0},{"$f":"IF(COUNT($H33:J33)>='RFM input'!$W$7,0, J33+J65+J97)","v":0},{"$f":"IF(COUNT($H33:K33)>='RFM input'!$W$7,0, K33+K65+K97)","v":0},{"$f":"IF(COUNT($H33:L33)>='RFM input'!$W$7,0, L33+L65+L97)","v":0},{"$f":"IF(COUNT($H33:M33)>='RFM input'!$W$7,0, M33+M65+M97)","v":0},{"$f":"IF(COUNT($H33:N33)>='RFM input'!$W$7,0, N33+N65+N97)","v":0},{"$f":"IF(COUNT($H33:O33)>='RFM input'!$W$7,0, O33+O65+O97)","v":0},{"$f":"IF(COUNT($H33:P33)>='RFM input'!$W$7,0, P33+P65+P97)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G464","v":0},0,0,{"$f":"IF(COUNT($H34:I34)>='RFM input'!$W$7,0, I34+I66+I98)","v":0},{"$f":"IF(COUNT($H34:J34)>='RFM input'!$W$7,0, J34+J66+J98)","v":0},{"$f":"IF(COUNT($H34:K34)>='RFM input'!$W$7,0, K34+K66+K98)","v":0},{"$f":"IF(COUNT($H34:L34)>='RFM input'!$W$7,0, L34+L66+L98)","v":0},{"$f":"IF(COUNT($H34:M34)>='RFM input'!$W$7,0, M34+M66+M98)","v":0},{"$f":"IF(COUNT($H34:N34)>='RFM input'!$W$7,0, N34+N66+N98)","v":0},{"$f":"IF(COUNT($H34:O34)>='RFM input'!$W$7,0, O34+O66+O98)","v":0},{"$f":"IF(COUNT($H34:P34)>='RFM input'!$W$7,0, P34+P66+P98)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G465","v":0},0,0,{"$f":"IF(COUNT($H35:I35)>='RFM input'!$W$7,0, I35+I67+I99)","v":0},{"$f":"IF(COUNT($H35:J35)>='RFM input'!$W$7,0, J35+J67+J99)","v":0},{"$f":"IF(COUNT($H35:K35)>='RFM input'!$W$7,0, K35+K67+K99)","v":0},{"$f":"IF(COUNT($H35:L35)>='RFM input'!$W$7,0, L35+L67+L99)","v":0},{"$f":"IF(COUNT($H35:M35)>='RFM input'!$W$7,0, M35+M67+M99)","v":0},{"$f":"IF(COUNT($H35:N35)>='RFM input'!$W$7,0, N35+N67+N99)","v":0},{"$f":"IF(COUNT($H35:O35)>='RFM input'!$W$7,0, O35+O67+O99)","v":0},{"$f":"IF(COUNT($H35:P35)>='RFM input'!$W$7,0, P35+P67+P99)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G466","v":0},0,0,{"$f":"IF(COUNT($H36:I36)>='RFM input'!$W$7,0, I36+I68+I100)","v":0},{"$f":"IF(COUNT($H36:J36)>='RFM input'!$W$7,0, J36+J68+J100)","v":0},{"$f":"IF(COUNT($H36:K36)>='RFM input'!$W$7,0, K36+K68+K100)","v":0},{"$f":"IF(COUNT($H36:L36)>='RFM input'!$W$7,0, L36+L68+L100)","v":0},{"$f":"IF(COUNT($H36:M36)>='RFM input'!$W$7,0, M36+M68+M100)","v":0},{"$f":"IF(COUNT($H36:N36)>='RFM input'!$W$7,0, N36+N68+N100)","v":0},{"$f":"IF(COUNT($H36:O36)>='RFM input'!$W$7,0, O36+O68+O100)","v":0},{"$f":"IF(COUNT($H36:P36)>='RFM input'!$W$7,0, P36+P68+P100)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G467","v":0},0,5.5178382149580738,{"$f":"IF(COUNT($H37:I37)>='RFM input'!$W$7,0, I37+I69+I101)","v":5.4544909761430285},{"$f":"IF(COUNT($H37:J37)>='RFM input'!$W$7,0, J37+J69+J101)","v":5.4378389738919779},{"$f":"IF(COUNT($H37:K37)>='RFM input'!$W$7,0, K37+K69+K101)","v":5.4261572988519724},{"$f":"IF(COUNT($H37:L37)>='RFM input'!$W$7,0, L37+L69+L101)","v":5.385942908439505},{"$f":"IF(COUNT($H37:M37)>='RFM input'!$W$7,0, M37+M69+M101)","v":0},{"$f":"IF(COUNT($H37:N37)>='RFM input'!$W$7,0, N37+N69+N101)","v":0},{"$f":"IF(COUNT($H37:O37)>='RFM input'!$W$7,0, O37+O69+O101)","v":0},{"$f":"IF(COUNT($H37:P37)>='RFM input'!$W$7,0, P37+P69+P101)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G40:G69)","v":137.08430767093463},115.88862767730302,134.67860504623619,128.44508587680991,100.23472034908751,126.1325735016766,61.585897749438075,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RAB roll forward'!G470","v":21.547647723907826},{"$f":"'RAB roll forward'!H470","v":12.104562421158429},{"$f":"'RAB roll forward'!I470","v":23.608258184483294},{"$f":"'RAB roll forward'!J470","v":45.696783204477065},{"$f":"'RAB roll forward'!K470","v":31.959724102215183},{"$f":"'RAB roll forward'!L470","v":25.247580322619772},{"$f":"'RAB roll forward'!M470","v":12.783820850925308},{"$f":"'RAB roll forward'!N470","v":0},{"$f":"'RAB roll forward'!O470","v":0},{"$f":"'RAB roll forward'!P470","v":0},{"$f":"'RAB roll forward'!Q470","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RAB roll forward'!G471","v":84.834149478355201},{"$f":"'RAB roll forward'!H471","v":79.041574335136602},{"$f":"'RAB roll forward'!I471","v":60.285449987212942},{"$f":"'RAB roll forward'!J471","v":57.310254248072496},{"$f":"'RAB roll forward'!K471","v":42.323944302727384},{"$f":"'RAB roll forward'!L471","v":68.955170386926866},{"$f":"'RAB roll forward'!M471","v":33.752554177166566},{"$f":"'RAB roll forward'!N471","v":0},{"$f":"'RAB roll forward'!O471","v":0},{"$f":"'RAB roll forward'!P471","v":0},{"$f":"'RAB roll forward'!Q471","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G472","v":0},{"$f":"'RAB roll forward'!H472","v":0},{"$f":"'RAB roll forward'!I472","v":0},{"$f":"'RAB roll forward'!J472","v":0},{"$f":"'RAB roll forward'!K472","v":0},{"$f":"'RAB roll forward'!L472","v":0},{"$f":"'RAB roll forward'!M472","v":0},{"$f":"'RAB roll forward'!N472","v":0},{"$f":"'RAB roll forward'!O472","v":0},{"$f":"'RAB roll forward'!P472","v":0},{"$f":"'RAB roll forward'!Q472","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RAB roll forward'!G473","v":0},{"$f":"'RAB roll forward'!H473","v":0},{"$f":"'RAB roll forward'!I473","v":0},{"$f":"'RAB roll forward'!J473","v":0},{"$f":"'RAB roll forward'!K473","v":0},{"$f":"'RAB roll forward'!L473","v":0},{"$f":"'RAB roll forward'!M473","v":0},{"$f":"'RAB roll forward'!N473","v":0},{"$f":"'RAB roll forward'!O473","v":0},{"$f":"'RAB roll forward'!P473","v":0},{"$f":"'RAB roll forward'!Q473","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RAB roll forward'!G474","v":1.7266835792675884E-2},{"$f":"'RAB roll forward'!H474","v":0.14676091144094336},{"$f":"'RAB roll forward'!I474","v":2.8891197695631061},{"$f":"'RAB roll forward'!J474","v":-1.4315121918936904E-2},{"$f":"'RAB roll forward'!K474","v":0},{"$f":"'RAB roll forward'!L474","v":0.42779133694436405},{"$f":"'RAB roll forward'!M474","v":0.2929518350658985},{"$f":"'RAB roll forward'!N474","v":0},{"$f":"'RAB roll forward'!O474","v":0},{"$f":"'RAB roll forward'!P474","v":0},{"$f":"'RAB roll forward'!Q474","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RAB roll forward'!G475","v":9.2274873572887461},{"$f":"'RAB roll forward'!H475","v":14.621173228342625},{"$f":"'RAB roll forward'!I475","v":31.604535103288793},{"$f":"'RAB roll forward'!J475","v":21.940053652532153},{"$f":"'RAB roll forward'!K475","v":22.30819629410837},{"$f":"'RAB roll forward'!L475","v":23.744702569795653},{"$f":"'RAB roll forward'!M475","v":13.761692622984782},{"$f":"'RAB roll forward'!N475","v":0},{"$f":"'RAB roll forward'!O475","v":0},{"$f":"'RAB roll forward'!P475","v":0},{"$f":"'RAB roll forward'!Q475","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RAB roll forward'!G476","v":21.457756275590164},{"$f":"'RAB roll forward'!H476","v":4.4567185662663338},{"$f":"'RAB roll forward'!I476","v":16.291242001688055},{"$f":"'RAB roll forward'!J476","v":3.5123098936471493},{"$f":"'RAB roll forward'!K476","v":3.6428556500365676},{"$f":"'RAB roll forward'!L476","v":7.7349974381921287},{"$f":"'RAB roll forward'!M476","v":0.35760405024246616},{"$f":"'RAB roll forward'!N476","v":0},{"$f":"'RAB roll forward'!O476","v":0},{"$f":"'RAB roll forward'!P476","v":0},{"$f":"'RAB roll forward'!Q476","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RAB roll forward'!G477","v":0},{"$f":"'RAB roll forward'!H477","v":0},{"$f":"'RAB roll forward'!I477","v":0},{"$f":"'RAB roll forward'!J477","v":0},{"$f":"'RAB roll forward'!K477","v":0},{"$f":"'RAB roll forward'!L477","v":2.233144719782135E-2},{"$f":"'RAB roll forward'!M477","v":3.2478872713935805E-2},{"$f":"'RAB roll forward'!N477","v":0},{"$f":"'RAB roll forward'!O477","v":0},{"$f":"'RAB roll forward'!P477","v":0},{"$f":"'RAB roll forward'!Q477","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G478","v":0},{"$f":"'RAB roll forward'!H478","v":0},{"$f":"'RAB roll forward'!I478","v":0},{"$f":"'RAB roll forward'!J478","v":0},{"$f":"'RAB roll forward'!K478","v":0},{"$f":"'RAB roll forward'!L478","v":0},{"$f":"'RAB roll forward'!M478","v":0},{"$f":"'RAB roll forward'!N478","v":0},{"$f":"'RAB roll forward'!O478","v":0},{"$f":"'RAB roll forward'!P478","v":0},{"$f":"'RAB roll forward'!Q478","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G479","v":0},{"$f":"'RAB roll forward'!H479","v":0},{"$f":"'RAB roll forward'!I479","v":0},{"$f":"'RAB roll forward'!J479","v":0},{"$f":"'RAB roll forward'!K479","v":0},{"$f":"'RAB roll forward'!L479","v":0},{"$f":"'RAB roll forward'!M479","v":0},{"$f":"'RAB roll forward'!N479","v":0},{"$f":"'RAB roll forward'!O479","v":0},{"$f":"'RAB roll forward'!P479","v":0},{"$f":"'RAB roll forward'!Q479","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G480","v":0},{"$f":"'RAB roll forward'!H480","v":0},{"$f":"'RAB roll forward'!I480","v":0},{"$f":"'RAB roll forward'!J480","v":0},{"$f":"'RAB roll forward'!K480","v":0},{"$f":"'RAB roll forward'!L480","v":0},{"$f":"'RAB roll forward'!M480","v":0},{"$f":"'RAB roll forward'!N480","v":0},{"$f":"'RAB roll forward'!O480","v":0},{"$f":"'RAB roll forward'!P480","v":0},{"$f":"'RAB roll forward'!Q480","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G481","v":0},{"$f":"'RAB roll forward'!H481","v":0},{"$f":"'RAB roll forward'!I481","v":0},{"$f":"'RAB roll forward'!J481","v":0},{"$f":"'RAB roll forward'!K481","v":0},{"$f":"'RAB roll forward'!L481","v":0},{"$f":"'RAB roll forward'!M481","v":0},{"$f":"'RAB roll forward'!N481","v":0},{"$f":"'RAB roll forward'!O481","v":0},{"$f":"'RAB roll forward'!P481","v":0},{"$f":"'RAB roll forward'!Q481","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G482","v":0},{"$f":"'RAB roll forward'!H482","v":0},{"$f":"'RAB roll forward'!I482","v":0},{"$f":"'RAB roll forward'!J482","v":0},{"$f":"'RAB roll forward'!K482","v":0},{"$f":"'RAB roll forward'!L482","v":0},{"$f":"'RAB roll forward'!M482","v":0},{"$f":"'RAB roll forward'!N482","v":0},{"$f":"'RAB roll forward'!O482","v":0},{"$f":"'RAB roll forward'!P482","v":0},{"$f":"'RAB roll forward'!Q482","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G483","v":0},{"$f":"'RAB roll forward'!H483","v":0},{"$f":"'RAB roll forward'!I483","v":0},{"$f":"'RAB roll forward'!J483","v":0},{"$f":"'RAB roll forward'!K483","v":0},{"$f":"'RAB roll forward'!L483","v":0},{"$f":"'RAB roll forward'!M483","v":0},{"$f":"'RAB roll forward'!N483","v":0},{"$f":"'RAB roll forward'!O483","v":0},{"$f":"'RAB roll forward'!P483","v":0},{"$f":"'RAB roll forward'!Q483","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G484","v":0},{"$f":"'RAB roll forward'!H484","v":0},{"$f":"'RAB roll forward'!I484","v":0},{"$f":"'RAB roll forward'!J484","v":0},{"$f":"'RAB roll forward'!K484","v":0},{"$f":"'RAB roll forward'!L484","v":0},{"$f":"'RAB roll forward'!M484","v":0},{"$f":"'RAB roll forward'!N484","v":0},{"$f":"'RAB roll forward'!O484","v":0},{"$f":"'RAB roll forward'!P484","v":0},{"$f":"'RAB roll forward'!Q484","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G485","v":0},{"$f":"'RAB roll forward'!H485","v":0},{"$f":"'RAB roll forward'!I485","v":0},{"$f":"'RAB roll forward'!J485","v":0},{"$f":"'RAB roll forward'!K485","v":0},{"$f":"'RAB roll forward'!L485","v":0},{"$f":"'RAB roll forward'!M485","v":0},{"$f":"'RAB roll forward'!N485","v":0},{"$f":"'RAB roll forward'!O485","v":0},{"$f":"'RAB roll forward'!P485","v":0},{"$f":"'RAB roll forward'!Q485","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G486","v":0},{"$f":"'RAB roll forward'!H486","v":0},{"$f":"'RAB roll forward'!I486","v":0},{"$f":"'RAB roll forward'!J486","v":0},{"$f":"'RAB roll forward'!K486","v":0},{"$f":"'RAB roll forward'!L486","v":0},{"$f":"'RAB roll forward'!M486","v":0},{"$f":"'RAB roll forward'!N486","v":0},{"$f":"'RAB roll forward'!O486","v":0},{"$f":"'RAB roll forward'!P486","v":0},{"$f":"'RAB roll forward'!Q486","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G487","v":0},{"$f":"'RAB roll forward'!H487","v":0},{"$f":"'RAB roll forward'!I487","v":0},{"$f":"'RAB roll forward'!J487","v":0},{"$f":"'RAB roll forward'!K487","v":0},{"$f":"'RAB roll forward'!L487","v":0},{"$f":"'RAB roll forward'!M487","v":0},{"$f":"'RAB roll forward'!N487","v":0},{"$f":"'RAB roll forward'!O487","v":0},{"$f":"'RAB roll forward'!P487","v":0},{"$f":"'RAB roll forward'!Q487","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G488","v":0},{"$f":"'RAB roll forward'!H488","v":0},{"$f":"'RAB roll forward'!I488","v":0},{"$f":"'RAB roll forward'!J488","v":0},{"$f":"'RAB roll forward'!K488","v":0},{"$f":"'RAB roll forward'!L488","v":0},{"$f":"'RAB roll forward'!M488","v":0},{"$f":"'RAB roll forward'!N488","v":0},{"$f":"'RAB roll forward'!O488","v":0},{"$f":"'RAB roll forward'!P488","v":0},{"$f":"'RAB roll forward'!Q488","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G489","v":0},{"$f":"'RAB roll forward'!H489","v":0},{"$f":"'RAB roll forward'!I489","v":0},{"$f":"'RAB roll forward'!J489","v":0},{"$f":"'RAB roll forward'!K489","v":0},{"$f":"'RAB roll forward'!L489","v":0},{"$f":"'RAB roll forward'!M489","v":0},{"$f":"'RAB roll forward'!N489","v":0},{"$f":"'RAB roll forward'!O489","v":0},{"$f":"'RAB roll forward'!P489","v":0},{"$f":"'RAB roll forward'!Q489","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G490","v":0},{"$f":"'RAB roll forward'!H490","v":0},{"$f":"'RAB roll forward'!I490","v":0},{"$f":"'RAB roll forward'!J490","v":0},{"$f":"'RAB roll forward'!K490","v":0},{"$f":"'RAB roll forward'!L490","v":0},{"$f":"'RAB roll forward'!M490","v":0},{"$f":"'RAB roll forward'!N490","v":0},{"$f":"'RAB roll forward'!O490","v":0},{"$f":"'RAB roll forward'!P490","v":0},{"$f":"'RAB roll forward'!Q490","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G491","v":0},{"$f":"'RAB roll forward'!H491","v":0},{"$f":"'RAB roll forward'!I491","v":0},{"$f":"'RAB roll forward'!J491","v":0},{"$f":"'RAB roll forward'!K491","v":0},{"$f":"'RAB roll forward'!L491","v":0},{"$f":"'RAB roll forward'!M491","v":0},{"$f":"'RAB roll forward'!N491","v":0},{"$f":"'RAB roll forward'!O491","v":0},{"$f":"'RAB roll forward'!P491","v":0},{"$f":"'RAB roll forward'!Q491","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G492","v":0},{"$f":"'RAB roll forward'!H492","v":0},{"$f":"'RAB roll forward'!I492","v":0},{"$f":"'RAB roll forward'!J492","v":0},{"$f":"'RAB roll forward'!K492","v":0},{"$f":"'RAB roll forward'!L492","v":0},{"$f":"'RAB roll forward'!M492","v":0},{"$f":"'RAB roll forward'!N492","v":0},{"$f":"'RAB roll forward'!O492","v":0},{"$f":"'RAB roll forward'!P492","v":0},{"$f":"'RAB roll forward'!Q492","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G493","v":0},{"$f":"'RAB roll forward'!H493","v":0},{"$f":"'RAB roll forward'!I493","v":0},{"$f":"'RAB roll forward'!J493","v":0},{"$f":"'RAB roll forward'!K493","v":0},{"$f":"'RAB roll forward'!L493","v":0},{"$f":"'RAB roll forward'!M493","v":0},{"$f":"'RAB roll forward'!N493","v":0},{"$f":"'RAB roll forward'!O493","v":0},{"$f":"'RAB roll forward'!P493","v":0},{"$f":"'RAB roll forward'!Q493","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G494","v":0},{"$f":"'RAB roll forward'!H494","v":0},{"$f":"'RAB roll forward'!I494","v":0},{"$f":"'RAB roll forward'!J494","v":0},{"$f":"'RAB roll forward'!K494","v":0},{"$f":"'RAB roll forward'!L494","v":0},{"$f":"'RAB roll forward'!M494","v":0},{"$f":"'RAB roll forward'!N494","v":0},{"$f":"'RAB roll forward'!O494","v":0},{"$f":"'RAB roll forward'!P494","v":0},{"$f":"'RAB roll forward'!Q494","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G495","v":0},{"$f":"'RAB roll forward'!H495","v":0},{"$f":"'RAB roll forward'!I495","v":0},{"$f":"'RAB roll forward'!J495","v":0},{"$f":"'RAB roll forward'!K495","v":0},{"$f":"'RAB roll forward'!L495","v":0},{"$f":"'RAB roll forward'!M495","v":0},{"$f":"'RAB roll forward'!N495","v":0},{"$f":"'RAB roll forward'!O495","v":0},{"$f":"'RAB roll forward'!P495","v":0},{"$f":"'RAB roll forward'!Q495","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G496","v":0},{"$f":"'RAB roll forward'!H496","v":0},{"$f":"'RAB roll forward'!I496","v":0},{"$f":"'RAB roll forward'!J496","v":0},{"$f":"'RAB roll forward'!K496","v":0},{"$f":"'RAB roll forward'!L496","v":0},{"$f":"'RAB roll forward'!M496","v":0},{"$f":"'RAB roll forward'!N496","v":0},{"$f":"'RAB roll forward'!O496","v":0},{"$f":"'RAB roll forward'!P496","v":0},{"$f":"'RAB roll forward'!Q496","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G497","v":0},{"$f":"'RAB roll forward'!H497","v":0},{"$f":"'RAB roll forward'!I497","v":0},{"$f":"'RAB roll forward'!J497","v":0},{"$f":"'RAB roll forward'!K497","v":0},{"$f":"'RAB roll forward'!L497","v":0},{"$f":"'RAB roll forward'!M497","v":0},{"$f":"'RAB roll forward'!N497","v":0},{"$f":"'RAB roll forward'!O497","v":0},{"$f":"'RAB roll forward'!P497","v":0},{"$f":"'RAB roll forward'!Q497","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G498","v":0},{"$f":"'RAB roll forward'!H498","v":0},{"$f":"'RAB roll forward'!I498","v":0},{"$f":"'RAB roll forward'!J498","v":0},{"$f":"'RAB roll forward'!K498","v":0},{"$f":"'RAB roll forward'!L498","v":0},{"$f":"'RAB roll forward'!M498","v":0},{"$f":"'RAB roll forward'!N498","v":0},{"$f":"'RAB roll forward'!O498","v":0},{"$f":"'RAB roll forward'!P498","v":0},{"$f":"'RAB roll forward'!Q498","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G499","v":0},{"$f":"'RAB roll forward'!H499","v":5.5178382149580738},{"$f":"'RAB roll forward'!I499","v":0},{"$f":"'RAB roll forward'!J499","v":0},{"$f":"'RAB roll forward'!K499","v":0},{"$f":"'RAB roll forward'!L499","v":0},{"$f":"'RAB roll forward'!M499","v":0.60479534033911264},{"$f":"'RAB roll forward'!N499","v":0},{"$f":"'RAB roll forward'!O499","v":0},{"$f":"'RAB roll forward'!P499","v":0},{"$f":"'RAB roll forward'!Q499","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$194& \" Regulatory Depreciation\"","v":"Nominal Forecast Regulatory Depreciation"},null,null,null,{"$f":"SUM(G72:G101)","v":-46.046959798716479},-64.492641519463078,-60.344246577844736,-54.825244180038283,-57.946843139641615,-70.913709958016298,-20.663123315478543,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RAB roll forward'!G502","v":-2.325803080726093},{"$f":"'RAB roll forward'!H502","v":-4.4316820368762944},{"$f":"'RAB roll forward'!I502","v":-5.8900771879362974},{"$f":"'RAB roll forward'!J502","v":-4.3180562955312007},{"$f":"'RAB roll forward'!K502","v":-4.0650967422362738},{"$f":"'RAB roll forward'!L502","v":-5.7978200409146208},{"$f":"'RAB roll forward'!M502","v":-1.3575601011274463},{"$f":"'RAB roll forward'!N502","v":0},{"$f":"'RAB roll forward'!O502","v":0},{"$f":"'RAB roll forward'!P502","v":0},{"$f":"'RAB roll forward'!Q502","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RAB roll forward'!G503","v":-15.888177530943718},{"$f":"'RAB roll forward'!H503","v":-22.945371068594199},{"$f":"'RAB roll forward'!I503","v":-28.047389281554576},{"$f":"'RAB roll forward'!J503","v":-21.912757419802329},{"$f":"'RAB roll forward'!K503","v":-22.312997462491914},{"$f":"'RAB roll forward'!L503","v":-28.905748156343847},{"$f":"'RAB roll forward'!M503","v":-10.146586116734403},{"$f":"'RAB roll forward'!N503","v":0},{"$f":"'RAB roll forward'!O503","v":0},{"$f":"'RAB roll forward'!P503","v":0},{"$f":"'RAB roll forward'!Q503","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G504","v":-2.675748921902287},{"$f":"'RAB roll forward'!H504","v":-3.1042153839985195E-2},{"$f":"'RAB roll forward'!I504","v":3.2235196424290716E-17},{"$f":"'RAB roll forward'!J504","v":6.1539920446373516E-17},{"$f":"'RAB roll forward'!K504","v":6.7400865250790271E-17},{"$f":"'RAB roll forward'!L504","v":5.2748503239748951E-17},{"$f":"'RAB roll forward'!M504","v":4.1026613630915712E-17},{"$f":"'RAB roll forward'!N504","v":0},{"$f":"'RAB roll forward'!O504","v":0},{"$f":"'RAB roll forward'!P504","v":0},{"$f":"'RAB roll forward'!Q504","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RAB roll forward'!G505","v":-1.2324753942938604},{"$f":"'RAB roll forward'!H505","v":-1.3397314219327956},{"$f":"'RAB roll forward'!I505","v":-1.403297937873865},{"$f":"'RAB roll forward'!J505","v":-1.4055012515501712},{"$f":"'RAB roll forward'!K505","v":-1.4592931568282916},{"$f":"'RAB roll forward'!L505","v":-1.5215124191697948},{"$f":"'RAB roll forward'!M505","v":-2.7850672744333688E-2},{"$f":"'RAB roll forward'!N505","v":0},{"$f":"'RAB roll forward'!O505","v":0},{"$f":"'RAB roll forward'!P505","v":0},{"$f":"'RAB roll forward'!Q505","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RAB roll forward'!G506","v":1.041560972040023},{"$f":"'RAB roll forward'!H506","v":-0.22814019451185968},{"$f":"'RAB roll forward'!I506","v":-1.1809204291652713},{"$f":"'RAB roll forward'!J506","v":-1.7998850601263203},{"$f":"'RAB roll forward'!K506","v":-2.0707893905148054},{"$f":"'RAB roll forward'!L506","v":-3.366743684117329},{"$f":"'RAB roll forward'!M506","v":1.5979279672247522},{"$f":"'RAB roll forward'!N506","v":0},{"$f":"'RAB roll forward'!O506","v":0},{"$f":"'RAB roll forward'!P506","v":0},{"$f":"'RAB roll forward'!Q506","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RAB roll forward'!G507","v":-21.193253071591151},{"$f":"'RAB roll forward'!H507","v":-30.491986004963451},{"$f":"'RAB roll forward'!I507","v":-17.713475380750534},{"$f":"'RAB roll forward'!J507","v":-19.912587198677574},{"$f":"'RAB roll forward'!K507","v":-22.3270196746019},{"$f":"'RAB roll forward'!L507","v":-24.764170863296169},{"$f":"'RAB roll forward'!M507","v":-7.6455535748539063},{"$f":"'RAB roll forward'!N507","v":0},{"$f":"'RAB roll forward'!O507","v":0},{"$f":"'RAB roll forward'!P507","v":0},{"$f":"'RAB roll forward'!Q507","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RAB roll forward'!G508","v":-3.7730627712993945},{"$f":"'RAB roll forward'!H508","v":-5.0246886387444913},{"$f":"'RAB roll forward'!I508","v":-6.0457391217491541},{"$f":"'RAB roll forward'!J508","v":-5.4598049520996357},{"$f":"'RAB roll forward'!K508","v":-5.6999650379284308},{"$f":"'RAB roll forward'!L508","v":-6.5175004037620576},{"$f":"'RAB roll forward'!M508","v":-3.0853587568205323},{"$f":"'RAB roll forward'!N508","v":0},{"$f":"'RAB roll forward'!O508","v":0},{"$f":"'RAB roll forward'!P508","v":0},{"$f":"'RAB roll forward'!Q508","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RAB roll forward'!G509","v":0},{"$f":"'RAB roll forward'!H509","v":0},{"$f":"'RAB roll forward'!I509","v":0},{"$f":"'RAB roll forward'!J509","v":0},{"$f":"'RAB roll forward'!K509","v":0},{"$f":"'RAB roll forward'!L509","v":0},{"$f":"'RAB roll forward'!M509","v":2.7233472192465086E-4},{"$f":"'RAB roll forward'!N509","v":0},{"$f":"'RAB roll forward'!O509","v":0},{"$f":"'RAB roll forward'!P509","v":0},{"$f":"'RAB roll forward'!Q509","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G510","v":0},{"$f":"'RAB roll forward'!H510","v":0},{"$f":"'RAB roll forward'!I510","v":0},{"$f":"'RAB roll forward'!J510","v":0},{"$f":"'RAB roll forward'!K510","v":0},{"$f":"'RAB roll forward'!L510","v":0},{"$f":"'RAB roll forward'!M510","v":0},{"$f":"'RAB roll forward'!N510","v":0},{"$f":"'RAB roll forward'!O510","v":0},{"$f":"'RAB roll forward'!P510","v":0},{"$f":"'RAB roll forward'!Q510","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G511","v":0},{"$f":"'RAB roll forward'!H511","v":0},{"$f":"'RAB roll forward'!I511","v":0},{"$f":"'RAB roll forward'!J511","v":0},{"$f":"'RAB roll forward'!K511","v":0},{"$f":"'RAB roll forward'!L511","v":0},{"$f":"'RAB roll forward'!M511","v":0},{"$f":"'RAB roll forward'!N511","v":0},{"$f":"'RAB roll forward'!O511","v":0},{"$f":"'RAB roll forward'!P511","v":0},{"$f":"'RAB roll forward'!Q511","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G512","v":0},{"$f":"'RAB roll forward'!H512","v":0},{"$f":"'RAB roll forward'!I512","v":0},{"$f":"'RAB roll forward'!J512","v":0},{"$f":"'RAB roll forward'!K512","v":0},{"$f":"'RAB roll forward'!L512","v":0},{"$f":"'RAB roll forward'!M512","v":0},{"$f":"'RAB roll forward'!N512","v":0},{"$f":"'RAB roll forward'!O512","v":0},{"$f":"'RAB roll forward'!P512","v":0},{"$f":"'RAB roll forward'!Q512","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G513","v":0},{"$f":"'RAB roll forward'!H513","v":0},{"$f":"'RAB roll forward'!I513","v":0},{"$f":"'RAB roll forward'!J513","v":0},{"$f":"'RAB roll forward'!K513","v":0},{"$f":"'RAB roll forward'!L513","v":0},{"$f":"'RAB roll forward'!M513","v":0},{"$f":"'RAB roll forward'!N513","v":0},{"$f":"'RAB roll forward'!O513","v":0},{"$f":"'RAB roll forward'!P513","v":0},{"$f":"'RAB roll forward'!Q513","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G514","v":0},{"$f":"'RAB roll forward'!H514","v":0},{"$f":"'RAB roll forward'!I514","v":0},{"$f":"'RAB roll forward'!J514","v":0},{"$f":"'RAB roll forward'!K514","v":0},{"$f":"'RAB roll forward'!L514","v":0},{"$f":"'RAB roll forward'!M514","v":0},{"$f":"'RAB roll forward'!N514","v":0},{"$f":"'RAB roll forward'!O514","v":0},{"$f":"'RAB roll forward'!P514","v":0},{"$f":"'RAB roll forward'!Q514","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G515","v":0},{"$f":"'RAB roll forward'!H515","v":0},{"$f":"'RAB roll forward'!I515","v":0},{"$f":"'RAB roll forward'!J515","v":0},{"$f":"'RAB roll forward'!K515","v":0},{"$f":"'RAB roll forward'!L515","v":0},{"$f":"'RAB roll forward'!M515","v":0},{"$f":"'RAB roll forward'!N515","v":0},{"$f":"'RAB roll forward'!O515","v":0},{"$f":"'RAB roll forward'!P515","v":0},{"$f":"'RAB roll forward'!Q515","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G516","v":0},{"$f":"'RAB roll forward'!H516","v":0},{"$f":"'RAB roll forward'!I516","v":0},{"$f":"'RAB roll forward'!J516","v":0},{"$f":"'RAB roll forward'!K516","v":0},{"$f":"'RAB roll forward'!L516","v":0},{"$f":"'RAB roll forward'!M516","v":0},{"$f":"'RAB roll forward'!N516","v":0},{"$f":"'RAB roll forward'!O516","v":0},{"$f":"'RAB roll forward'!P516","v":0},{"$f":"'RAB roll forward'!Q516","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G517","v":0},{"$f":"'RAB roll forward'!H517","v":0},{"$f":"'RAB roll forward'!I517","v":0},{"$f":"'RAB roll forward'!J517","v":0},{"$f":"'RAB roll forward'!K517","v":0},{"$f":"'RAB roll forward'!L517","v":0},{"$f":"'RAB roll forward'!M517","v":0},{"$f":"'RAB roll forward'!N517","v":0},{"$f":"'RAB roll forward'!O517","v":0},{"$f":"'RAB roll forward'!P517","v":0},{"$f":"'RAB roll forward'!Q517","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G518","v":0},{"$f":"'RAB roll forward'!H518","v":0},{"$f":"'RAB roll forward'!I518","v":0},{"$f":"'RAB roll forward'!J518","v":0},{"$f":"'RAB roll forward'!K518","v":0},{"$f":"'RAB roll forward'!L518","v":0},{"$f":"'RAB roll forward'!M518","v":0},{"$f":"'RAB roll forward'!N518","v":0},{"$f":"'RAB roll forward'!O518","v":0},{"$f":"'RAB roll forward'!P518","v":0},{"$f":"'RAB roll forward'!Q518","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G519","v":0},{"$f":"'RAB roll forward'!H519","v":0},{"$f":"'RAB roll forward'!I519","v":0},{"$f":"'RAB roll forward'!J519","v":0},{"$f":"'RAB roll forward'!K519","v":0},{"$f":"'RAB roll forward'!L519","v":0},{"$f":"'RAB roll forward'!M519","v":0},{"$f":"'RAB roll forward'!N519","v":0},{"$f":"'RAB roll forward'!O519","v":0},{"$f":"'RAB roll forward'!P519","v":0},{"$f":"'RAB roll forward'!Q519","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G520","v":0},{"$f":"'RAB roll forward'!H520","v":0},{"$f":"'RAB roll forward'!I520","v":0},{"$f":"'RAB roll forward'!J520","v":0},{"$f":"'RAB roll forward'!K520","v":0},{"$f":"'RAB roll forward'!L520","v":0},{"$f":"'RAB roll forward'!M520","v":0},{"$f":"'RAB roll forward'!N520","v":0},{"$f":"'RAB roll forward'!O520","v":0},{"$f":"'RAB roll forward'!P520","v":0},{"$f":"'RAB roll forward'!Q520","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G521","v":0},{"$f":"'RAB roll forward'!H521","v":0},{"$f":"'RAB roll forward'!I521","v":0},{"$f":"'RAB roll forward'!J521","v":0},{"$f":"'RAB roll forward'!K521","v":0},{"$f":"'RAB roll forward'!L521","v":0},{"$f":"'RAB roll forward'!M521","v":0},{"$f":"'RAB roll forward'!N521","v":0},{"$f":"'RAB roll forward'!O521","v":0},{"$f":"'RAB roll forward'!P521","v":0},{"$f":"'RAB roll forward'!Q521","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G522","v":0},{"$f":"'RAB roll forward'!H522","v":0},{"$f":"'RAB roll forward'!I522","v":0},{"$f":"'RAB roll forward'!J522","v":0},{"$f":"'RAB roll forward'!K522","v":0},{"$f":"'RAB roll forward'!L522","v":0},{"$f":"'RAB roll forward'!M522","v":0},{"$f":"'RAB roll forward'!N522","v":0},{"$f":"'RAB roll forward'!O522","v":0},{"$f":"'RAB roll forward'!P522","v":0},{"$f":"'RAB roll forward'!Q522","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G523","v":0},{"$f":"'RAB roll forward'!H523","v":0},{"$f":"'RAB roll forward'!I523","v":0},{"$f":"'RAB roll forward'!J523","v":0},{"$f":"'RAB roll forward'!K523","v":0},{"$f":"'RAB roll forward'!L523","v":0},{"$f":"'RAB roll forward'!M523","v":0},{"$f":"'RAB roll forward'!N523","v":0},{"$f":"'RAB roll forward'!O523","v":0},{"$f":"'RAB roll forward'!P523","v":0},{"$f":"'RAB roll forward'!Q523","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G524","v":0},{"$f":"'RAB roll forward'!H524","v":0},{"$f":"'RAB roll forward'!I524","v":0},{"$f":"'RAB roll forward'!J524","v":0},{"$f":"'RAB roll forward'!K524","v":0},{"$f":"'RAB roll forward'!L524","v":0},{"$f":"'RAB roll forward'!M524","v":0},{"$f":"'RAB roll forward'!N524","v":0},{"$f":"'RAB roll forward'!O524","v":0},{"$f":"'RAB roll forward'!P524","v":0},{"$f":"'RAB roll forward'!Q524","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G525","v":0},{"$f":"'RAB roll forward'!H525","v":0},{"$f":"'RAB roll forward'!I525","v":0},{"$f":"'RAB roll forward'!J525","v":0},{"$f":"'RAB roll forward'!K525","v":0},{"$f":"'RAB roll forward'!L525","v":0},{"$f":"'RAB roll forward'!M525","v":0},{"$f":"'RAB roll forward'!N525","v":0},{"$f":"'RAB roll forward'!O525","v":0},{"$f":"'RAB roll forward'!P525","v":0},{"$f":"'RAB roll forward'!Q525","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G526","v":0},{"$f":"'RAB roll forward'!H526","v":0},{"$f":"'RAB roll forward'!I526","v":0},{"$f":"'RAB roll forward'!J526","v":0},{"$f":"'RAB roll forward'!K526","v":0},{"$f":"'RAB roll forward'!L526","v":0},{"$f":"'RAB roll forward'!M526","v":0},{"$f":"'RAB roll forward'!N526","v":0},{"$f":"'RAB roll forward'!O526","v":0},{"$f":"'RAB roll forward'!P526","v":0},{"$f":"'RAB roll forward'!Q526","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G527","v":0},{"$f":"'RAB roll forward'!H527","v":0},{"$f":"'RAB roll forward'!I527","v":0},{"$f":"'RAB roll forward'!J527","v":0},{"$f":"'RAB roll forward'!K527","v":0},{"$f":"'RAB roll forward'!L527","v":0},{"$f":"'RAB roll forward'!M527","v":0},{"$f":"'RAB roll forward'!N527","v":0},{"$f":"'RAB roll forward'!O527","v":0},{"$f":"'RAB roll forward'!P527","v":0},{"$f":"'RAB roll forward'!Q527","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G528","v":0},{"$f":"'RAB roll forward'!H528","v":0},{"$f":"'RAB roll forward'!I528","v":0},{"$f":"'RAB roll forward'!J528","v":0},{"$f":"'RAB roll forward'!K528","v":0},{"$f":"'RAB roll forward'!L528","v":0},{"$f":"'RAB roll forward'!M528","v":0},{"$f":"'RAB roll forward'!N528","v":0},{"$f":"'RAB roll forward'!O528","v":0},{"$f":"'RAB roll forward'!P528","v":0},{"$f":"'RAB roll forward'!Q528","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G529","v":0},{"$f":"'RAB roll forward'!H529","v":0},{"$f":"'RAB roll forward'!I529","v":0},{"$f":"'RAB roll forward'!J529","v":0},{"$f":"'RAB roll forward'!K529","v":0},{"$f":"'RAB roll forward'!L529","v":0},{"$f":"'RAB roll forward'!M529","v":0},{"$f":"'RAB roll forward'!N529","v":0},{"$f":"'RAB roll forward'!O529","v":0},{"$f":"'RAB roll forward'!P529","v":0},{"$f":"'RAB roll forward'!Q529","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G530","v":0},{"$f":"'RAB roll forward'!H530","v":0},{"$f":"'RAB roll forward'!I530","v":0},{"$f":"'RAB roll forward'!J530","v":0},{"$f":"'RAB roll forward'!K530","v":0},{"$f":"'RAB roll forward'!L530","v":0},{"$f":"'RAB roll forward'!M530","v":0},{"$f":"'RAB roll forward'!N530","v":0},{"$f":"'RAB roll forward'!O530","v":0},{"$f":"'RAB roll forward'!P530","v":0},{"$f":"'RAB roll forward'!Q530","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G531","v":0},{"$f":"'RAB roll forward'!H531","v":0},{"$f":"'RAB roll forward'!I531","v":-6.3347238815045184E-2},{"$f":"'RAB roll forward'!J531","v":-1.6652002251050887E-2},{"$f":"'RAB roll forward'!K531","v":-1.1681675040005252E-2},{"$f":"'RAB roll forward'!L531","v":-4.0214390412467382E-2},{"$f":"'RAB roll forward'!M531","v":1.5856048554019758E-3},{"$f":"'RAB roll forward'!N531","v":0},{"$f":"'RAB roll forward'!O531","v":0},{"$f":"'RAB roll forward'!P531","v":0},{"$f":"'RAB roll forward'!Q531","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G104:G133)","v":-12.128359649183516}]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RAB roll forward'!G534","v":2.7858684045609383}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RAB roll forward'!G535","v":-18.632779778025501}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G536","v":1.9006460495703221E-2}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RAB roll forward'!G537","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RAB roll forward'!G538","v":-8.6408460938669669E-3}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RAB roll forward'!G539","v":5.3537552874354368}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RAB roll forward'!G540","v":-1.6455691775562253}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RAB roll forward'!G541","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G542","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G543","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G544","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G545","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G546","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G547","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G548","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G549","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G550","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G551","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G552","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G553","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G554","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G555","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G556","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G557","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G558","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G559","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G560","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G561","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G562","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G563","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G136:G165)","v":-7.6801894566185354}]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RAB roll forward'!G566","v":1.7641295086162789}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RAB roll forward'!G567","v":-11.799062934971612}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G568","v":1.2035693344282016E-2}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RAB roll forward'!G569","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RAB roll forward'!G570","v":-5.471748611185696E-3}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RAB roll forward'!G571","v":3.3902239133092862}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RAB roll forward'!G572","v":-1.0420438883055854}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RAB roll forward'!G573","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G574","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G575","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G576","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G577","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G578","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G579","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G580","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G581","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G582","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G583","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G584","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G585","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G586","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G587","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G588","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G589","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G590","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G591","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G592","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G593","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G594","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G595","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G168:G197)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"'RAB roll forward'!G598","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"'RAB roll forward'!G599","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"'RAB roll forward'!G600","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"'RAB roll forward'!G601","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"'RAB roll forward'!G602","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"'RAB roll forward'!G603","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"'RAB roll forward'!G604","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"'RAB roll forward'!G605","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G606","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G607","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G608","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G609","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G610","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G611","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G612","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G613","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G614","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G615","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G616","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G617","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G618","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G619","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G620","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G621","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G622","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G623","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G624","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G625","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G626","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G627","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G202:G231)","v":1186.7974901786383},1238.1934763364782,1312.5278348048696,1386.1476765016414,1428.4355537110871,1483.6544172547472,1524.5771916887065,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"G8+G40+G72+G104+G136+G168","v":243.14450362060128},{"$f":"H8+H40+H72","v":250.81738400488342},268.53556500143043,{"$f":"IF(COUNT($H202:I202)>='RFM input'!$W$7,0, J8+J40+J72)","v":309.91429191037628},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$W$7,0, K8+K40+K72)","v":337.8089192703552},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$W$7,0, L8+L40+L72)","v":357.25867955206036},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$W$7,0, M8+M40+M72)","v":368.68494030185821},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$W$7,0, N8+N40+N72)","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$W$7,0, O8+O40+O72)","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$W$7,0, P8+P40+P72)","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$W$7,0, Q8+Q40+Q72)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"G9+G41+G73+G105+G137+G169","v":803.64151048629697},859.73771375283934,891.97577445849765,{"$f":"IF(COUNT($H203:I203)>='RFM input'!$W$7,0, J9+J41+J73)","v":927.37327128676782},{"$f":"IF(COUNT($H203:J203)>='RFM input'!$W$7,0, K9+K41+K73)","v":947.38421812700324},{"$f":"IF(COUNT($H203:K203)>='RFM input'!$W$7,0, L9+L41+L73)","v":987.43364035758623},{"$f":"IF(COUNT($H203:L203)>='RFM input'!$W$7,0, M9+M41+M73)","v":1011.0396084180184},{"$f":"IF(COUNT($H203:M203)>='RFM input'!$W$7,0, N9+N41+N73)","v":0},{"$f":"IF(COUNT($H203:N203)>='RFM input'!$W$7,0, O9+O41+O73)","v":0},{"$f":"IF(COUNT($H203:O203)>='RFM input'!$W$7,0, P9+P41+P73)","v":0},{"$f":"IF(COUNT($H203:P203)>='RFM input'!$W$7,0, Q9+Q41+Q73)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,3.1042153839988346E-2,3.1502578323738817E-15,3.1824930287981724E-15,{"$f":"IF(COUNT($H204:I204)>='RFM input'!$W$7,0, J10+J42+J74)","v":3.244032949244546E-15},{"$f":"IF(COUNT($H204:J204)>='RFM input'!$W$7,0, K10+K42+K74)","v":3.3114338144953364E-15},{"$f":"IF(COUNT($H204:K204)>='RFM input'!$W$7,0, L10+L42+L74)","v":3.3641823177350854E-15},{"$f":"IF(COUNT($H204:L204)>='RFM input'!$W$7,0, M10+M42+M74)","v":3.4052089313660012E-15},{"$f":"IF(COUNT($H204:M204)>='RFM input'!$W$7,0, N10+N42+N74)","v":0},{"$f":"IF(COUNT($H204:N204)>='RFM input'!$W$7,0, O10+O42+O74)","v":0},{"$f":"IF(COUNT($H204:O204)>='RFM input'!$W$7,0, P10+P42+P74)","v":0},{"$f":"IF(COUNT($H204:P204)>='RFM input'!$W$7,0, Q10+Q42+Q74)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,7.1857252037755437,5.8459937818427479,4.4426958439688828,{"$f":"IF(COUNT($H205:I205)>='RFM input'!$W$7,0, J11+J43+J75)","v":3.0371945924187118},{"$f":"IF(COUNT($H205:J205)>='RFM input'!$W$7,0, K11+K43+K75)","v":1.5779014355904202},{"$f":"IF(COUNT($H205:K205)>='RFM input'!$W$7,0, L11+L43+L75)","v":5.6389016420625326E-2},{"$f":"IF(COUNT($H205:L205)>='RFM input'!$W$7,0, M11+M43+M75)","v":2.8538343676291638E-2},{"$f":"IF(COUNT($H205:M205)>='RFM input'!$W$7,0, N11+N43+N75)","v":0},{"$f":"IF(COUNT($H205:N205)>='RFM input'!$W$7,0, O11+O43+O75)","v":0},{"$f":"IF(COUNT($H205:O205)>='RFM input'!$W$7,0, P11+P43+P75)","v":0},{"$f":"IF(COUNT($H205:P205)>='RFM input'!$W$7,0, Q11+Q43+Q75)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,1.9618109164201907,1.8804316333492741,3.5886309737471094,{"$f":"IF(COUNT($H206:I206)>='RFM input'!$W$7,0, J12+J44+J76)","v":1.774430791701852},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$W$7,0, K12+K44+K76)","v":-0.29635859881295334},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$W$7,0, L12+L44+L76)","v":-3.2353109459859182},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$W$7,0, M12+M44+M76)","v":-1.3444311436952674},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$W$7,0, N12+N44+N76)","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$W$7,0, O12+O44+O76)","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$W$7,0, P12+P44+P76)","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$W$7,0, Q12+Q44+Q76)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,54.493680949369278,38.622868172748454,52.513927895286713,{"$f":"IF(COUNT($H207:I207)>='RFM input'!$W$7,0, J13+J45+J77)","v":54.541394349141299},{"$f":"IF(COUNT($H207:J207)>='RFM input'!$W$7,0, K13+K45+K77)","v":54.52257096864777},{"$f":"IF(COUNT($H207:K207)>='RFM input'!$W$7,0, L13+L45+L77)","v":53.503102675147247},{"$f":"IF(COUNT($H207:L207)>='RFM input'!$W$7,0, M13+M45+M77)","v":59.619241723278122},{"$f":"IF(COUNT($H207:M207)>='RFM input'!$W$7,0, N13+N45+N77)","v":0},{"$f":"IF(COUNT($H207:N207)>='RFM input'!$W$7,0, O13+O45+O77)","v":0},{"$f":"IF(COUNT($H207:O207)>='RFM input'!$W$7,0, P13+P45+P77)","v":0},{"$f":"IF(COUNT($H207:P207)>='RFM input'!$W$7,0, Q13+Q45+Q77)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,76.339216848335042,75.771246775856881,86.016749655795778,{"$f":"IF(COUNT($H208:I208)>='RFM input'!$W$7,0, J14+J46+J78)","v":84.069254597343303},{"$f":"IF(COUNT($H208:J208)>='RFM input'!$W$7,0, K14+K46+K78)","v":82.012145209451432},{"$f":"IF(COUNT($H208:K208)>='RFM input'!$W$7,0, L14+L46+L78)","v":83.2296422438815},{"$f":"IF(COUNT($H208:L208)>='RFM input'!$W$7,0, M14+M46+M78)","v":80.501887537303446},{"$f":"IF(COUNT($H208:M208)>='RFM input'!$W$7,0, N14+N46+N78)","v":0},{"$f":"IF(COUNT($H208:N208)>='RFM input'!$W$7,0, O14+O46+O78)","v":0},{"$f":"IF(COUNT($H208:O208)>='RFM input'!$W$7,0, P14+P46+P78)","v":0},{"$f":"IF(COUNT($H208:P208)>='RFM input'!$W$7,0, Q14+Q46+Q78)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,0,0,0,{"$f":"IF(COUNT($H209:I209)>='RFM input'!$W$7,0, J15+J47+J79)","v":0},{"$f":"IF(COUNT($H209:J209)>='RFM input'!$W$7,0, K15+K47+K79)","v":0},{"$f":"IF(COUNT($H209:K209)>='RFM input'!$W$7,0, L15+L47+L79)","v":2.233144719782135E-2},{"$f":"IF(COUNT($H209:L209)>='RFM input'!$W$7,0, M15+M47+M79)","v":5.5082654633681803E-2},{"$f":"IF(COUNT($H209:M209)>='RFM input'!$W$7,0, N15+N47+N79)","v":0},{"$f":"IF(COUNT($H209:N209)>='RFM input'!$W$7,0, O15+O47+O79)","v":0},{"$f":"IF(COUNT($H209:O209)>='RFM input'!$W$7,0, P15+P47+P79)","v":0},{"$f":"IF(COUNT($H209:P209)>='RFM input'!$W$7,0, Q15+Q47+Q79)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H210:I210)>='RFM input'!$W$7,0, J16+J48+J80)","v":0},{"$f":"IF(COUNT($H210:J210)>='RFM input'!$W$7,0, K16+K48+K80)","v":0},{"$f":"IF(COUNT($H210:K210)>='RFM input'!$W$7,0, L16+L48+L80)","v":0},{"$f":"IF(COUNT($H210:L210)>='RFM input'!$W$7,0, M16+M48+M80)","v":0},{"$f":"IF(COUNT($H210:M210)>='RFM input'!$W$7,0, N16+N48+N80)","v":0},{"$f":"IF(COUNT($H210:N210)>='RFM input'!$W$7,0, O16+O48+O80)","v":0},{"$f":"IF(COUNT($H210:O210)>='RFM input'!$W$7,0, P16+P48+P80)","v":0},{"$f":"IF(COUNT($H210:P210)>='RFM input'!$W$7,0, Q16+Q48+Q80)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H211:I211)>='RFM input'!$W$7,0, J17+J49+J81)","v":0},{"$f":"IF(COUNT($H211:J211)>='RFM input'!$W$7,0, K17+K49+K81)","v":0},{"$f":"IF(COUNT($H211:K211)>='RFM input'!$W$7,0, L17+L49+L81)","v":0},{"$f":"IF(COUNT($H211:L211)>='RFM input'!$W$7,0, M17+M49+M81)","v":0},{"$f":"IF(COUNT($H211:M211)>='RFM input'!$W$7,0, N17+N49+N81)","v":0},{"$f":"IF(COUNT($H211:N211)>='RFM input'!$W$7,0, O17+O49+O81)","v":0},{"$f":"IF(COUNT($H211:O211)>='RFM input'!$W$7,0, P17+P49+P81)","v":0},{"$f":"IF(COUNT($H211:P211)>='RFM input'!$W$7,0, Q17+Q49+Q81)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H212:I212)>='RFM input'!$W$7,0, J18+J50+J82)","v":0},{"$f":"IF(COUNT($H212:J212)>='RFM input'!$W$7,0, K18+K50+K82)","v":0},{"$f":"IF(COUNT($H212:K212)>='RFM input'!$W$7,0, L18+L50+L82)","v":0},{"$f":"IF(COUNT($H212:L212)>='RFM input'!$W$7,0, M18+M50+M82)","v":0},{"$f":"IF(COUNT($H212:M212)>='RFM input'!$W$7,0, N18+N50+N82)","v":0},{"$f":"IF(COUNT($H212:N212)>='RFM input'!$W$7,0, O18+O50+O82)","v":0},{"$f":"IF(COUNT($H212:O212)>='RFM input'!$W$7,0, P18+P50+P82)","v":0},{"$f":"IF(COUNT($H212:P212)>='RFM input'!$W$7,0, Q18+Q50+Q82)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H213:I213)>='RFM input'!$W$7,0, J19+J51+J83)","v":0},{"$f":"IF(COUNT($H213:J213)>='RFM input'!$W$7,0, K19+K51+K83)","v":0},{"$f":"IF(COUNT($H213:K213)>='RFM input'!$W$7,0, L19+L51+L83)","v":0},{"$f":"IF(COUNT($H213:L213)>='RFM input'!$W$7,0, M19+M51+M83)","v":0},{"$f":"IF(COUNT($H213:M213)>='RFM input'!$W$7,0, N19+N51+N83)","v":0},{"$f":"IF(COUNT($H213:N213)>='RFM input'!$W$7,0, O19+O51+O83)","v":0},{"$f":"IF(COUNT($H213:O213)>='RFM input'!$W$7,0, P19+P51+P83)","v":0},{"$f":"IF(COUNT($H213:P213)>='RFM input'!$W$7,0, Q19+Q51+Q83)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H214:I214)>='RFM input'!$W$7,0, J20+J52+J84)","v":0},{"$f":"IF(COUNT($H214:J214)>='RFM input'!$W$7,0, K20+K52+K84)","v":0},{"$f":"IF(COUNT($H214:K214)>='RFM input'!$W$7,0, L20+L52+L84)","v":0},{"$f":"IF(COUNT($H214:L214)>='RFM input'!$W$7,0, M20+M52+M84)","v":0},{"$f":"IF(COUNT($H214:M214)>='RFM input'!$W$7,0, N20+N52+N84)","v":0},{"$f":"IF(COUNT($H214:N214)>='RFM input'!$W$7,0, O20+O52+O84)","v":0},{"$f":"IF(COUNT($H214:O214)>='RFM input'!$W$7,0, P20+P52+P84)","v":0},{"$f":"IF(COUNT($H214:P214)>='RFM input'!$W$7,0, Q20+Q52+Q84)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H215:I215)>='RFM input'!$W$7,0, J21+J53+J85)","v":0},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$W$7,0, K21+K53+K85)","v":0},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$W$7,0, L21+L53+L85)","v":0},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$W$7,0, M21+M53+M85)","v":0},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$W$7,0, N21+N53+N85)","v":0},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$W$7,0, O21+O53+O85)","v":0},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$W$7,0, P21+P53+P85)","v":0},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$W$7,0, Q21+Q53+Q85)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H216:I216)>='RFM input'!$W$7,0, J22+J54+J86)","v":0},{"$f":"IF(COUNT($H216:J216)>='RFM input'!$W$7,0, K22+K54+K86)","v":0},{"$f":"IF(COUNT($H216:K216)>='RFM input'!$W$7,0, L22+L54+L86)","v":0},{"$f":"IF(COUNT($H216:L216)>='RFM input'!$W$7,0, M22+M54+M86)","v":0},{"$f":"IF(COUNT($H216:M216)>='RFM input'!$W$7,0, N22+N54+N86)","v":0},{"$f":"IF(COUNT($H216:N216)>='RFM input'!$W$7,0, O22+O54+O86)","v":0},{"$f":"IF(COUNT($H216:O216)>='RFM input'!$W$7,0, P22+P54+P86)","v":0},{"$f":"IF(COUNT($H216:P216)>='RFM input'!$W$7,0, Q22+Q54+Q86)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H217:I217)>='RFM input'!$W$7,0, J23+J55+J87)","v":0},{"$f":"IF(COUNT($H217:J217)>='RFM input'!$W$7,0, K23+K55+K87)","v":0},{"$f":"IF(COUNT($H217:K217)>='RFM input'!$W$7,0, L23+L55+L87)","v":0},{"$f":"IF(COUNT($H217:L217)>='RFM input'!$W$7,0, M23+M55+M87)","v":0},{"$f":"IF(COUNT($H217:M217)>='RFM input'!$W$7,0, N23+N55+N87)","v":0},{"$f":"IF(COUNT($H217:N217)>='RFM input'!$W$7,0, O23+O55+O87)","v":0},{"$f":"IF(COUNT($H217:O217)>='RFM input'!$W$7,0, P23+P55+P87)","v":0},{"$f":"IF(COUNT($H217:P217)>='RFM input'!$W$7,0, Q23+Q55+Q87)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H218:I218)>='RFM input'!$W$7,0, J24+J56+J88)","v":0},{"$f":"IF(COUNT($H218:J218)>='RFM input'!$W$7,0, K24+K56+K88)","v":0},{"$f":"IF(COUNT($H218:K218)>='RFM input'!$W$7,0, L24+L56+L88)","v":0},{"$f":"IF(COUNT($H218:L218)>='RFM input'!$W$7,0, M24+M56+M88)","v":0},{"$f":"IF(COUNT($H218:M218)>='RFM input'!$W$7,0, N24+N56+N88)","v":0},{"$f":"IF(COUNT($H218:N218)>='RFM input'!$W$7,0, O24+O56+O88)","v":0},{"$f":"IF(COUNT($H218:O218)>='RFM input'!$W$7,0, P24+P56+P88)","v":0},{"$f":"IF(COUNT($H218:P218)>='RFM input'!$W$7,0, Q24+Q56+Q88)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H219:I219)>='RFM input'!$W$7,0, J25+J57+J89)","v":0},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$W$7,0, K25+K57+K89)","v":0},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$W$7,0, L25+L57+L89)","v":0},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$W$7,0, M25+M57+M89)","v":0},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$W$7,0, N25+N57+N89)","v":0},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$W$7,0, O25+O57+O89)","v":0},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$W$7,0, P25+P57+P89)","v":0},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$W$7,0, Q25+Q57+Q89)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H220:I220)>='RFM input'!$W$7,0, J26+J58+J90)","v":0},{"$f":"IF(COUNT($H220:J220)>='RFM input'!$W$7,0, K26+K58+K90)","v":0},{"$f":"IF(COUNT($H220:K220)>='RFM input'!$W$7,0, L26+L58+L90)","v":0},{"$f":"IF(COUNT($H220:L220)>='RFM input'!$W$7,0, M26+M58+M90)","v":0},{"$f":"IF(COUNT($H220:M220)>='RFM input'!$W$7,0, N26+N58+N90)","v":0},{"$f":"IF(COUNT($H220:N220)>='RFM input'!$W$7,0, O26+O58+O90)","v":0},{"$f":"IF(COUNT($H220:O220)>='RFM input'!$W$7,0, P26+P58+P90)","v":0},{"$f":"IF(COUNT($H220:P220)>='RFM input'!$W$7,0, Q26+Q58+Q90)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H221:I221)>='RFM input'!$W$7,0, J27+J59+J91)","v":0},{"$f":"IF(COUNT($H221:J221)>='RFM input'!$W$7,0, K27+K59+K91)","v":0},{"$f":"IF(COUNT($H221:K221)>='RFM input'!$W$7,0, L27+L59+L91)","v":0},{"$f":"IF(COUNT($H221:L221)>='RFM input'!$W$7,0, M27+M59+M91)","v":0},{"$f":"IF(COUNT($H221:M221)>='RFM input'!$W$7,0, N27+N59+N91)","v":0},{"$f":"IF(COUNT($H221:N221)>='RFM input'!$W$7,0, O27+O59+O91)","v":0},{"$f":"IF(COUNT($H221:O221)>='RFM input'!$W$7,0, P27+P59+P91)","v":0},{"$f":"IF(COUNT($H221:P221)>='RFM input'!$W$7,0, Q27+Q59+Q91)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H222:I222)>='RFM input'!$W$7,0, J28+J60+J92)","v":0},{"$f":"IF(COUNT($H222:J222)>='RFM input'!$W$7,0, K28+K60+K92)","v":0},{"$f":"IF(COUNT($H222:K222)>='RFM input'!$W$7,0, L28+L60+L92)","v":0},{"$f":"IF(COUNT($H222:L222)>='RFM input'!$W$7,0, M28+M60+M92)","v":0},{"$f":"IF(COUNT($H222:M222)>='RFM input'!$W$7,0, N28+N60+N92)","v":0},{"$f":"IF(COUNT($H222:N222)>='RFM input'!$W$7,0, O28+O60+O92)","v":0},{"$f":"IF(COUNT($H222:O222)>='RFM input'!$W$7,0, P28+P60+P92)","v":0},{"$f":"IF(COUNT($H222:P222)>='RFM input'!$W$7,0, Q28+Q60+Q92)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H223:I223)>='RFM input'!$W$7,0, J29+J61+J93)","v":0},{"$f":"IF(COUNT($H223:J223)>='RFM input'!$W$7,0, K29+K61+K93)","v":0},{"$f":"IF(COUNT($H223:K223)>='RFM input'!$W$7,0, L29+L61+L93)","v":0},{"$f":"IF(COUNT($H223:L223)>='RFM input'!$W$7,0, M29+M61+M93)","v":0},{"$f":"IF(COUNT($H223:M223)>='RFM input'!$W$7,0, N29+N61+N93)","v":0},{"$f":"IF(COUNT($H223:N223)>='RFM input'!$W$7,0, O29+O61+O93)","v":0},{"$f":"IF(COUNT($H223:O223)>='RFM input'!$W$7,0, P29+P61+P93)","v":0},{"$f":"IF(COUNT($H223:P223)>='RFM input'!$W$7,0, Q29+Q61+Q93)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H224:I224)>='RFM input'!$W$7,0, J30+J62+J94)","v":0},{"$f":"IF(COUNT($H224:J224)>='RFM input'!$W$7,0, K30+K62+K94)","v":0},{"$f":"IF(COUNT($H224:K224)>='RFM input'!$W$7,0, L30+L62+L94)","v":0},{"$f":"IF(COUNT($H224:L224)>='RFM input'!$W$7,0, M30+M62+M94)","v":0},{"$f":"IF(COUNT($H224:M224)>='RFM input'!$W$7,0, N30+N62+N94)","v":0},{"$f":"IF(COUNT($H224:N224)>='RFM input'!$W$7,0, O30+O62+O94)","v":0},{"$f":"IF(COUNT($H224:O224)>='RFM input'!$W$7,0, P30+P62+P94)","v":0},{"$f":"IF(COUNT($H224:P224)>='RFM input'!$W$7,0, Q30+Q62+Q94)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H225:I225)>='RFM input'!$W$7,0, J31+J63+J95)","v":0},{"$f":"IF(COUNT($H225:J225)>='RFM input'!$W$7,0, K31+K63+K95)","v":0},{"$f":"IF(COUNT($H225:K225)>='RFM input'!$W$7,0, L31+L63+L95)","v":0},{"$f":"IF(COUNT($H225:L225)>='RFM input'!$W$7,0, M31+M63+M95)","v":0},{"$f":"IF(COUNT($H225:M225)>='RFM input'!$W$7,0, N31+N63+N95)","v":0},{"$f":"IF(COUNT($H225:N225)>='RFM input'!$W$7,0, O31+O63+O95)","v":0},{"$f":"IF(COUNT($H225:O225)>='RFM input'!$W$7,0, P31+P63+P95)","v":0},{"$f":"IF(COUNT($H225:P225)>='RFM input'!$W$7,0, Q31+Q63+Q95)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H226:I226)>='RFM input'!$W$7,0, J32+J64+J96)","v":0},{"$f":"IF(COUNT($H226:J226)>='RFM input'!$W$7,0, K32+K64+K96)","v":0},{"$f":"IF(COUNT($H226:K226)>='RFM input'!$W$7,0, L32+L64+L96)","v":0},{"$f":"IF(COUNT($H226:L226)>='RFM input'!$W$7,0, M32+M64+M96)","v":0},{"$f":"IF(COUNT($H226:M226)>='RFM input'!$W$7,0, N32+N64+N96)","v":0},{"$f":"IF(COUNT($H226:N226)>='RFM input'!$W$7,0, O32+O64+O96)","v":0},{"$f":"IF(COUNT($H226:O226)>='RFM input'!$W$7,0, P32+P64+P96)","v":0},{"$f":"IF(COUNT($H226:P226)>='RFM input'!$W$7,0, Q32+Q64+Q96)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H227:I227)>='RFM input'!$W$7,0, J33+J65+J97)","v":0},{"$f":"IF(COUNT($H227:J227)>='RFM input'!$W$7,0, K33+K65+K97)","v":0},{"$f":"IF(COUNT($H227:K227)>='RFM input'!$W$7,0, L33+L65+L97)","v":0},{"$f":"IF(COUNT($H227:L227)>='RFM input'!$W$7,0, M33+M65+M97)","v":0},{"$f":"IF(COUNT($H227:M227)>='RFM input'!$W$7,0, N33+N65+N97)","v":0},{"$f":"IF(COUNT($H227:N227)>='RFM input'!$W$7,0, O33+O65+O97)","v":0},{"$f":"IF(COUNT($H227:O227)>='RFM input'!$W$7,0, P33+P65+P97)","v":0},{"$f":"IF(COUNT($H227:P227)>='RFM input'!$W$7,0, Q33+Q65+Q97)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H228:I228)>='RFM input'!$W$7,0, J34+J66+J98)","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$W$7,0, K34+K66+K98)","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$W$7,0, L34+L66+L98)","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$W$7,0, M34+M66+M98)","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$W$7,0, N34+N66+N98)","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$W$7,0, O34+O66+O98)","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$W$7,0, P34+P66+P98)","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$W$7,0, Q34+Q66+Q98)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H229:I229)>='RFM input'!$W$7,0, J35+J67+J99)","v":0},{"$f":"IF(COUNT($H229:J229)>='RFM input'!$W$7,0, K35+K67+K99)","v":0},{"$f":"IF(COUNT($H229:K229)>='RFM input'!$W$7,0, L35+L67+L99)","v":0},{"$f":"IF(COUNT($H229:L229)>='RFM input'!$W$7,0, M35+M67+M99)","v":0},{"$f":"IF(COUNT($H229:M229)>='RFM input'!$W$7,0, N35+N67+N99)","v":0},{"$f":"IF(COUNT($H229:N229)>='RFM input'!$W$7,0, O35+O67+O99)","v":0},{"$f":"IF(COUNT($H229:O229)>='RFM input'!$W$7,0, P35+P67+P99)","v":0},{"$f":"IF(COUNT($H229:P229)>='RFM input'!$W$7,0, Q35+Q67+Q99)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H230:I230)>='RFM input'!$W$7,0, J36+J68+J100)","v":0},{"$f":"IF(COUNT($H230:J230)>='RFM input'!$W$7,0, K36+K68+K100)","v":0},{"$f":"IF(COUNT($H230:K230)>='RFM input'!$W$7,0, L36+L68+L100)","v":0},{"$f":"IF(COUNT($H230:L230)>='RFM input'!$W$7,0, M36+M68+M100)","v":0},{"$f":"IF(COUNT($H230:M230)>='RFM input'!$W$7,0, N36+N68+N100)","v":0},{"$f":"IF(COUNT($H230:N230)>='RFM input'!$W$7,0, O36+O68+O100)","v":0},{"$f":"IF(COUNT($H230:O230)>='RFM input'!$W$7,0, P36+P68+P100)","v":0},{"$f":"IF(COUNT($H230:P230)>='RFM input'!$W$7,0, Q36+Q68+Q100)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,0,5.5178382149580738,5.4544909761430285,{"$f":"IF(COUNT($H231:I231)>='RFM input'!$W$7,0, J37+J69+J101)","v":5.4378389738919779},{"$f":"IF(COUNT($H231:J231)>='RFM input'!$W$7,0, K37+K69+K101)","v":5.4261572988519724},{"$f":"IF(COUNT($H231:K231)>='RFM input'!$W$7,0, L37+L69+L101)","v":5.385942908439505},{"$f":"IF(COUNT($H231:L231)>='RFM input'!$W$7,0, M37+M69+M101)","v":5.9923238536340193},{"$f":"IF(COUNT($H231:M231)>='RFM input'!$W$7,0, N37+N69+N101)","v":0},{"$f":"IF(COUNT($H231:N231)>='RFM input'!$W$7,0, O37+O69+O101)","v":0},{"$f":"IF(COUNT($H231:O231)>='RFM input'!$W$7,0, P37+P69+P101)","v":0},{"$f":"IF(COUNT($H231:P231)>='RFM input'!$W$7,0, Q37+Q69+Q101)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I234:I263)","v":0},0,0,-0.1618233703475426,-0.16379682608348825,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G75, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G75, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G75, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G75,0), 0), 0)","v":-0.11649877740507719},{"$f":"L234*(1+'RAB roll forward'!M$6)","v":-0.11791949420270009},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G75, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G75, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G75, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G75, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G76,0), 0), 0)","v":2.2377373565944936E-3},{"$f":"L235*(1+'RAB roll forward'!M$6)","v":2.265026836552963E-3},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G77,0), 0), 0)","v":0},{"$f":"L236*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G78,0), 0), 0)","v":0},{"$f":"L237*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G79,0), 0), 0)","v":0},{"$f":"L238*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G80,0), 0), 0)","v":0},{"$f":"L239*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G81,0), 0), 0)","v":-5.4927693879623263E-2},{"$f":"L240*(1+'RAB roll forward'!M$6)","v":-5.5597543804984523E-2},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G82,0), 0), 0)","v":7.3653635805633593E-3},{"$f":"L241*(1+'RAB roll forward'!M$6)","v":7.4551850876433999E-3},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G83,0), 0), 0)","v":0},{"$f":"L242*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G84,0), 0), 0)","v":0},{"$f":"L243*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G85,0), 0), 0)","v":0},{"$f":"L244*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G86,0), 0), 0)","v":0},{"$f":"L245*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G87,0), 0), 0)","v":0},{"$f":"L246*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G88,0), 0), 0)","v":0},{"$f":"L247*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G89,0), 0), 0)","v":0},{"$f":"L248*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G90,0), 0), 0)","v":0},{"$f":"L249*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G91,0), 0), 0)","v":0},{"$f":"L250*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G92,0), 0), 0)","v":0},{"$f":"L251*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G93,0), 0), 0)","v":0},{"$f":"L252*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G94,0), 0), 0)","v":0},{"$f":"L253*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G95,0), 0), 0)","v":0},{"$f":"L254*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G96,0), 0), 0)","v":0},{"$f":"L255*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G97,0), 0), 0)","v":0},{"$f":"L256*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G98,0), 0), 0)","v":0},{"$f":"L257*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G99,0), 0), 0)","v":0},{"$f":"L258*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G100,0), 0), 0)","v":0},{"$f":"L259*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G101,0), 0), 0)","v":0},{"$f":"L260*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G102,0), 0), 0)","v":0},{"$f":"L261*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G103,0), 0), 0)","v":0},{"$f":"L262*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201>0,IF(N$201=0, 'Adjustment for previous period'!$G104,0), 0), 0)","v":0},{"$f":"L263*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I266:I295)","v":0},0,0,-4.9663927188659057E-2,-5.0269584837301248E-2,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I108, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J108, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K108, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L108, 0)","v":-3.5753715833427603E-2},{"$f":"L266*(1+'RAB roll forward'!M$6)","v":-3.6189736758225503E-2},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N108, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O108, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P108, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q108, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I110, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J110, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K110, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L110, 0)","v":6.8676622484484641E-4},{"$f":"L267*(1+'RAB roll forward'!M$6)","v":6.9514142270880798E-4},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N110, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O110, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P110, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q110, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I112, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J112, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K112, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L112, 0)","v":0},{"$f":"L268*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N112, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O112, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P112, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q112, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I114, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J114, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K114, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L114, 0)","v":0},{"$f":"L269*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N114, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O114, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P114, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q114, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I116, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J116, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K116, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L116, 0)","v":0},{"$f":"L270*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N116, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O116, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P116, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q116, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I118, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J118, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K118, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L118, 0)","v":0},{"$f":"L271*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N118, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O118, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P118, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q118, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I120, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J120, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K120, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L120, 0)","v":-1.6857422902636934E-2},{"$f":"L272*(1+'RAB roll forward'!M$6)","v":-1.7063001230717873E-2},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N120, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O120, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P120, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q120, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I122, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J122, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K122, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L122, 0)","v":2.2604453225606338E-3},{"$f":"L273*(1+'RAB roll forward'!M$6)","v":2.2880117289333247E-3},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N122, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O122, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P122, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q122, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I124, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J124, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K124, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L124, 0)","v":0},{"$f":"L274*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N124, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O124, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P124, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q124, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I126, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J126, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K126, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L126, 0)","v":0},{"$f":"L275*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N126, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O126, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P126, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q126, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I128, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J128, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K128, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L128, 0)","v":0},{"$f":"L276*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N128, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O128, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P128, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q128, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I130, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J130, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K130, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L130, 0)","v":0},{"$f":"L277*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N130, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O130, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P130, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q130, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I132, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J132, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K132, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L132, 0)","v":0},{"$f":"L278*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N132, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O132, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P132, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q132, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I134, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J134, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K134, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L134, 0)","v":0},{"$f":"L279*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N134, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O134, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P134, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q134, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I136, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J136, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K136, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L136, 0)","v":0},{"$f":"L280*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N136, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O136, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P136, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q136, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I138, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J138, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K138, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L138, 0)","v":0},{"$f":"L281*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N138, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O138, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P138, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q138, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I140, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J140, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K140, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L140, 0)","v":0},{"$f":"L282*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N140, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O140, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P140, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q140, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I142, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J142, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K142, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L142, 0)","v":0},{"$f":"L283*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N142, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O142, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P142, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q142, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I144, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J144, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K144, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L144, 0)","v":0},{"$f":"L284*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N144, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O144, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P144, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q144, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I146, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J146, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K146, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L146, 0)","v":0},{"$f":"L285*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N146, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O146, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P146, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q146, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I148, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J148, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K148, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L148, 0)","v":0},{"$f":"L286*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N148, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O148, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P148, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q148, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I150, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J150, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K150, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L150, 0)","v":0},{"$f":"L287*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N150, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O150, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P150, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q150, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I152, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J152, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K152, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L152, 0)","v":0},{"$f":"L288*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N152, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O152, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P152, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q152, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I154, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J154, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K154, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L154, 0)","v":0},{"$f":"L289*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N154, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O154, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P154, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q154, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I156, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J156, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K156, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L156, 0)","v":0},{"$f":"L290*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N156, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O156, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P156, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q156, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I158, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J158, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K158, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L158, 0)","v":0},{"$f":"L291*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N158, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O158, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P158, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q158, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I160, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J160, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K160, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L160, 0)","v":0},{"$f":"L292*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N160, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O160, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P160, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q160, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I162, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J162, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K162, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L162, 0)","v":0},{"$f":"L293*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N162, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O162, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P162, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q162, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I164, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J164, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K164, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L164, 0)","v":0},{"$f":"L294*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N164, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O164, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P164, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q164, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$201=0, 'Adjustment for previous period'!I166, 0)","v":0},{"$f":"IF(K$201=0, 'Adjustment for previous period'!J166, 0)","v":0},{"$f":"IF(L$201=0, 'Adjustment for previous period'!K166, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!L166, 0)","v":0},{"$f":"L295*(1+'RAB roll forward'!M$6)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N166, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O166, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P166, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q166, 0)","v":0}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I298:I327)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G232, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G232, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G232, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G232, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G232, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G232, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G232, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G232, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G232, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G233, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G233, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G233, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G233, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G233, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G233, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G233, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G233, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G233, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G234, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G234, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G234, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G234, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G234, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G234, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G234, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G234, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G234, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G235, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G235, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G235, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G235, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G235, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G235, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G235, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G235, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G235, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G236, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G236, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G236, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G236, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G236, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G236, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G236, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G236, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G236, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G237, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G237, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G237, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G237, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G237, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G237, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G237, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G237, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G237, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G238, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G238, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G238, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G238, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G238, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G238, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G238, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G238, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G238, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G239, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G239, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G239, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G239, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G239, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G239, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G239, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G239, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G239, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G240, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G240, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G240, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G240, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G240, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G240, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G240, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G240, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G240, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G241, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G241, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G241, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G241, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G241, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G241, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G241, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G241, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G241, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G242, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G242, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G242, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G242, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G242, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G242, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G242, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G242, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G242, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G243, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G243, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G243, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G243, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G243, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G243, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G243, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G243, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G243, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G244, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G244, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G244, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G244, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G244, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G244, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G244, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G244, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G244, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G245, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G245, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G245, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G245, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G245, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G245, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G245, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G245, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G245, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G246, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G246, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G246, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G246, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G246, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G246, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G246, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G246, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G246, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G247, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G247, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G247, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G247, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G247, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G247, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G247, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G247, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G247, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G248, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G248, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G248, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G248, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G248, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G248, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G248, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G248, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G248, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G249, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G249, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G249, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G249, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G249, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G249, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G249, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G249, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G249, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G250, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G250, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G250, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G250, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G250, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G250, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G250, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G250, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G250, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G251, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G251, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G251, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G251, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G251, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G251, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G251, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G251, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G251, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G252, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G252, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G252, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G252, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G252, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G252, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G252, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G252, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G252, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G253, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G253, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G253, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G253, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G253, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G253, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G253, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G253, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G253, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G254, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G254, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G254, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G254, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G254, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G254, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G254, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G254, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G254, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G255, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G255, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G255, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G255, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G255, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G255, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G255, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G255, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G255, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G256, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G256, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G256, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G256, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G256, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G256, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G256, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G256, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G256, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G257, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G257, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G257, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G257, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G257, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G257, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G257, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G257, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G257, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G258, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G258, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G258, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G258, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G258, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G258, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G258, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G258, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G258, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G259, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G259, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G259, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G259, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G259, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G259, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G259, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G259, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G259, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G260, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G260, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G260, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G260, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G260, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G260, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G260, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G260, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G260, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$201>0, IF(J$201=0, 'RFM input'!$G261, 0), 0)","v":0},{"$f":"IF(J$201>0, IF(K$201=0, 'RFM input'!$G261, 0), 0)","v":0},{"$f":"IF(K$201>0, IF(L$201=0, 'RFM input'!$G261, 0), 0)","v":0},{"$f":"IF(L$201>0, IF(M$201=0, 'RFM input'!$G261, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'RFM input'!$G261, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'RFM input'!$G261, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'RFM input'!$G261, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'RFM input'!$G261, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'RFM input'!$G261, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base",null,null,null,null,null,{"$f":"SUM(I330:I359)","v":0},0,0,1483.4429299572112,1524.3631252777857,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,{"$f":"IF(K$201=0, I202+I234+I266+I298, 0)","v":0},{"$f":"IF(L$201=0, J202+J234+J266+J298, 0)","v":0},0,357.10642705882185,{"$f":"IF(N$201=0, M202+M234+M266+M298, 0)","v":368.53083107089731},0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,{"$f":"IF(K$201=0, I203+I235+I267+I299, 0)","v":0},0,0,987.43656486116765,{"$f":"IF(N$201=0, M203+M235+M267+M299, 0)","v":1011.0425685862776},0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,0,0,0,3.3641823177350854E-15,{"$f":"IF(N$201=0, M204+M236+M268+M300, 0)","v":3.4052089313660012E-15},0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,0,0,0,5.6389016420625326E-2,{"$f":"IF(N$201=0, M205+M237+M269+M301, 0)","v":2.8538343676291638E-2},0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,0,0,0,-3.2353109459859182,{"$f":"IF(N$201=0, M206+M238+M270+M302, 0)","v":-1.3444311436952674},0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,0,0,0,53.503102675147247,{"$f":"IF(N$201=0, M207+M239+M271+M303, 0)","v":59.619241723278122},0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,0,0,0,83.157857127099248,{"$f":"IF(N$201=0, M208+M240+M272+M304, 0)","v":80.429226992267743},0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,0,0,0,3.1957256100945339E-2,{"$f":"IF(N$201=0, M209+M241+M273+M305, 0)","v":6.4825851450258529E-2},0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M210+M242+M274+M306, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M211+M243+M275+M307, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M212+M244+M276+M308, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M213+M245+M277+M309, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M214+M246+M278+M310, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M215+M247+M279+M311, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M216+M248+M280+M312, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M217+M249+M281+M313, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,0,{"$f":"IF(L$201=0, J218+J250+J282+J314, 0)","v":0},{"$f":"IF(M$201=0, K218+K250+K282+K314, 0)","v":0},{"$f":"IF(N$201=0, L218+L250+L282+L314, 0)","v":0},{"$f":"IF(N$201=0, M218+M250+M282+M314, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M219+M251+M283+M315, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M220+M252+M284+M316, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M221+M253+M285+M317, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M222+M254+M286+M318, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M223+M255+M287+M319, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M224+M256+M288+M320, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M225+M257+M289+M321, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M226+M258+M290+M322, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M227+M259+M291+M323, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M228+M260+M292+M324, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M229+M261+M293+M325, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(N$201=0, M230+M262+M294+M326, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,0,0,0,5.385942908439505,{"$f":"IF(N$201=0, M231+M263+M295+M327, 0)","v":5.9923238536340193},0,0,0,0]

{"sheet":"TAB roll forward","index":11,"n_rows":525,"n_cols":18,"rows_kept":525,"cut":false,"hidden":false,"merged":[[72,3,82,3],[280,3,290,3],[293,3,303,3],[85,3,95,3],[98,3,108,3],[111,3,121,3],[176,3,186,3],[189,3,199,3],[124,3,134,3],[137,3,147,3],[150,3,160,3],[163,3,173,3],[306,3,316,3],[319,3,329,3],[202,3,212,3],[215,3,225,3],[254,3,264,3],[267,3,277,3],[228,3,238,3],[241,3,251,3],[332,3,342,3],[345,3,355,3],[358,3,368,3],[371,3,381,3],[436,3,446,3],[449,3,459,3],[384,3,394,3],[397,3,407,3],[410,3,420,3],[423,3,433,3]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - Tax Asset Roll Forward - DNSP RFM - version 2"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"'RFM input'!H40","v":2016},{"$f":"'RFM input'!I40","v":2017},{"$f":"'RFM input'!J40","v":2018},{"$f":"'RFM input'!K40","v":2019},{"$f":"'RFM input'!L40","v":2020},{"$f":"'RFM input'!M40","v":2021},{"$f":"'RFM input'!N40","v":2022},{"$f":"'RFM input'!O40","v":2023},{"$f":"'RFM input'!P40","v":2024},{"$f":"'RFM input'!Q40","v":2025},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":2026}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H37)","v":746.68807964405062},831.18106773785098,941.5056730600902,1041.4834348562642,1132.8582830818912,1231.9130066521288,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,{"$f":"'RFM input'!S7-('RFM input'!M7/(1+previous_vanilla)^0.5+'RFM input'!O7)+('RFM input'!G41-'RFM input'!G75)","v":149.99838919779074},{"$f":"H8+H40+H84","v":156.13669860789781},{"$f":"I8+I40+I84","v":174.06523219212286},{"$f":"IF(COUNT($H8:J8)>'RFM input'!$W$7,0, J8+J40+J84)","v":212.78276215880686},{"$f":"IF(COUNT($H8:K8)>'RFM input'!$W$7,0, K8+K40+K84)","v":247.32151422682645},{"$f":"IF(COUNT($H8:L8)>'RFM input'!$W$7,0, L8+L40+L84)","v":266.75173254405314},{"$f":"IF(COUNT($H8:M8)>'RFM input'!$W$7,0, M8+M40+M84)","v":0},{"$f":"IF(COUNT($H8:N8)>'RFM input'!$W$7,0, N8+N40+N84)","v":0},{"$f":"IF(COUNT($H8:O8)>'RFM input'!$W$7,0, O8+O40+O84)","v":0},{"$f":"IF(COUNT($H8:P8)>'RFM input'!$W$7,0, P8+P40+P84)","v":0},{"$f":"IF(COUNT($H8:Q8)>'RFM input'!$W$7,0, Q8+Q40+Q84)","v":0}]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,{"$f":"'RFM input'!S8-('RFM input'!M8/(1+previous_vanilla)^0.5+'RFM input'!O8)+('RFM input'!G42-'RFM input'!G76)","v":496.14405296255086},{"$f":"H9+H41+H97","v":568.35476194723685},{"$f":"I9+I41+I97","v":631.02343292548676},{"$f":"IF(COUNT($H9:J9)>'RFM input'!$W$7,0, J9+J41+J97)","v":689.044661534488},{"$f":"IF(COUNT($H9:K9)>'RFM input'!$W$7,0, K9+K41+K97)","v":743.37579158364838},{"$f":"IF(COUNT($H9:L9)>'RFM input'!$W$7,0, L9+L41+L97)","v":819.74132654899529},{"$f":"IF(COUNT($H9:M9)>'RFM input'!$W$7,0, M9+M41+M97)","v":0},{"$f":"IF(COUNT($H9:N9)>'RFM input'!$W$7,0, N9+N41+N97)","v":0},{"$f":"IF(COUNT($H9:O9)>'RFM input'!$W$7,0, O9+O41+O97)","v":0},{"$f":"IF(COUNT($H9:P9)>'RFM input'!$W$7,0, P9+P41+P97)","v":0},{"$f":"IF(COUNT($H9:Q9)>'RFM input'!$W$7,0, Q9+Q41+Q97)","v":0}]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,{"$f":"'RFM input'!S9-('RFM input'!M9/(1+previous_vanilla)^0.5+'RFM input'!O9)+('RFM input'!G43-'RFM input'!G77)","v":6.9117964547180027E-2},{"$f":"H10+H42+H110","v":0},{"$f":"I10+I42+I110","v":0},{"$f":"IF(COUNT($H10:J10)>'RFM input'!$W$7,0, J10+J42+J110)","v":0},{"$f":"IF(COUNT($H10:K10)>'RFM input'!$W$7,0, K10+K42+K110)","v":0},{"$f":"IF(COUNT($H10:L10)>'RFM input'!$W$7,0, L10+L42+L110)","v":0},{"$f":"IF(COUNT($H10:M10)>'RFM input'!$W$7,0, M10+M42+M110)","v":0},{"$f":"IF(COUNT($H10:N10)>'RFM input'!$W$7,0, N10+N42+N110)","v":0},{"$f":"IF(COUNT($H10:O10)>'RFM input'!$W$7,0, O10+O42+O110)","v":0},{"$f":"IF(COUNT($H10:P10)>'RFM input'!$W$7,0, P10+P42+P110)","v":0},{"$f":"IF(COUNT($H10:Q10)>'RFM input'!$W$7,0, Q10+Q42+Q110)","v":0}]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,{"$f":"'RFM input'!S10-('RFM input'!M10/(1+previous_vanilla)^0.5+'RFM input'!O10)+('RFM input'!G44-'RFM input'!G78)","v":4.4362311442495468},{"$f":"H11+H43+H123","v":0.91293729574275462},{"$f":"I11+I43+I123","v":0},{"$f":"IF(COUNT($H11:J11)>'RFM input'!$W$7,0, J11+J43+J123)","v":0},{"$f":"IF(COUNT($H11:K11)>'RFM input'!$W$7,0, K11+K43+K123)","v":0},{"$f":"IF(COUNT($H11:L11)>'RFM input'!$W$7,0, L11+L43+L123)","v":0},{"$f":"IF(COUNT($H11:M11)>'RFM input'!$W$7,0, M11+M43+M123)","v":0},{"$f":"IF(COUNT($H11:N11)>'RFM input'!$W$7,0, N11+N43+N123)","v":0},{"$f":"IF(COUNT($H11:O11)>'RFM input'!$W$7,0, O11+O43+O123)","v":0},{"$f":"IF(COUNT($H11:P11)>'RFM input'!$W$7,0, P11+P43+P123)","v":0},{"$f":"IF(COUNT($H11:Q11)>'RFM input'!$W$7,0, Q11+Q43+Q123)","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,{"$f":"'RFM input'!S11-('RFM input'!M11/(1+previous_vanilla)^0.5+'RFM input'!O11)+('RFM input'!G45-'RFM input'!G79)","v":3.4294129049074322},{"$f":"H12+H44+H136","v":3.1319338821150464},{"$f":"I12+I44+I136","v":5.497637203322661},{"$f":"IF(COUNT($H12:J12)>'RFM input'!$W$7,0, J12+J44+J136)","v":4.747037353530275},{"$f":"IF(COUNT($H12:K12)>'RFM input'!$W$7,0, K12+K44+K136)","v":4.0117443337378891},{"$f":"IF(COUNT($H12:L12)>'RFM input'!$W$7,0, L12+L44+L136)","v":3.6933232235243389},{"$f":"IF(COUNT($H12:M12)>'RFM input'!$W$7,0, M12+M44+M136)","v":0},{"$f":"IF(COUNT($H12:N12)>'RFM input'!$W$7,0, N12+N44+N136)","v":0},{"$f":"IF(COUNT($H12:O12)>'RFM input'!$W$7,0, O12+O44+O136)","v":0},{"$f":"IF(COUNT($H12:P12)>'RFM input'!$W$7,0, P12+P44+P136)","v":0},{"$f":"IF(COUNT($H12:Q12)>'RFM input'!$W$7,0, Q12+Q44+Q136)","v":0}]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,{"$f":"'RFM input'!S12-('RFM input'!M12/(1+previous_vanilla)^0.5+'RFM input'!O12)+('RFM input'!G46-'RFM input'!G80)","v":22.862741307761667},{"$f":"H13+H45+H149","v":27.584211905462539},{"$f":"I13+I45+I149","v":45.677310133346879},{"$f":"IF(COUNT($H13:J13)>'RFM input'!$W$7,0, J13+J45+J149)","v":52.887289949009926},{"$f":"IF(COUNT($H13:K13)>'RFM input'!$W$7,0, K13+K45+K149)","v":59.418524812750213},{"$f":"IF(COUNT($H13:L13)>'RFM input'!$W$7,0, L13+L45+L149)","v":62.470234834710027},{"$f":"IF(COUNT($H13:M13)>'RFM input'!$W$7,0, M13+M45+M149)","v":0},{"$f":"IF(COUNT($H13:N13)>'RFM input'!$W$7,0, N13+N45+N149)","v":0},{"$f":"IF(COUNT($H13:O13)>'RFM input'!$W$7,0, O13+O45+O149)","v":0},{"$f":"IF(COUNT($H13:P13)>'RFM input'!$W$7,0, P13+P45+P149)","v":0},{"$f":"IF(COUNT($H13:Q13)>'RFM input'!$W$7,0, Q13+Q45+Q149)","v":0}]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,{"$f":"'RFM input'!S13-('RFM input'!M13/(1+previous_vanilla)^0.5+'RFM input'!O13)+('RFM input'!G47-'RFM input'!G81)","v":49.347400592067075},{"$f":"H14+H46+H162","v":49.287787295121809},{"$f":"I14+I46+I162","v":60.5437244483564},{"$f":"IF(COUNT($H14:J14)>'RFM input'!$W$7,0, J14+J46+J162)","v":58.397748349794291},{"$f":"IF(COUNT($H14:K14)>'RFM input'!$W$7,0, K14+K46+K162)","v":56.181173261112924},{"$f":"IF(COUNT($H14:L14)>'RFM input'!$W$7,0, L14+L46+L162)","v":57.759493849634374},{"$f":"IF(COUNT($H14:M14)>'RFM input'!$W$7,0, M14+M46+M162)","v":0},{"$f":"IF(COUNT($H14:N14)>'RFM input'!$W$7,0, N14+N46+N162)","v":0},{"$f":"IF(COUNT($H14:O14)>'RFM input'!$W$7,0, O14+O46+O162)","v":0},{"$f":"IF(COUNT($H14:P14)>'RFM input'!$W$7,0, P14+P46+P162)","v":0},{"$f":"IF(COUNT($H14:Q14)>'RFM input'!$W$7,0, Q14+Q46+Q162)","v":0}]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,{"$f":"'RFM input'!S14-('RFM input'!M14/(1+previous_vanilla)^0.5+'RFM input'!O14)+('RFM input'!G48-'RFM input'!G82)","v":20.400733570176126},{"$f":"H15+H47+H175","v":20.400733570176126},{"$f":"I15+I47+I175","v":20.400733570176126},{"$f":"IF(COUNT($H15:J15)>'RFM input'!$W$7,0, J15+J47+J175)","v":20.400733570176126},{"$f":"IF(COUNT($H15:K15)>'RFM input'!$W$7,0, K15+K47+K175)","v":20.400733570176126},{"$f":"IF(COUNT($H15:L15)>'RFM input'!$W$7,0, L15+L47+L175)","v":20.422495004391951},{"$f":"IF(COUNT($H15:M15)>'RFM input'!$W$7,0, M15+M47+M175)","v":0},{"$f":"IF(COUNT($H15:N15)>'RFM input'!$W$7,0, N15+N47+N175)","v":0},{"$f":"IF(COUNT($H15:O15)>'RFM input'!$W$7,0, O15+O47+O175)","v":0},{"$f":"IF(COUNT($H15:P15)>'RFM input'!$W$7,0, P15+P47+P175)","v":0},{"$f":"IF(COUNT($H15:Q15)>'RFM input'!$W$7,0, Q15+Q47+Q175)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"'RFM input'!S15-('RFM input'!M15/(1+previous_vanilla)^0.5+'RFM input'!O15)+('RFM input'!G49-'RFM input'!G83)","v":0},{"$f":"H16+H48+H188","v":0},{"$f":"I16+I48+I188","v":0},{"$f":"IF(COUNT($H16:J16)>'RFM input'!$W$7,0, J16+J48+J188)","v":0},{"$f":"IF(COUNT($H16:K16)>'RFM input'!$W$7,0, K16+K48+K188)","v":0},{"$f":"IF(COUNT($H16:L16)>'RFM input'!$W$7,0, L16+L48+L188)","v":0},{"$f":"IF(COUNT($H16:M16)>'RFM input'!$W$7,0, M16+M48+M188)","v":0},{"$f":"IF(COUNT($H16:N16)>'RFM input'!$W$7,0, N16+N48+N188)","v":0},{"$f":"IF(COUNT($H16:O16)>'RFM input'!$W$7,0, O16+O48+O188)","v":0},{"$f":"IF(COUNT($H16:P16)>'RFM input'!$W$7,0, P16+P48+P188)","v":0},{"$f":"IF(COUNT($H16:Q16)>'RFM input'!$W$7,0, Q16+Q48+Q188)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"'RFM input'!S16-('RFM input'!M16/(1+previous_vanilla)^0.5+'RFM input'!O16)+('RFM input'!G50-'RFM input'!G84)","v":0},{"$f":"H17+H49+H201","v":0},{"$f":"I17+I49+I201","v":0},{"$f":"IF(COUNT($H17:J17)>'RFM input'!$W$7,0, J17+J49+J201)","v":0},{"$f":"IF(COUNT($H17:K17)>'RFM input'!$W$7,0, K17+K49+K201)","v":0},{"$f":"IF(COUNT($H17:L17)>'RFM input'!$W$7,0, L17+L49+L201)","v":0},{"$f":"IF(COUNT($H17:M17)>'RFM input'!$W$7,0, M17+M49+M201)","v":0},{"$f":"IF(COUNT($H17:N17)>'RFM input'!$W$7,0, N17+N49+N201)","v":0},{"$f":"IF(COUNT($H17:O17)>'RFM input'!$W$7,0, O17+O49+O201)","v":0},{"$f":"IF(COUNT($H17:P17)>'RFM input'!$W$7,0, P17+P49+P201)","v":0},{"$f":"IF(COUNT($H17:Q17)>'RFM input'!$W$7,0, Q17+Q49+Q201)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"'RFM input'!S17-('RFM input'!M17/(1+previous_vanilla)^0.5+'RFM input'!O17)+('RFM input'!G51-'RFM input'!G85)","v":0},{"$f":"H18+H50+H214","v":0},{"$f":"I18+I50+I214","v":0},{"$f":"IF(COUNT($H18:J18)>'RFM input'!$W$7,0, J18+J50+J214)","v":0},{"$f":"IF(COUNT($H18:K18)>'RFM input'!$W$7,0, K18+K50+K214)","v":0},{"$f":"IF(COUNT($H18:L18)>'RFM input'!$W$7,0, L18+L50+L214)","v":0},{"$f":"IF(COUNT($H18:M18)>'RFM input'!$W$7,0, M18+M50+M214)","v":0},{"$f":"IF(COUNT($H18:N18)>'RFM input'!$W$7,0, N18+N50+N214)","v":0},{"$f":"IF(COUNT($H18:O18)>'RFM input'!$W$7,0, O18+O50+O214)","v":0},{"$f":"IF(COUNT($H18:P18)>'RFM input'!$W$7,0, P18+P50+P214)","v":0},{"$f":"IF(COUNT($H18:Q18)>'RFM input'!$W$7,0, Q18+Q50+Q214)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"'RFM input'!S18-('RFM input'!M18/(1+previous_vanilla)^0.5+'RFM input'!O18)+('RFM input'!G52-'RFM input'!G86)","v":0},{"$f":"H19+H51+H227","v":0},{"$f":"I19+I51+I227","v":0},{"$f":"IF(COUNT($H19:J19)>'RFM input'!$W$7,0, J19+J51+J227)","v":0},{"$f":"IF(COUNT($H19:K19)>'RFM input'!$W$7,0, K19+K51+K227)","v":0},{"$f":"IF(COUNT($H19:L19)>'RFM input'!$W$7,0, L19+L51+L227)","v":0},{"$f":"IF(COUNT($H19:M19)>'RFM input'!$W$7,0, M19+M51+M227)","v":0},{"$f":"IF(COUNT($H19:N19)>'RFM input'!$W$7,0, N19+N51+N227)","v":0},{"$f":"IF(COUNT($H19:O19)>'RFM input'!$W$7,0, O19+O51+O227)","v":0},{"$f":"IF(COUNT($H19:P19)>'RFM input'!$W$7,0, P19+P51+P227)","v":0},{"$f":"IF(COUNT($H19:Q19)>'RFM input'!$W$7,0, Q19+Q51+Q227)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"'RFM input'!S19-('RFM input'!M19/(1+previous_vanilla)^0.5+'RFM input'!O19)+('RFM input'!G53-'RFM input'!G87)","v":0},{"$f":"H20+H52+H240","v":0},{"$f":"I20+I52+I240","v":0},{"$f":"IF(COUNT($H20:J20)>'RFM input'!$W$7,0, J20+J52+J240)","v":0},{"$f":"IF(COUNT($H20:K20)>'RFM input'!$W$7,0, K20+K52+K240)","v":0},{"$f":"IF(COUNT($H20:L20)>'RFM input'!$W$7,0, L20+L52+L240)","v":0},{"$f":"IF(COUNT($H20:M20)>'RFM input'!$W$7,0, M20+M52+M240)","v":0},{"$f":"IF(COUNT($H20:N20)>'RFM input'!$W$7,0, N20+N52+N240)","v":0},{"$f":"IF(COUNT($H20:O20)>'RFM input'!$W$7,0, O20+O52+O240)","v":0},{"$f":"IF(COUNT($H20:P20)>'RFM input'!$W$7,0, P20+P52+P240)","v":0},{"$f":"IF(COUNT($H20:Q20)>'RFM input'!$W$7,0, Q20+Q52+Q240)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"'RFM input'!S20-('RFM input'!M20/(1+previous_vanilla)^0.5+'RFM input'!O20)+('RFM input'!G54-'RFM input'!G88)","v":0},{"$f":"H21+H53+H253","v":0},{"$f":"I21+I53+I253","v":0},{"$f":"IF(COUNT($H21:J21)>'RFM input'!$W$7,0, J21+J53+J253)","v":0},{"$f":"IF(COUNT($H21:K21)>'RFM input'!$W$7,0, K21+K53+K253)","v":0},{"$f":"IF(COUNT($H21:L21)>'RFM input'!$W$7,0, L21+L53+L253)","v":0},{"$f":"IF(COUNT($H21:M21)>'RFM input'!$W$7,0, M21+M53+M253)","v":0},{"$f":"IF(COUNT($H21:N21)>'RFM input'!$W$7,0, N21+N53+N253)","v":0},{"$f":"IF(COUNT($H21:O21)>'RFM input'!$W$7,0, O21+O53+O253)","v":0},{"$f":"IF(COUNT($H21:P21)>'RFM input'!$W$7,0, P21+P53+P253)","v":0},{"$f":"IF(COUNT($H21:Q21)>'RFM input'!$W$7,0, Q21+Q53+Q253)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"'RFM input'!S21-('RFM input'!M21/(1+previous_vanilla)^0.5+'RFM input'!O21)+('RFM input'!G55-'RFM input'!G89)","v":0},{"$f":"H22+H54+H266","v":0},{"$f":"I22+I54+I266","v":0},{"$f":"IF(COUNT($H22:J22)>'RFM input'!$W$7,0, J22+J54+J266)","v":0},{"$f":"IF(COUNT($H22:K22)>'RFM input'!$W$7,0, K22+K54+K266)","v":0},{"$f":"IF(COUNT($H22:L22)>'RFM input'!$W$7,0, L22+L54+L266)","v":0},{"$f":"IF(COUNT($H22:M22)>'RFM input'!$W$7,0, M22+M54+M266)","v":0},{"$f":"IF(COUNT($H22:N22)>'RFM input'!$W$7,0, N22+N54+N266)","v":0},{"$f":"IF(COUNT($H22:O22)>'RFM input'!$W$7,0, O22+O54+O266)","v":0},{"$f":"IF(COUNT($H22:P22)>'RFM input'!$W$7,0, P22+P54+P266)","v":0},{"$f":"IF(COUNT($H22:Q22)>'RFM input'!$W$7,0, Q22+Q54+Q266)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"'RFM input'!S22-('RFM input'!M22/(1+previous_vanilla)^0.5+'RFM input'!O22)+('RFM input'!G56-'RFM input'!G90)","v":0},{"$f":"H23+H55+H279","v":0},{"$f":"I23+I55+I279","v":0},{"$f":"IF(COUNT($H23:J23)>'RFM input'!$W$7,0, J23+J55+J279)","v":0},{"$f":"IF(COUNT($H23:K23)>'RFM input'!$W$7,0, K23+K55+K279)","v":0},{"$f":"IF(COUNT($H23:L23)>'RFM input'!$W$7,0, L23+L55+L279)","v":0},{"$f":"IF(COUNT($H23:M23)>'RFM input'!$W$7,0, M23+M55+M279)","v":0},{"$f":"IF(COUNT($H23:N23)>'RFM input'!$W$7,0, N23+N55+N279)","v":0},{"$f":"IF(COUNT($H23:O23)>'RFM input'!$W$7,0, O23+O55+O279)","v":0},{"$f":"IF(COUNT($H23:P23)>'RFM input'!$W$7,0, P23+P55+P279)","v":0},{"$f":"IF(COUNT($H23:Q23)>'RFM input'!$W$7,0, Q23+Q55+Q279)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"'RFM input'!S23-('RFM input'!M23/(1+previous_vanilla)^0.5+'RFM input'!O23)+('RFM input'!G57-'RFM input'!G91)","v":0},{"$f":"H24+H56+H292","v":0},{"$f":"I24+I56+I292","v":0},{"$f":"IF(COUNT($H24:J24)>'RFM input'!$W$7,0, J24+J56+J292)","v":0},{"$f":"IF(COUNT($H24:K24)>'RFM input'!$W$7,0, K24+K56+K292)","v":0},{"$f":"IF(COUNT($H24:L24)>'RFM input'!$W$7,0, L24+L56+L292)","v":0},{"$f":"IF(COUNT($H24:M24)>'RFM input'!$W$7,0, M24+M56+M292)","v":0},{"$f":"IF(COUNT($H24:N24)>'RFM input'!$W$7,0, N24+N56+N292)","v":0},{"$f":"IF(COUNT($H24:O24)>'RFM input'!$W$7,0, O24+O56+O292)","v":0},{"$f":"IF(COUNT($H24:P24)>'RFM input'!$W$7,0, P24+P56+P292)","v":0},{"$f":"IF(COUNT($H24:Q24)>'RFM input'!$W$7,0, Q24+Q56+Q292)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"'RFM input'!S24-('RFM input'!M24/(1+previous_vanilla)^0.5+'RFM input'!O24)+('RFM input'!G58-'RFM input'!G92)","v":0},{"$f":"H25+H57+H305","v":0},{"$f":"I25+I57+I305","v":0},{"$f":"IF(COUNT($H25:J25)>'RFM input'!$W$7,0, J25+J57+J305)","v":0},{"$f":"IF(COUNT($H25:K25)>'RFM input'!$W$7,0, K25+K57+K305)","v":0},{"$f":"IF(COUNT($H25:L25)>'RFM input'!$W$7,0, L25+L57+L305)","v":0},{"$f":"IF(COUNT($H25:M25)>'RFM input'!$W$7,0, M25+M57+M305)","v":0},{"$f":"IF(COUNT($H25:N25)>'RFM input'!$W$7,0, N25+N57+N305)","v":0},{"$f":"IF(COUNT($H25:O25)>'RFM input'!$W$7,0, O25+O57+O305)","v":0},{"$f":"IF(COUNT($H25:P25)>'RFM input'!$W$7,0, P25+P57+P305)","v":0},{"$f":"IF(COUNT($H25:Q25)>'RFM input'!$W$7,0, Q25+Q57+Q305)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"'RFM input'!S25-('RFM input'!M25/(1+previous_vanilla)^0.5+'RFM input'!O25)+('RFM input'!G59-'RFM input'!G93)","v":0},{"$f":"H26+H58+H318","v":0},{"$f":"I26+I58+I318","v":0},{"$f":"IF(COUNT($H26:J26)>'RFM input'!$W$7,0, J26+J58+J318)","v":0},{"$f":"IF(COUNT($H26:K26)>'RFM input'!$W$7,0, K26+K58+K318)","v":0},{"$f":"IF(COUNT($H26:L26)>'RFM input'!$W$7,0, L26+L58+L318)","v":0},{"$f":"IF(COUNT($H26:M26)>'RFM input'!$W$7,0, M26+M58+M318)","v":0},{"$f":"IF(COUNT($H26:N26)>'RFM input'!$W$7,0, N26+N58+N318)","v":0},{"$f":"IF(COUNT($H26:O26)>'RFM input'!$W$7,0, O26+O58+O318)","v":0},{"$f":"IF(COUNT($H26:P26)>'RFM input'!$W$7,0, P26+P58+P318)","v":0},{"$f":"IF(COUNT($H26:Q26)>'RFM input'!$W$7,0, Q26+Q58+Q318)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!S26-('RFM input'!M26/(1+previous_vanilla)^0.5+'RFM input'!O26)+('RFM input'!G60-'RFM input'!G94)","v":0},{"$f":"H27+H59+H331","v":0},{"$f":"I27+I59+I331","v":0},{"$f":"IF(COUNT($H27:J27)>'RFM input'!$W$7,0, J27+J59+J331)","v":0},{"$f":"IF(COUNT($H27:K27)>'RFM input'!$W$7,0, K27+K59+K331)","v":0},{"$f":"IF(COUNT($H27:L27)>'RFM input'!$W$7,0, L27+L59+L331)","v":0},{"$f":"IF(COUNT($H27:M27)>'RFM input'!$W$7,0, M27+M59+M331)","v":0},{"$f":"IF(COUNT($H27:N27)>'RFM input'!$W$7,0, N27+N59+N331)","v":0},{"$f":"IF(COUNT($H27:O27)>'RFM input'!$W$7,0, O27+O59+O331)","v":0},{"$f":"IF(COUNT($H27:P27)>'RFM input'!$W$7,0, P27+P59+P331)","v":0},{"$f":"IF(COUNT($H27:Q27)>'RFM input'!$W$7,0, Q27+Q59+Q331)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!S27-('RFM input'!M27/(1+previous_vanilla)^0.5+'RFM input'!O27)+('RFM input'!G61-'RFM input'!G95)","v":0},{"$f":"H28+H60+H344","v":0},{"$f":"I28+I60+I344","v":0},{"$f":"IF(COUNT($H28:J28)>'RFM input'!$W$7,0, J28+J60+J344)","v":0},{"$f":"IF(COUNT($H28:K28)>'RFM input'!$W$7,0, K28+K60+K344)","v":0},{"$f":"IF(COUNT($H28:L28)>'RFM input'!$W$7,0, L28+L60+L344)","v":0},{"$f":"IF(COUNT($H28:M28)>'RFM input'!$W$7,0, M28+M60+M344)","v":0},{"$f":"IF(COUNT($H28:N28)>'RFM input'!$W$7,0, N28+N60+N344)","v":0},{"$f":"IF(COUNT($H28:O28)>'RFM input'!$W$7,0, O28+O60+O344)","v":0},{"$f":"IF(COUNT($H28:P28)>'RFM input'!$W$7,0, P28+P60+P344)","v":0},{"$f":"IF(COUNT($H28:Q28)>'RFM input'!$W$7,0, Q28+Q60+Q344)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!S28-('RFM input'!M28/(1+previous_vanilla)^0.5+'RFM input'!O28)+('RFM input'!G62-'RFM input'!G96)","v":0},{"$f":"H29+H61+H357","v":0},{"$f":"I29+I61+I357","v":0},{"$f":"IF(COUNT($H29:J29)>'RFM input'!$W$7,0, J29+J61+J357)","v":0},{"$f":"IF(COUNT($H29:K29)>'RFM input'!$W$7,0, K29+K61+K357)","v":0},{"$f":"IF(COUNT($H29:L29)>'RFM input'!$W$7,0, L29+L61+L357)","v":0},{"$f":"IF(COUNT($H29:M29)>'RFM input'!$W$7,0, M29+M61+M357)","v":0},{"$f":"IF(COUNT($H29:N29)>'RFM input'!$W$7,0, N29+N61+N357)","v":0},{"$f":"IF(COUNT($H29:O29)>'RFM input'!$W$7,0, O29+O61+O357)","v":0},{"$f":"IF(COUNT($H29:P29)>'RFM input'!$W$7,0, P29+P61+P357)","v":0},{"$f":"IF(COUNT($H29:Q29)>'RFM input'!$W$7,0, Q29+Q61+Q357)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!S29-('RFM input'!M29/(1+previous_vanilla)^0.5+'RFM input'!O29)+('RFM input'!G63-'RFM input'!G97)","v":0},{"$f":"H30+H62+H370","v":0},{"$f":"I30+I62+I370","v":0},{"$f":"IF(COUNT($H30:J30)>'RFM input'!$W$7,0, J30+J62+J370)","v":0},{"$f":"IF(COUNT($H30:K30)>'RFM input'!$W$7,0, K30+K62+K370)","v":0},{"$f":"IF(COUNT($H30:L30)>'RFM input'!$W$7,0, L30+L62+L370)","v":0},{"$f":"IF(COUNT($H30:M30)>'RFM input'!$W$7,0, M30+M62+M370)","v":0},{"$f":"IF(COUNT($H30:N30)>'RFM input'!$W$7,0, N30+N62+N370)","v":0},{"$f":"IF(COUNT($H30:O30)>'RFM input'!$W$7,0, O30+O62+O370)","v":0},{"$f":"IF(COUNT($H30:P30)>'RFM input'!$W$7,0, P30+P62+P370)","v":0},{"$f":"IF(COUNT($H30:Q30)>'RFM input'!$W$7,0, Q30+Q62+Q370)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!S30-('RFM input'!M30/(1+previous_vanilla)^0.5+'RFM input'!O30)+('RFM input'!G64-'RFM input'!G98)","v":0},{"$f":"H31+H63+H383","v":0},{"$f":"I31+I63+I383","v":0},{"$f":"IF(COUNT($H31:J31)>'RFM input'!$W$7,0, J31+J63+J383)","v":0},{"$f":"IF(COUNT($H31:K31)>'RFM input'!$W$7,0, K31+K63+K383)","v":0},{"$f":"IF(COUNT($H31:L31)>'RFM input'!$W$7,0, L31+L63+L383)","v":0},{"$f":"IF(COUNT($H31:M31)>'RFM input'!$W$7,0, M31+M63+M383)","v":0},{"$f":"IF(COUNT($H31:N31)>'RFM input'!$W$7,0, N31+N63+N383)","v":0},{"$f":"IF(COUNT($H31:O31)>'RFM input'!$W$7,0, O31+O63+O383)","v":0},{"$f":"IF(COUNT($H31:P31)>'RFM input'!$W$7,0, P31+P63+P383)","v":0},{"$f":"IF(COUNT($H31:Q31)>'RFM input'!$W$7,0, Q31+Q63+Q383)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!S31-('RFM input'!M31/(1+previous_vanilla)^0.5+'RFM input'!O31)+('RFM input'!G65-'RFM input'!G99)","v":0},{"$f":"H32+H64+H396","v":0},{"$f":"I32+I64+I396","v":0},{"$f":"IF(COUNT($H32:J32)>'RFM input'!$W$7,0, J32+J64+J396)","v":0},{"$f":"IF(COUNT($H32:K32)>'RFM input'!$W$7,0, K32+K64+K396)","v":0},{"$f":"IF(COUNT($H32:L32)>'RFM input'!$W$7,0, L32+L64+L396)","v":0},{"$f":"IF(COUNT($H32:M32)>'RFM input'!$W$7,0, M32+M64+M396)","v":0},{"$f":"IF(COUNT($H32:N32)>'RFM input'!$W$7,0, N32+N64+N396)","v":0},{"$f":"IF(COUNT($H32:O32)>'RFM input'!$W$7,0, O32+O64+O396)","v":0},{"$f":"IF(COUNT($H32:P32)>'RFM input'!$W$7,0, P32+P64+P396)","v":0},{"$f":"IF(COUNT($H32:Q32)>'RFM input'!$W$7,0, Q32+Q64+Q396)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!S32-('RFM input'!M32/(1+previous_vanilla)^0.5+'RFM input'!O32)+('RFM input'!G66-'RFM input'!G100)","v":0},{"$f":"H33+H65+H409","v":0},{"$f":"I33+I65+I409","v":0},{"$f":"IF(COUNT($H33:J33)>'RFM input'!$W$7,0, J33+J65+J409)","v":0},{"$f":"IF(COUNT($H33:K33)>'RFM input'!$W$7,0, K33+K65+K409)","v":0},{"$f":"IF(COUNT($H33:L33)>'RFM input'!$W$7,0, L33+L65+L409)","v":0},{"$f":"IF(COUNT($H33:M33)>'RFM input'!$W$7,0, M33+M65+M409)","v":0},{"$f":"IF(COUNT($H33:N33)>'RFM input'!$W$7,0, N33+N65+N409)","v":0},{"$f":"IF(COUNT($H33:O33)>'RFM input'!$W$7,0, O33+O65+O409)","v":0},{"$f":"IF(COUNT($H33:P33)>'RFM input'!$W$7,0, P33+P65+P409)","v":0},{"$f":"IF(COUNT($H33:Q33)>'RFM input'!$W$7,0, Q33+Q65+Q409)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!S33-('RFM input'!M33/(1+previous_vanilla)^0.5+'RFM input'!O33)+('RFM input'!G67-'RFM input'!G101)","v":0},{"$f":"H34+H66+H422","v":0},{"$f":"I34+I66+I422","v":0},{"$f":"IF(COUNT($H34:J34)>'RFM input'!$W$7,0, J34+J66+J422)","v":0},{"$f":"IF(COUNT($H34:K34)>'RFM input'!$W$7,0, K34+K66+K422)","v":0},{"$f":"IF(COUNT($H34:L34)>'RFM input'!$W$7,0, L34+L66+L422)","v":0},{"$f":"IF(COUNT($H34:M34)>'RFM input'!$W$7,0, M34+M66+M422)","v":0},{"$f":"IF(COUNT($H34:N34)>'RFM input'!$W$7,0, N34+N66+N422)","v":0},{"$f":"IF(COUNT($H34:O34)>'RFM input'!$W$7,0, O34+O66+O422)","v":0},{"$f":"IF(COUNT($H34:P34)>'RFM input'!$W$7,0, P34+P66+P422)","v":0},{"$f":"IF(COUNT($H34:Q34)>'RFM input'!$W$7,0, Q34+Q66+Q422)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!S34-('RFM input'!M34/(1+previous_vanilla)^0.5+'RFM input'!O34)+('RFM input'!G68-'RFM input'!G102)","v":0},{"$f":"H35+H67+H435","v":0},{"$f":"I35+I67+I435","v":0},{"$f":"IF(COUNT($H35:J35)>'RFM input'!$W$7,0, J35+J67+J435)","v":0},{"$f":"IF(COUNT($H35:K35)>'RFM input'!$W$7,0, K35+K67+K435)","v":0},{"$f":"IF(COUNT($H35:L35)>'RFM input'!$W$7,0, L35+L67+L435)","v":0},{"$f":"IF(COUNT($H35:M35)>'RFM input'!$W$7,0, M35+M67+M435)","v":0},{"$f":"IF(COUNT($H35:N35)>'RFM input'!$W$7,0, N35+N67+N435)","v":0},{"$f":"IF(COUNT($H35:O35)>'RFM input'!$W$7,0, O35+O67+O435)","v":0},{"$f":"IF(COUNT($H35:P35)>'RFM input'!$W$7,0, P35+P67+P435)","v":0},{"$f":"IF(COUNT($H35:Q35)>'RFM input'!$W$7,0, Q35+Q67+Q435)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!S35-('RFM input'!M35/(1+previous_vanilla)^0.5+'RFM input'!O35)+('RFM input'!G69-'RFM input'!G103)","v":0},{"$f":"H36+H68+H448","v":0},{"$f":"I36+I68+I448","v":0},{"$f":"IF(COUNT($H36:J36)>'RFM input'!$W$7,0, J36+J68+J448)","v":0},{"$f":"IF(COUNT($H36:K36)>'RFM input'!$W$7,0, K36+K68+K448)","v":0},{"$f":"IF(COUNT($H36:L36)>'RFM input'!$W$7,0, L36+L68+L448)","v":0},{"$f":"IF(COUNT($H36:M36)>'RFM input'!$W$7,0, M36+M68+M448)","v":0},{"$f":"IF(COUNT($H36:N36)>'RFM input'!$W$7,0, N36+N68+N448)","v":0},{"$f":"IF(COUNT($H36:O36)>'RFM input'!$W$7,0, O36+O68+O448)","v":0},{"$f":"IF(COUNT($H36:P36)>'RFM input'!$W$7,0, P36+P68+P448)","v":0},{"$f":"IF(COUNT($H36:Q36)>'RFM input'!$W$7,0, Q36+Q68+Q448)","v":0}]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!S36-('RFM input'!M36/(1+previous_vanilla)^0.5+'RFM input'!O36)+('RFM input'!G70-'RFM input'!G104)","v":0},{"$f":"H37+H69+H461","v":5.3720032340980985},{"$f":"I37+I69+I461","v":4.2976025872784787},{"$f":"IF(COUNT($H37:J37)>'RFM input'!$W$7,0, J37+J69+J461)","v":3.2232019404588588},{"$f":"IF(COUNT($H37:K37)>'RFM input'!$W$7,0, K37+K69+K461)","v":2.1488012936392389},{"$f":"IF(COUNT($H37:L37)>'RFM input'!$W$7,0, L37+L69+L461)","v":1.0744006468196192},{"$f":"IF(COUNT($H37:M37)>'RFM input'!$W$7,0, M37+M69+M461)","v":0},{"$f":"IF(COUNT($H37:N37)>'RFM input'!$W$7,0, N37+N69+N461)","v":0},{"$f":"IF(COUNT($H37:O37)>'RFM input'!$W$7,0, O37+O69+O461)","v":0},{"$f":"IF(COUNT($H37:P37)>'RFM input'!$W$7,0, P37+P69+P461)","v":0},{"$f":"IF(COUNT($H37:Q37)>'RFM input'!$W$7,0, Q37+Q69+Q461)","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,null,{"$f":"SUM(H40:H69)","v":125.70043033795048},155.69934297805051,149.36900295000001,144.79835672000002,160.31917824519635,78.565544252928461,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,{"$f":"'RFM input'!H41-'RFM input'!H75","v":11.78464209},{"$f":"'RFM input'!I41-'RFM input'!I75","v":23.849077670000003},{"$f":"'RFM input'!J41-'RFM input'!J75","v":45.193007250000001},{"$f":"'RFM input'!K41-'RFM input'!K75","v":42.065804609999994},{"$f":"'RFM input'!L41-'RFM input'!L75","v":27.936080680801492},{"$f":"'RFM input'!M41-'RFM input'!M75","v":12.81563301494967},{"$f":"'RFM input'!N41-'RFM input'!N75","v":0},{"$f":"'RFM input'!O41-'RFM input'!O75","v":0},{"$f":"'RFM input'!P41-'RFM input'!P75","v":0},{"$f":"'RFM input'!Q41-'RFM input'!Q75","v":0}]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,{"$f":"'RFM input'!H42-'RFM input'!H76","v":89.827234711353597},{"$f":"'RFM input'!I42-'RFM input'!I76","v":82.274156363854999},{"$f":"'RFM input'!J42-'RFM input'!J76","v":79.448432969999999},{"$f":"'RFM input'!K42-'RFM input'!K76","v":77.517486059999996},{"$f":"'RFM input'!L42-'RFM input'!L76","v":101.26828749146402},{"$f":"'RFM input'!M42-'RFM input'!M76","v":50.880438733104604},{"$f":"'RFM input'!N42-'RFM input'!N76","v":0},{"$f":"'RFM input'!O42-'RFM input'!O76","v":0},{"$f":"'RFM input'!P42-'RFM input'!P76","v":0},{"$f":"'RFM input'!Q42-'RFM input'!Q76","v":0}]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,{"$f":"'RFM input'!H43-'RFM input'!H77","v":0},{"$f":"'RFM input'!I43-'RFM input'!I77","v":0},{"$f":"'RFM input'!J43-'RFM input'!J77","v":0},{"$f":"'RFM input'!K43-'RFM input'!K77","v":0},{"$f":"'RFM input'!L43-'RFM input'!L77","v":0},{"$f":"'RFM input'!M43-'RFM input'!M77","v":0},{"$f":"'RFM input'!N43-'RFM input'!N77","v":0},{"$f":"'RFM input'!O43-'RFM input'!O77","v":0},{"$f":"'RFM input'!P43-'RFM input'!P77","v":0},{"$f":"'RFM input'!Q43-'RFM input'!Q77","v":0}]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,{"$f":"'RFM input'!H44-'RFM input'!H78","v":0},{"$f":"'RFM input'!I44-'RFM input'!I78","v":0},{"$f":"'RFM input'!J44-'RFM input'!J78","v":0},{"$f":"'RFM input'!K44-'RFM input'!K78","v":0},{"$f":"'RFM input'!L44-'RFM input'!L78","v":0},{"$f":"'RFM input'!M44-'RFM input'!M78","v":0},{"$f":"'RFM input'!N44-'RFM input'!N78","v":0},{"$f":"'RFM input'!O44-'RFM input'!O78","v":0},{"$f":"'RFM input'!P44-'RFM input'!P78","v":0},{"$f":"'RFM input'!Q44-'RFM input'!Q78","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,{"$f":"'RFM input'!H45-'RFM input'!H79","v":0.14288206000000001},{"$f":"'RFM input'!I45-'RFM input'!I79","v":2.8203526100000005},{"$f":"'RFM input'!J45-'RFM input'!J79","v":-1.3915299999999999E-2},{"$f":"'RFM input'!K45-'RFM input'!K79","v":0},{"$f":"'RFM input'!L45-'RFM input'!L79","v":0.41687190957883574},{"$f":"'RFM input'!M45-'RFM input'!M79","v":0.28944700356418784},{"$f":"'RFM input'!N45-'RFM input'!N79","v":0},{"$f":"'RFM input'!O45-'RFM input'!O79","v":0},{"$f":"'RFM input'!P45-'RFM input'!P79","v":0},{"$f":"'RFM input'!Q45-'RFM input'!Q79","v":0}]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,{"$f":"'RFM input'!H46-'RFM input'!H80","v":14.234739550000004},{"$f":"'RFM input'!I46-'RFM input'!I80","v":30.852280340000011},{"$f":"'RFM input'!J46-'RFM input'!J80","v":21.327267089999999},{"$f":"'RFM input'!K46-'RFM input'!K80","v":21.675523760000001},{"$f":"'RFM input'!L46-'RFM input'!L80","v":23.138616067719813},{"$f":"'RFM input'!M46-'RFM input'!M80","v":13.597049811271225},{"$f":"'RFM input'!N46-'RFM input'!N80","v":0},{"$f":"'RFM input'!O46-'RFM input'!O80","v":0},{"$f":"'RFM input'!P46-'RFM input'!P80","v":0},{"$f":"'RFM input'!Q46-'RFM input'!Q80","v":0}]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,{"$f":"'RFM input'!H47-'RFM input'!H81","v":4.3389286924987704},{"$f":"'RFM input'!I47-'RFM input'!I81","v":15.903475994195512},{"$f":"'RFM input'!J47-'RFM input'!J81","v":3.4142109399999998},{"$f":"'RFM input'!K47-'RFM input'!K81","v":3.53954229},{"$f":"'RFM input'!L47-'RFM input'!L81","v":7.5375606614163724},{"$f":"'RFM input'!M47-'RFM input'!M81","v":0.35332572940468349},{"$f":"'RFM input'!N47-'RFM input'!N81","v":0},{"$f":"'RFM input'!O47-'RFM input'!O81","v":0},{"$f":"'RFM input'!P47-'RFM input'!P81","v":0},{"$f":"'RFM input'!Q47-'RFM input'!Q81","v":0}]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,{"$f":"'RFM input'!H48-'RFM input'!H82","v":0},{"$f":"'RFM input'!I48-'RFM input'!I82","v":0},{"$f":"'RFM input'!J48-'RFM input'!J82","v":0},{"$f":"'RFM input'!K48-'RFM input'!K82","v":0},{"$f":"'RFM input'!L48-'RFM input'!L82","v":2.1761434215825281E-2},{"$f":"'RFM input'!M48-'RFM input'!M82","v":3.2090300387013028E-2},{"$f":"'RFM input'!N48-'RFM input'!N82","v":0},{"$f":"'RFM input'!O48-'RFM input'!O82","v":0},{"$f":"'RFM input'!P48-'RFM input'!P82","v":0},{"$f":"'RFM input'!Q48-'RFM input'!Q82","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"'RFM input'!H49-'RFM input'!H83","v":0},{"$f":"'RFM input'!I49-'RFM input'!I83","v":0},{"$f":"'RFM input'!J49-'RFM input'!J83","v":0},{"$f":"'RFM input'!K49-'RFM input'!K83","v":0},{"$f":"'RFM input'!L49-'RFM input'!L83","v":0},{"$f":"'RFM input'!M49-'RFM input'!M83","v":0},{"$f":"'RFM input'!N49-'RFM input'!N83","v":0},{"$f":"'RFM input'!O49-'RFM input'!O83","v":0},{"$f":"'RFM input'!P49-'RFM input'!P83","v":0},{"$f":"'RFM input'!Q49-'RFM input'!Q83","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"'RFM input'!H50-'RFM input'!H84","v":0},{"$f":"'RFM input'!I50-'RFM input'!I84","v":0},{"$f":"'RFM input'!J50-'RFM input'!J84","v":0},{"$f":"'RFM input'!K50-'RFM input'!K84","v":0},{"$f":"'RFM input'!L50-'RFM input'!L84","v":0},{"$f":"'RFM input'!M50-'RFM input'!M84","v":0},{"$f":"'RFM input'!N50-'RFM input'!N84","v":0},{"$f":"'RFM input'!O50-'RFM input'!O84","v":0},{"$f":"'RFM input'!P50-'RFM input'!P84","v":0},{"$f":"'RFM input'!Q50-'RFM input'!Q84","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"'RFM input'!H51-'RFM input'!H85","v":0},{"$f":"'RFM input'!I51-'RFM input'!I85","v":0},{"$f":"'RFM input'!J51-'RFM input'!J85","v":0},{"$f":"'RFM input'!K51-'RFM input'!K85","v":0},{"$f":"'RFM input'!L51-'RFM input'!L85","v":0},{"$f":"'RFM input'!M51-'RFM input'!M85","v":0},{"$f":"'RFM input'!N51-'RFM input'!N85","v":0},{"$f":"'RFM input'!O51-'RFM input'!O85","v":0},{"$f":"'RFM input'!P51-'RFM input'!P85","v":0},{"$f":"'RFM input'!Q51-'RFM input'!Q85","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"'RFM input'!H52-'RFM input'!H86","v":0},{"$f":"'RFM input'!I52-'RFM input'!I86","v":0},{"$f":"'RFM input'!J52-'RFM input'!J86","v":0},{"$f":"'RFM input'!K52-'RFM input'!K86","v":0},{"$f":"'RFM input'!L52-'RFM input'!L86","v":0},{"$f":"'RFM input'!M52-'RFM input'!M86","v":0},{"$f":"'RFM input'!N52-'RFM input'!N86","v":0},{"$f":"'RFM input'!O52-'RFM input'!O86","v":0},{"$f":"'RFM input'!P52-'RFM input'!P86","v":0},{"$f":"'RFM input'!Q52-'RFM input'!Q86","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"'RFM input'!H53-'RFM input'!H87","v":0},{"$f":"'RFM input'!I53-'RFM input'!I87","v":0},{"$f":"'RFM input'!J53-'RFM input'!J87","v":0},{"$f":"'RFM input'!K53-'RFM input'!K87","v":0},{"$f":"'RFM input'!L53-'RFM input'!L87","v":0},{"$f":"'RFM input'!M53-'RFM input'!M87","v":0},{"$f":"'RFM input'!N53-'RFM input'!N87","v":0},{"$f":"'RFM input'!O53-'RFM input'!O87","v":0},{"$f":"'RFM input'!P53-'RFM input'!P87","v":0},{"$f":"'RFM input'!Q53-'RFM input'!Q87","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"'RFM input'!H54-'RFM input'!H88","v":0},{"$f":"'RFM input'!I54-'RFM input'!I88","v":0},{"$f":"'RFM input'!J54-'RFM input'!J88","v":0},{"$f":"'RFM input'!K54-'RFM input'!K88","v":0},{"$f":"'RFM input'!L54-'RFM input'!L88","v":0},{"$f":"'RFM input'!M54-'RFM input'!M88","v":0},{"$f":"'RFM input'!N54-'RFM input'!N88","v":0},{"$f":"'RFM input'!O54-'RFM input'!O88","v":0},{"$f":"'RFM input'!P54-'RFM input'!P88","v":0},{"$f":"'RFM input'!Q54-'RFM input'!Q88","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"'RFM input'!H55-'RFM input'!H89","v":0},{"$f":"'RFM input'!I55-'RFM input'!I89","v":0},{"$f":"'RFM input'!J55-'RFM input'!J89","v":0},{"$f":"'RFM input'!K55-'RFM input'!K89","v":0},{"$f":"'RFM input'!L55-'RFM input'!L89","v":0},{"$f":"'RFM input'!M55-'RFM input'!M89","v":0},{"$f":"'RFM input'!N55-'RFM input'!N89","v":0},{"$f":"'RFM input'!O55-'RFM input'!O89","v":0},{"$f":"'RFM input'!P55-'RFM input'!P89","v":0},{"$f":"'RFM input'!Q55-'RFM input'!Q89","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"'RFM input'!H56-'RFM input'!H90","v":0},{"$f":"'RFM input'!I56-'RFM input'!I90","v":0},{"$f":"'RFM input'!J56-'RFM input'!J90","v":0},{"$f":"'RFM input'!K56-'RFM input'!K90","v":0},{"$f":"'RFM input'!L56-'RFM input'!L90","v":0},{"$f":"'RFM input'!M56-'RFM input'!M90","v":0},{"$f":"'RFM input'!N56-'RFM input'!N90","v":0},{"$f":"'RFM input'!O56-'RFM input'!O90","v":0},{"$f":"'RFM input'!P56-'RFM input'!P90","v":0},{"$f":"'RFM input'!Q56-'RFM input'!Q90","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"'RFM input'!H57-'RFM input'!H91","v":0},{"$f":"'RFM input'!I57-'RFM input'!I91","v":0},{"$f":"'RFM input'!J57-'RFM input'!J91","v":0},{"$f":"'RFM input'!K57-'RFM input'!K91","v":0},{"$f":"'RFM input'!L57-'RFM input'!L91","v":0},{"$f":"'RFM input'!M57-'RFM input'!M91","v":0},{"$f":"'RFM input'!N57-'RFM input'!N91","v":0},{"$f":"'RFM input'!O57-'RFM input'!O91","v":0},{"$f":"'RFM input'!P57-'RFM input'!P91","v":0},{"$f":"'RFM input'!Q57-'RFM input'!Q91","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"'RFM input'!H58-'RFM input'!H92","v":0},{"$f":"'RFM input'!I58-'RFM input'!I92","v":0},{"$f":"'RFM input'!J58-'RFM input'!J92","v":0},{"$f":"'RFM input'!K58-'RFM input'!K92","v":0},{"$f":"'RFM input'!L58-'RFM input'!L92","v":0},{"$f":"'RFM input'!M58-'RFM input'!M92","v":0},{"$f":"'RFM input'!N58-'RFM input'!N92","v":0},{"$f":"'RFM input'!O58-'RFM input'!O92","v":0},{"$f":"'RFM input'!P58-'RFM input'!P92","v":0},{"$f":"'RFM input'!Q58-'RFM input'!Q92","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"'RFM input'!H59-'RFM input'!H93","v":0},{"$f":"'RFM input'!I59-'RFM input'!I93","v":0},{"$f":"'RFM input'!J59-'RFM input'!J93","v":0},{"$f":"'RFM input'!K59-'RFM input'!K93","v":0},{"$f":"'RFM input'!L59-'RFM input'!L93","v":0},{"$f":"'RFM input'!M59-'RFM input'!M93","v":0},{"$f":"'RFM input'!N59-'RFM input'!N93","v":0},{"$f":"'RFM input'!O59-'RFM input'!O93","v":0},{"$f":"'RFM input'!P59-'RFM input'!P93","v":0},{"$f":"'RFM input'!Q59-'RFM input'!Q93","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!H60-'RFM input'!H94","v":0},{"$f":"'RFM input'!I60-'RFM input'!I94","v":0},{"$f":"'RFM input'!J60-'RFM input'!J94","v":0},{"$f":"'RFM input'!K60-'RFM input'!K94","v":0},{"$f":"'RFM input'!L60-'RFM input'!L94","v":0},{"$f":"'RFM input'!M60-'RFM input'!M94","v":0},{"$f":"'RFM input'!N60-'RFM input'!N94","v":0},{"$f":"'RFM input'!O60-'RFM input'!O94","v":0},{"$f":"'RFM input'!P60-'RFM input'!P94","v":0},{"$f":"'RFM input'!Q60-'RFM input'!Q94","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!H61-'RFM input'!H95","v":0},{"$f":"'RFM input'!I61-'RFM input'!I95","v":0},{"$f":"'RFM input'!J61-'RFM input'!J95","v":0},{"$f":"'RFM input'!K61-'RFM input'!K95","v":0},{"$f":"'RFM input'!L61-'RFM input'!L95","v":0},{"$f":"'RFM input'!M61-'RFM input'!M95","v":0},{"$f":"'RFM input'!N61-'RFM input'!N95","v":0},{"$f":"'RFM input'!O61-'RFM input'!O95","v":0},{"$f":"'RFM input'!P61-'RFM input'!P95","v":0},{"$f":"'RFM input'!Q61-'RFM input'!Q95","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!H62-'RFM input'!H96","v":0},{"$f":"'RFM input'!I62-'RFM input'!I96","v":0},{"$f":"'RFM input'!J62-'RFM input'!J96","v":0},{"$f":"'RFM input'!K62-'RFM input'!K96","v":0},{"$f":"'RFM input'!L62-'RFM input'!L96","v":0},{"$f":"'RFM input'!M62-'RFM input'!M96","v":0},{"$f":"'RFM input'!N62-'RFM input'!N96","v":0},{"$f":"'RFM input'!O62-'RFM input'!O96","v":0},{"$f":"'RFM input'!P62-'RFM input'!P96","v":0},{"$f":"'RFM input'!Q62-'RFM input'!Q96","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!H63-'RFM input'!H97","v":0},{"$f":"'RFM input'!I63-'RFM input'!I97","v":0},{"$f":"'RFM input'!J63-'RFM input'!J97","v":0},{"$f":"'RFM input'!K63-'RFM input'!K97","v":0},{"$f":"'RFM input'!L63-'RFM input'!L97","v":0},{"$f":"'RFM input'!M63-'RFM input'!M97","v":0},{"$f":"'RFM input'!N63-'RFM input'!N97","v":0},{"$f":"'RFM input'!O63-'RFM input'!O97","v":0},{"$f":"'RFM input'!P63-'RFM input'!P97","v":0},{"$f":"'RFM input'!Q63-'RFM input'!Q97","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!H64-'RFM input'!H98","v":0},{"$f":"'RFM input'!I64-'RFM input'!I98","v":0},{"$f":"'RFM input'!J64-'RFM input'!J98","v":0},{"$f":"'RFM input'!K64-'RFM input'!K98","v":0},{"$f":"'RFM input'!L64-'RFM input'!L98","v":0},{"$f":"'RFM input'!M64-'RFM input'!M98","v":0},{"$f":"'RFM input'!N64-'RFM input'!N98","v":0},{"$f":"'RFM input'!O64-'RFM input'!O98","v":0},{"$f":"'RFM input'!P64-'RFM input'!P98","v":0},{"$f":"'RFM input'!Q64-'RFM input'!Q98","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!H65-'RFM input'!H99","v":0},{"$f":"'RFM input'!I65-'RFM input'!I99","v":0},{"$f":"'RFM input'!J65-'RFM input'!J99","v":0},{"$f":"'RFM input'!K65-'RFM input'!K99","v":0},{"$f":"'RFM input'!L65-'RFM input'!L99","v":0},{"$f":"'RFM input'!M65-'RFM input'!M99","v":0},{"$f":"'RFM input'!N65-'RFM input'!N99","v":0},{"$f":"'RFM input'!O65-'RFM input'!O99","v":0},{"$f":"'RFM input'!P65-'RFM input'!P99","v":0},{"$f":"'RFM input'!Q65-'RFM input'!Q99","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!H66-'RFM input'!H100","v":0},{"$f":"'RFM input'!I66-'RFM input'!I100","v":0},{"$f":"'RFM input'!J66-'RFM input'!J100","v":0},{"$f":"'RFM input'!K66-'RFM input'!K100","v":0},{"$f":"'RFM input'!L66-'RFM input'!L100","v":0},{"$f":"'RFM input'!M66-'RFM input'!M100","v":0},{"$f":"'RFM input'!N66-'RFM input'!N100","v":0},{"$f":"'RFM input'!O66-'RFM input'!O100","v":0},{"$f":"'RFM input'!P66-'RFM input'!P100","v":0},{"$f":"'RFM input'!Q66-'RFM input'!Q100","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!H67-'RFM input'!H101","v":0},{"$f":"'RFM input'!I67-'RFM input'!I101","v":0},{"$f":"'RFM input'!J67-'RFM input'!J101","v":0},{"$f":"'RFM input'!K67-'RFM input'!K101","v":0},{"$f":"'RFM input'!L67-'RFM input'!L101","v":0},{"$f":"'RFM input'!M67-'RFM input'!M101","v":0},{"$f":"'RFM input'!N67-'RFM input'!N101","v":0},{"$f":"'RFM input'!O67-'RFM input'!O101","v":0},{"$f":"'RFM input'!P67-'RFM input'!P101","v":0},{"$f":"'RFM input'!Q67-'RFM input'!Q101","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!H68-'RFM input'!H102","v":0},{"$f":"'RFM input'!I68-'RFM input'!I102","v":0},{"$f":"'RFM input'!J68-'RFM input'!J102","v":0},{"$f":"'RFM input'!K68-'RFM input'!K102","v":0},{"$f":"'RFM input'!L68-'RFM input'!L102","v":0},{"$f":"'RFM input'!M68-'RFM input'!M102","v":0},{"$f":"'RFM input'!N68-'RFM input'!N102","v":0},{"$f":"'RFM input'!O68-'RFM input'!O102","v":0},{"$f":"'RFM input'!P68-'RFM input'!P102","v":0},{"$f":"'RFM input'!Q68-'RFM input'!Q102","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!H69-'RFM input'!H103","v":0},{"$f":"'RFM input'!I69-'RFM input'!I103","v":0},{"$f":"'RFM input'!J69-'RFM input'!J103","v":0},{"$f":"'RFM input'!K69-'RFM input'!K103","v":0},{"$f":"'RFM input'!L69-'RFM input'!L103","v":0},{"$f":"'RFM input'!M69-'RFM input'!M103","v":0},{"$f":"'RFM input'!N69-'RFM input'!N103","v":0},{"$f":"'RFM input'!O69-'RFM input'!O103","v":0},{"$f":"'RFM input'!P69-'RFM input'!P103","v":0},{"$f":"'RFM input'!Q69-'RFM input'!Q103","v":0}]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H70-'RFM input'!H104","v":5.3720032340980985},{"$f":"'RFM input'!I70-'RFM input'!I104","v":0},{"$f":"'RFM input'!J70-'RFM input'!J104","v":0},{"$f":"'RFM input'!K70-'RFM input'!K104","v":0},{"$f":"'RFM input'!L70-'RFM input'!L104","v":0},{"$f":"'RFM input'!M70-'RFM input'!M104","v":0.59755966024708818},{"$f":"'RFM input'!N70-'RFM input'!N104","v":0},{"$f":"'RFM input'!O70-'RFM input'!O104","v":0},{"$f":"'RFM input'!P70-'RFM input'!P104","v":0},{"$f":"'RFM input'!Q70-'RFM input'!Q104","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"H84+H97+H110+H123+H136+H149+H162+H175+H188+H201+H214+H227+H240+H253+H266+H279+H292+H305+H318+H331+H344+H357+H370+H383+H396+H409+H422+H435+H448+H461","v":-41.207442244150137},{"$f":"I84+I97+I110+I123+I136+I149+I162+I175+I188+I201+I214+I227+I240+I253+I266+I279+I292+I305+I318+I331+I344+I357+I370+I383+I396+I409+I422+I435+I448+I461","v":-45.374737655811366},{"$f":"J84+J97+J110+J123+J136+J149+J162+J175+J188+J201+J214+J227+J240+J253+J266+J279+J292+J305+J318+J331+J344+J357+J370+J383+J396+J409+J422+J435+J448+J461","v":-49.391241153825767},{"$f":"K84+K97+K110+K123+K136+K149+K162+K175+K188+K201+K214+K227+K240+K253+K266+K279+K292+K305+K318+K331+K344+K357+K370+K383+K396+K409+K422+K435+K448+K461","v":-53.423508494373067},-61.264454674958792,-33.956216929836984,0,0,0,0]
[null,{"$f":"Asset1","v":"Subtransmission"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F72:F72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F72:H72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F72:I72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F72:J72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F72:K72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F72:L72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F72:M72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F72:N72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F72:O72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F72:P72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":5.6463326798929314}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:H74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:I74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:J74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:K74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:L74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:M74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:N74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:O74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E74),('RFM input'!$H$41-'RFM input'!$H$75)-SUM($H74:P74),('RFM input'!$H$41-'RFM input'!$H$75)/A1taxstdlife))","v":0.27421140588202653}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E75),('RFM input'!$I$41-'RFM input'!$I$75)-SUM($I75:I75),('RFM input'!$I$41-'RFM input'!$I$75)/A1taxstdlife))","v":0.55493319754103343},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E75),('RFM input'!$I$41-'RFM input'!$I$75)-SUM($I75:J75),('RFM input'!$I$41-'RFM input'!$I$75)/A1taxstdlife))","v":0.55493319754103343},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E75),('RFM input'!$I$41-'RFM input'!$I$75)-SUM($I75:K75),('RFM input'!$I$41-'RFM input'!$I$75)/A1taxstdlife))","v":0.55493319754103343},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E75),('RFM input'!$I$41-'RFM input'!$I$75)-SUM($I75:L75),('RFM input'!$I$41-'RFM input'!$I$75)/A1taxstdlife))","v":0.55493319754103343},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E75),('RFM input'!$I$41-'RFM input'!$I$75)-SUM($I75:M75),('RFM input'!$I$41-'RFM input'!$I$75)/A1taxstdlife))","v":0.55493319754103343},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E75),('RFM input'!$I$41-'RFM input'!$I$75)-SUM($I75:N75),('RFM input'!$I$41-'RFM input'!$I$75)/A1taxstdlife))","v":0.55493319754103343},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E75),('RFM input'!$I$41-'RFM input'!$I$75)-SUM($I75:O75),('RFM input'!$I$41-'RFM input'!$I$75)/A1taxstdlife))","v":0.55493319754103343},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E75),('RFM input'!$I$41-'RFM input'!$I$75)-SUM($I75:P75),('RFM input'!$I$41-'RFM input'!$I$75)/A1taxstdlife))","v":0.55493319754103343}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E76),('RFM input'!$J$41-'RFM input'!$J$75)-SUM($J76:J76),('RFM input'!$J$41-'RFM input'!$J$75)/A1taxstdlife))","v":1.0515752586643994},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E76),('RFM input'!$J$41-'RFM input'!$J$75)-SUM($J76:K76),('RFM input'!$J$41-'RFM input'!$J$75)/A1taxstdlife))","v":1.0515752586643994},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E76),('RFM input'!$J$41-'RFM input'!$J$75)-SUM($J76:L76),('RFM input'!$J$41-'RFM input'!$J$75)/A1taxstdlife))","v":1.0515752586643994},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E76),('RFM input'!$J$41-'RFM input'!$J$75)-SUM($J76:M76),('RFM input'!$J$41-'RFM input'!$J$75)/A1taxstdlife))","v":1.0515752586643994},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E76),('RFM input'!$J$41-'RFM input'!$J$75)-SUM($J76:N76),('RFM input'!$J$41-'RFM input'!$J$75)/A1taxstdlife))","v":1.0515752586643994},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E76),('RFM input'!$J$41-'RFM input'!$J$75)-SUM($J76:O76),('RFM input'!$J$41-'RFM input'!$J$75)/A1taxstdlife))","v":1.0515752586643994},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E76),('RFM input'!$J$41-'RFM input'!$J$75)-SUM($J76:P76),('RFM input'!$J$41-'RFM input'!$J$75)/A1taxstdlife))","v":1.0515752586643994}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E77),('RFM input'!$K$41-'RFM input'!$K$75)-SUM($K77:K77),('RFM input'!$K$41-'RFM input'!$K$75)/A1taxstdlife))","v":0.97880982159439778},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E77),('RFM input'!$K$41-'RFM input'!$K$75)-SUM($K77:L77),('RFM input'!$K$41-'RFM input'!$K$75)/A1taxstdlife))","v":0.97880982159439778},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E77),('RFM input'!$K$41-'RFM input'!$K$75)-SUM($K77:M77),('RFM input'!$K$41-'RFM input'!$K$75)/A1taxstdlife))","v":0.97880982159439778},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E77),('RFM input'!$K$41-'RFM input'!$K$75)-SUM($K77:N77),('RFM input'!$K$41-'RFM input'!$K$75)/A1taxstdlife))","v":0.97880982159439778},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E77),('RFM input'!$K$41-'RFM input'!$K$75)-SUM($K77:O77),('RFM input'!$K$41-'RFM input'!$K$75)/A1taxstdlife))","v":0.97880982159439778},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E77),('RFM input'!$K$41-'RFM input'!$K$75)-SUM($K77:P77),('RFM input'!$K$41-'RFM input'!$K$75)/A1taxstdlife))","v":0.97880982159439778}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E78),('RFM input'!$L$41-'RFM input'!$L$75)-SUM($L78:L78),('RFM input'!$L$41-'RFM input'!$L$75)/A1taxstdlife))","v":0.65003178711864451},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E78),('RFM input'!$L$41-'RFM input'!$L$75)-SUM($L78:M78),('RFM input'!$L$41-'RFM input'!$L$75)/A1taxstdlife))","v":0.65003178711864451},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E78),('RFM input'!$L$41-'RFM input'!$L$75)-SUM($L78:N78),('RFM input'!$L$41-'RFM input'!$L$75)/A1taxstdlife))","v":0.65003178711864451},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E78),('RFM input'!$L$41-'RFM input'!$L$75)-SUM($L78:O78),('RFM input'!$L$41-'RFM input'!$L$75)/A1taxstdlife))","v":0.65003178711864451},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E78),('RFM input'!$L$41-'RFM input'!$L$75)-SUM($L78:P78),('RFM input'!$L$41-'RFM input'!$L$75)/A1taxstdlife))","v":0.65003178711864451}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E79),('RFM input'!$M$41-'RFM input'!$M$75)-SUM($M79:M79),('RFM input'!$M$41-'RFM input'!$M$75)/A1taxstdlife))","v":0.29820105858619789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E79),('RFM input'!$M$41-'RFM input'!$M$75)-SUM($M79:N79),('RFM input'!$M$41-'RFM input'!$M$75)/A1taxstdlife))","v":0.29820105858619789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E79),('RFM input'!$M$41-'RFM input'!$M$75)-SUM($M79:O79),('RFM input'!$M$41-'RFM input'!$M$75)/A1taxstdlife))","v":0.29820105858619789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E79),('RFM input'!$M$41-'RFM input'!$M$75)-SUM($M79:P79),('RFM input'!$M$41-'RFM input'!$M$75)/A1taxstdlife))","v":0.29820105858619789}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E80),('RFM input'!$N$41-'RFM input'!$N$75)-SUM($N80:N80),('RFM input'!$N$41-'RFM input'!$N$75)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E80),('RFM input'!$N$41-'RFM input'!$N$75)-SUM($N80:O80),('RFM input'!$N$41-'RFM input'!$N$75)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E80),('RFM input'!$N$41-'RFM input'!$N$75)-SUM($N80:P80),('RFM input'!$N$41-'RFM input'!$N$75)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E81),('RFM input'!$O$41-'RFM input'!$O$75)-SUM($O81:O81),('RFM input'!$O$41-'RFM input'!$O$75)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E81),('RFM input'!$O$41-'RFM input'!$O$75)-SUM($O81:P81),('RFM input'!$O$41-'RFM input'!$O$75)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E82),('RFM input'!$P$41-'RFM input'!$P$75)-SUM($P82:P82),('RFM input'!$P$41-'RFM input'!$P$75)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,{"$f":"-SUM(H72:H83)","v":-5.6463326798929314},{"$f":"-SUM(I72:I83)","v":-5.9205440857749583},{"$f":"IF(COUNT($H84:I84)>='RFM input'!$W$7,0, -SUM(J72:J83))","v":-6.4754772833159917},{"$f":"IF(COUNT($H84:J84)>='RFM input'!$W$7,0, -SUM(K72:K83))","v":-7.5270525419803906},{"$f":"IF(COUNT($H84:K84)>='RFM input'!$W$7,0, -SUM(L72:L83))","v":-8.5058623635747885},{"$f":"IF(COUNT($H84:L84)>='RFM input'!$W$7,0, -SUM(M72:M83)/2)","v":-4.5779470753467164},{"$f":"IF(COUNT($H84:M84)>='RFM input'!$W$7,0, -SUM(N72:N83))","v":0},{"$f":"IF(COUNT($H84:N84)>='RFM input'!$W$7,0, -SUM(O72:O83))","v":0},{"$f":"IF(COUNT($H84:O84)>='RFM input'!$W$7,0, -SUM(P72:P83))","v":0},{"$f":"IF(COUNT($H84:P84)>='RFM input'!$W$7,0, -SUM(Q72:Q83))","v":0}]
[null,{"$f":"Asset2","v":"Distribution system assets"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F85:F85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F85:H85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F85:I85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F85:J85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F85:K85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F85:L85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F85:M85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F85:N85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F85:O85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F85:P85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":17.616525726667685}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:H87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:I87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:J87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:K87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:L87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:M87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:N87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:O87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E87),('RFM input'!$H$42-'RFM input'!$H$76)-SUM($H87:P87),('RFM input'!$H$42-'RFM input'!$H$76)/A2taxstdlife))","v":1.9889596589373755}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E88),('RFM input'!$I$42-'RFM input'!$I$76)-SUM($I88:I88),('RFM input'!$I$42-'RFM input'!$I$76)/A2taxstdlife))","v":1.8217189753936651},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E88),('RFM input'!$I$42-'RFM input'!$I$76)-SUM($I88:J88),('RFM input'!$I$42-'RFM input'!$I$76)/A2taxstdlife))","v":1.8217189753936651},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E88),('RFM input'!$I$42-'RFM input'!$I$76)-SUM($I88:K88),('RFM input'!$I$42-'RFM input'!$I$76)/A2taxstdlife))","v":1.8217189753936651},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E88),('RFM input'!$I$42-'RFM input'!$I$76)-SUM($I88:L88),('RFM input'!$I$42-'RFM input'!$I$76)/A2taxstdlife))","v":1.8217189753936651},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E88),('RFM input'!$I$42-'RFM input'!$I$76)-SUM($I88:M88),('RFM input'!$I$42-'RFM input'!$I$76)/A2taxstdlife))","v":1.8217189753936651},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E88),('RFM input'!$I$42-'RFM input'!$I$76)-SUM($I88:N88),('RFM input'!$I$42-'RFM input'!$I$76)/A2taxstdlife))","v":1.8217189753936651},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E88),('RFM input'!$I$42-'RFM input'!$I$76)-SUM($I88:O88),('RFM input'!$I$42-'RFM input'!$I$76)/A2taxstdlife))","v":1.8217189753936651},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E88),('RFM input'!$I$42-'RFM input'!$I$76)-SUM($I88:P88),('RFM input'!$I$42-'RFM input'!$I$76)/A2taxstdlife))","v":1.8217189753936651}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E89),('RFM input'!$J$42-'RFM input'!$J$76)-SUM($J89:J89),('RFM input'!$J$42-'RFM input'!$J$76)/A2taxstdlife))","v":1.7591516498408633},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E89),('RFM input'!$J$42-'RFM input'!$J$76)-SUM($J89:K89),('RFM input'!$J$42-'RFM input'!$J$76)/A2taxstdlife))","v":1.7591516498408633},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E89),('RFM input'!$J$42-'RFM input'!$J$76)-SUM($J89:L89),('RFM input'!$J$42-'RFM input'!$J$76)/A2taxstdlife))","v":1.7591516498408633},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E89),('RFM input'!$J$42-'RFM input'!$J$76)-SUM($J89:M89),('RFM input'!$J$42-'RFM input'!$J$76)/A2taxstdlife))","v":1.7591516498408633},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E89),('RFM input'!$J$42-'RFM input'!$J$76)-SUM($J89:N89),('RFM input'!$J$42-'RFM input'!$J$76)/A2taxstdlife))","v":1.7591516498408633},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E89),('RFM input'!$J$42-'RFM input'!$J$76)-SUM($J89:O89),('RFM input'!$J$42-'RFM input'!$J$76)/A2taxstdlife))","v":1.7591516498408633},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E89),('RFM input'!$J$42-'RFM input'!$J$76)-SUM($J89:P89),('RFM input'!$J$42-'RFM input'!$J$76)/A2taxstdlife))","v":1.7591516498408633}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E90),('RFM input'!$K$42-'RFM input'!$K$76)-SUM($K90:K90),('RFM input'!$K$42-'RFM input'!$K$76)/A2taxstdlife))","v":1.7163965152774883},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E90),('RFM input'!$K$42-'RFM input'!$K$76)-SUM($K90:L90),('RFM input'!$K$42-'RFM input'!$K$76)/A2taxstdlife))","v":1.7163965152774883},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E90),('RFM input'!$K$42-'RFM input'!$K$76)-SUM($K90:M90),('RFM input'!$K$42-'RFM input'!$K$76)/A2taxstdlife))","v":1.7163965152774883},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E90),('RFM input'!$K$42-'RFM input'!$K$76)-SUM($K90:N90),('RFM input'!$K$42-'RFM input'!$K$76)/A2taxstdlife))","v":1.7163965152774883},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E90),('RFM input'!$K$42-'RFM input'!$K$76)-SUM($K90:O90),('RFM input'!$K$42-'RFM input'!$K$76)/A2taxstdlife))","v":1.7163965152774883},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E90),('RFM input'!$K$42-'RFM input'!$K$76)-SUM($K90:P90),('RFM input'!$K$42-'RFM input'!$K$76)/A2taxstdlife))","v":1.7163965152774883}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E91),('RFM input'!$L$42-'RFM input'!$L$76)-SUM($L91:L91),('RFM input'!$L$42-'RFM input'!$L$76)/A2taxstdlife))","v":2.242288089992114},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E91),('RFM input'!$L$42-'RFM input'!$L$76)-SUM($L91:M91),('RFM input'!$L$42-'RFM input'!$L$76)/A2taxstdlife))","v":2.242288089992114},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E91),('RFM input'!$L$42-'RFM input'!$L$76)-SUM($L91:N91),('RFM input'!$L$42-'RFM input'!$L$76)/A2taxstdlife))","v":2.242288089992114},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E91),('RFM input'!$L$42-'RFM input'!$L$76)-SUM($L91:O91),('RFM input'!$L$42-'RFM input'!$L$76)/A2taxstdlife))","v":2.242288089992114},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E91),('RFM input'!$L$42-'RFM input'!$L$76)-SUM($L91:P91),('RFM input'!$L$42-'RFM input'!$L$76)/A2taxstdlife))","v":2.242288089992114}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E92),('RFM input'!$M$42-'RFM input'!$M$76)-SUM($M92:M92),('RFM input'!$M$42-'RFM input'!$M$76)/A2taxstdlife))","v":1.1265975223924913},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E92),('RFM input'!$M$42-'RFM input'!$M$76)-SUM($M92:N92),('RFM input'!$M$42-'RFM input'!$M$76)/A2taxstdlife))","v":1.1265975223924913},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E92),('RFM input'!$M$42-'RFM input'!$M$76)-SUM($M92:O92),('RFM input'!$M$42-'RFM input'!$M$76)/A2taxstdlife))","v":1.1265975223924913},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E92),('RFM input'!$M$42-'RFM input'!$M$76)-SUM($M92:P92),('RFM input'!$M$42-'RFM input'!$M$76)/A2taxstdlife))","v":1.1265975223924913}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E93),('RFM input'!$N$42-'RFM input'!$N$76)-SUM($N93:N93),('RFM input'!$N$42-'RFM input'!$N$76)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E93),('RFM input'!$N$42-'RFM input'!$N$76)-SUM($N93:O93),('RFM input'!$N$42-'RFM input'!$N$76)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E93),('RFM input'!$N$42-'RFM input'!$N$76)-SUM($N93:P93),('RFM input'!$N$42-'RFM input'!$N$76)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E94),('RFM input'!$O$42-'RFM input'!$O$76)-SUM($O94:O94),('RFM input'!$O$42-'RFM input'!$O$76)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E94),('RFM input'!$O$42-'RFM input'!$O$76)-SUM($O94:P94),('RFM input'!$O$42-'RFM input'!$O$76)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E95),('RFM input'!$P$42-'RFM input'!$P$76)-SUM($P95:P95),('RFM input'!$P$42-'RFM input'!$P$76)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,{"$f":"-SUM(H85:H96)","v":-17.616525726667685},{"$f":"-SUM(I85:I96)","v":-19.605485385605061},{"$f":"IF(COUNT($H97:I97)>='RFM input'!$W$7,0, -SUM(J85:J96))","v":-21.427204360998726},{"$f":"IF(COUNT($H97:J97)>='RFM input'!$W$7,0, -SUM(K85:K96))","v":-23.186356010839589},{"$f":"IF(COUNT($H97:K97)>='RFM input'!$W$7,0, -SUM(L85:L96))","v":-24.902752526117077},{"$f":"IF(COUNT($H97:L97)>='RFM input'!$W$7,0, -SUM(M85:M96)/2)","v":-13.572520308054596},{"$f":"IF(COUNT($H97:M97)>='RFM input'!$W$7,0, -SUM(N85:N96))","v":0},{"$f":"IF(COUNT($H97:N97)>='RFM input'!$W$7,0, -SUM(O85:O96))","v":0},{"$f":"IF(COUNT($H97:O97)>='RFM input'!$W$7,0, -SUM(P85:P96))","v":0},{"$f":"IF(COUNT($H97:P97)>='RFM input'!$W$7,0, -SUM(Q85:Q96))","v":0}]
[null,{"$f":"Asset3","v":"Metering"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F98:F98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":6.9117964547180027E-2},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F98:H98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F98:I98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F98:J98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F98:K98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F98:L98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F98:M98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F98:N98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F98:O98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F98:P98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:H100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:I100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:J100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:K100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:L100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:M100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:N100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:O100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E100),('RFM input'!$H$43-'RFM input'!$H$77)-SUM($H100:P100),('RFM input'!$H$43-'RFM input'!$H$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E101),('RFM input'!$I$43-'RFM input'!$I$77)-SUM($I101:I101),('RFM input'!$I$43-'RFM input'!$I$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E101),('RFM input'!$I$43-'RFM input'!$I$77)-SUM($I101:J101),('RFM input'!$I$43-'RFM input'!$I$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E101),('RFM input'!$I$43-'RFM input'!$I$77)-SUM($I101:K101),('RFM input'!$I$43-'RFM input'!$I$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E101),('RFM input'!$I$43-'RFM input'!$I$77)-SUM($I101:L101),('RFM input'!$I$43-'RFM input'!$I$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E101),('RFM input'!$I$43-'RFM input'!$I$77)-SUM($I101:M101),('RFM input'!$I$43-'RFM input'!$I$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E101),('RFM input'!$I$43-'RFM input'!$I$77)-SUM($I101:N101),('RFM input'!$I$43-'RFM input'!$I$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E101),('RFM input'!$I$43-'RFM input'!$I$77)-SUM($I101:O101),('RFM input'!$I$43-'RFM input'!$I$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E101),('RFM input'!$I$43-'RFM input'!$I$77)-SUM($I101:P101),('RFM input'!$I$43-'RFM input'!$I$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E102),('RFM input'!$J$43-'RFM input'!$J$77)-SUM($J102:J102),('RFM input'!$J$43-'RFM input'!$J$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E102),('RFM input'!$J$43-'RFM input'!$J$77)-SUM($J102:K102),('RFM input'!$J$43-'RFM input'!$J$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E102),('RFM input'!$J$43-'RFM input'!$J$77)-SUM($J102:L102),('RFM input'!$J$43-'RFM input'!$J$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E102),('RFM input'!$J$43-'RFM input'!$J$77)-SUM($J102:M102),('RFM input'!$J$43-'RFM input'!$J$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E102),('RFM input'!$J$43-'RFM input'!$J$77)-SUM($J102:N102),('RFM input'!$J$43-'RFM input'!$J$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E102),('RFM input'!$J$43-'RFM input'!$J$77)-SUM($J102:O102),('RFM input'!$J$43-'RFM input'!$J$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E102),('RFM input'!$J$43-'RFM input'!$J$77)-SUM($J102:P102),('RFM input'!$J$43-'RFM input'!$J$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E103),('RFM input'!$K$43-'RFM input'!$K$77)-SUM($K103:K103),('RFM input'!$K$43-'RFM input'!$K$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E103),('RFM input'!$K$43-'RFM input'!$K$77)-SUM($K103:L103),('RFM input'!$K$43-'RFM input'!$K$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E103),('RFM input'!$K$43-'RFM input'!$K$77)-SUM($K103:M103),('RFM input'!$K$43-'RFM input'!$K$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E103),('RFM input'!$K$43-'RFM input'!$K$77)-SUM($K103:N103),('RFM input'!$K$43-'RFM input'!$K$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E103),('RFM input'!$K$43-'RFM input'!$K$77)-SUM($K103:O103),('RFM input'!$K$43-'RFM input'!$K$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E103),('RFM input'!$K$43-'RFM input'!$K$77)-SUM($K103:P103),('RFM input'!$K$43-'RFM input'!$K$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E104),('RFM input'!$L$43-'RFM input'!$L$77)-SUM($L104:L104),('RFM input'!$L$43-'RFM input'!$L$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E104),('RFM input'!$L$43-'RFM input'!$L$77)-SUM($L104:M104),('RFM input'!$L$43-'RFM input'!$L$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E104),('RFM input'!$L$43-'RFM input'!$L$77)-SUM($L104:N104),('RFM input'!$L$43-'RFM input'!$L$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E104),('RFM input'!$L$43-'RFM input'!$L$77)-SUM($L104:O104),('RFM input'!$L$43-'RFM input'!$L$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E104),('RFM input'!$L$43-'RFM input'!$L$77)-SUM($L104:P104),('RFM input'!$L$43-'RFM input'!$L$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E105),('RFM input'!$M$43-'RFM input'!$M$77)-SUM($M105:M105),('RFM input'!$M$43-'RFM input'!$M$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E105),('RFM input'!$M$43-'RFM input'!$M$77)-SUM($M105:N105),('RFM input'!$M$43-'RFM input'!$M$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E105),('RFM input'!$M$43-'RFM input'!$M$77)-SUM($M105:O105),('RFM input'!$M$43-'RFM input'!$M$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E105),('RFM input'!$M$43-'RFM input'!$M$77)-SUM($M105:P105),('RFM input'!$M$43-'RFM input'!$M$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E106),('RFM input'!$N$43-'RFM input'!$N$77)-SUM($N106:N106),('RFM input'!$N$43-'RFM input'!$N$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E106),('RFM input'!$N$43-'RFM input'!$N$77)-SUM($N106:O106),('RFM input'!$N$43-'RFM input'!$N$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E106),('RFM input'!$N$43-'RFM input'!$N$77)-SUM($N106:P106),('RFM input'!$N$43-'RFM input'!$N$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E107),('RFM input'!$O$43-'RFM input'!$O$77)-SUM($O107:O107),('RFM input'!$O$43-'RFM input'!$O$77)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E107),('RFM input'!$O$43-'RFM input'!$O$77)-SUM($O107:P107),('RFM input'!$O$43-'RFM input'!$O$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E108),('RFM input'!$P$43-'RFM input'!$P$77)-SUM($P108:P108),('RFM input'!$P$43-'RFM input'!$P$77)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,{"$f":"-SUM(H98:H109)","v":-6.9117964547180027E-2},{"$f":"-SUM(I98:I109)","v":0},{"$f":"IF(COUNT($H110:I110)>='RFM input'!$W$7,0, -SUM(J98:J109))","v":0},{"$f":"IF(COUNT($H110:J110)>='RFM input'!$W$7,0, -SUM(K98:K109))","v":0},{"$f":"IF(COUNT($H110:K110)>='RFM input'!$W$7,0, -SUM(L98:L109))","v":0},{"$f":"IF(COUNT($H110:L110)>='RFM input'!$W$7,0, -SUM(M98:M109)/2)","v":0},{"$f":"IF(COUNT($H110:M110)>='RFM input'!$W$7,0, -SUM(N98:N109))","v":0},{"$f":"IF(COUNT($H110:N110)>='RFM input'!$W$7,0, -SUM(O98:O109))","v":0},{"$f":"IF(COUNT($H110:O110)>='RFM input'!$W$7,0, -SUM(P98:P109))","v":0},{"$f":"IF(COUNT($H110:P110)>='RFM input'!$W$7,0, -SUM(Q98:Q109))","v":0}]
[null,{"$f":"Asset4","v":"Public Lighting"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F111:F111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.5232938485067922},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F111:H111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0.91293729574275462},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F111:I111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F111:J111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F111:K111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F111:L111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F111:M111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F111:N111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F111:O111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F111:P111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:H113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:I113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:J113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:K113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:L113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:M113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:N113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:O113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E113),('RFM input'!$H$44-'RFM input'!$H$78)-SUM($H113:P113),('RFM input'!$H$44-'RFM input'!$H$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E114),('RFM input'!$I$44-'RFM input'!$I$78)-SUM($I114:I114),('RFM input'!$I$44-'RFM input'!$I$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E114),('RFM input'!$I$44-'RFM input'!$I$78)-SUM($I114:J114),('RFM input'!$I$44-'RFM input'!$I$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E114),('RFM input'!$I$44-'RFM input'!$I$78)-SUM($I114:K114),('RFM input'!$I$44-'RFM input'!$I$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E114),('RFM input'!$I$44-'RFM input'!$I$78)-SUM($I114:L114),('RFM input'!$I$44-'RFM input'!$I$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E114),('RFM input'!$I$44-'RFM input'!$I$78)-SUM($I114:M114),('RFM input'!$I$44-'RFM input'!$I$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E114),('RFM input'!$I$44-'RFM input'!$I$78)-SUM($I114:N114),('RFM input'!$I$44-'RFM input'!$I$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E114),('RFM input'!$I$44-'RFM input'!$I$78)-SUM($I114:O114),('RFM input'!$I$44-'RFM input'!$I$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E114),('RFM input'!$I$44-'RFM input'!$I$78)-SUM($I114:P114),('RFM input'!$I$44-'RFM input'!$I$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E115),('RFM input'!$J$44-'RFM input'!$J$78)-SUM($J115:J115),('RFM input'!$J$44-'RFM input'!$J$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E115),('RFM input'!$J$44-'RFM input'!$J$78)-SUM($J115:K115),('RFM input'!$J$44-'RFM input'!$J$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E115),('RFM input'!$J$44-'RFM input'!$J$78)-SUM($J115:L115),('RFM input'!$J$44-'RFM input'!$J$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E115),('RFM input'!$J$44-'RFM input'!$J$78)-SUM($J115:M115),('RFM input'!$J$44-'RFM input'!$J$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E115),('RFM input'!$J$44-'RFM input'!$J$78)-SUM($J115:N115),('RFM input'!$J$44-'RFM input'!$J$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E115),('RFM input'!$J$44-'RFM input'!$J$78)-SUM($J115:O115),('RFM input'!$J$44-'RFM input'!$J$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E115),('RFM input'!$J$44-'RFM input'!$J$78)-SUM($J115:P115),('RFM input'!$J$44-'RFM input'!$J$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E116),('RFM input'!$K$44-'RFM input'!$K$78)-SUM($K116:K116),('RFM input'!$K$44-'RFM input'!$K$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E116),('RFM input'!$K$44-'RFM input'!$K$78)-SUM($K116:L116),('RFM input'!$K$44-'RFM input'!$K$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E116),('RFM input'!$K$44-'RFM input'!$K$78)-SUM($K116:M116),('RFM input'!$K$44-'RFM input'!$K$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E116),('RFM input'!$K$44-'RFM input'!$K$78)-SUM($K116:N116),('RFM input'!$K$44-'RFM input'!$K$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E116),('RFM input'!$K$44-'RFM input'!$K$78)-SUM($K116:O116),('RFM input'!$K$44-'RFM input'!$K$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E116),('RFM input'!$K$44-'RFM input'!$K$78)-SUM($K116:P116),('RFM input'!$K$44-'RFM input'!$K$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E117),('RFM input'!$L$44-'RFM input'!$L$78)-SUM($L117:L117),('RFM input'!$L$44-'RFM input'!$L$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E117),('RFM input'!$L$44-'RFM input'!$L$78)-SUM($L117:M117),('RFM input'!$L$44-'RFM input'!$L$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E117),('RFM input'!$L$44-'RFM input'!$L$78)-SUM($L117:N117),('RFM input'!$L$44-'RFM input'!$L$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E117),('RFM input'!$L$44-'RFM input'!$L$78)-SUM($L117:O117),('RFM input'!$L$44-'RFM input'!$L$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E117),('RFM input'!$L$44-'RFM input'!$L$78)-SUM($L117:P117),('RFM input'!$L$44-'RFM input'!$L$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E118),('RFM input'!$M$44-'RFM input'!$M$78)-SUM($M118:M118),('RFM input'!$M$44-'RFM input'!$M$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E118),('RFM input'!$M$44-'RFM input'!$M$78)-SUM($M118:N118),('RFM input'!$M$44-'RFM input'!$M$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E118),('RFM input'!$M$44-'RFM input'!$M$78)-SUM($M118:O118),('RFM input'!$M$44-'RFM input'!$M$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E118),('RFM input'!$M$44-'RFM input'!$M$78)-SUM($M118:P118),('RFM input'!$M$44-'RFM input'!$M$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E119),('RFM input'!$N$44-'RFM input'!$N$78)-SUM($N119:N119),('RFM input'!$N$44-'RFM input'!$N$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E119),('RFM input'!$N$44-'RFM input'!$N$78)-SUM($N119:O119),('RFM input'!$N$44-'RFM input'!$N$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E119),('RFM input'!$N$44-'RFM input'!$N$78)-SUM($N119:P119),('RFM input'!$N$44-'RFM input'!$N$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E120),('RFM input'!$O$44-'RFM input'!$O$78)-SUM($O120:O120),('RFM input'!$O$44-'RFM input'!$O$78)/A4taxstdlife))","v":"n/a"},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E120),('RFM input'!$O$44-'RFM input'!$O$78)-SUM($O120:P120),('RFM input'!$O$44-'RFM input'!$O$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E121),('RFM input'!$P$44-'RFM input'!$P$78)-SUM($P121:P121),('RFM input'!$P$44-'RFM input'!$P$78)/A4taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,{"$f":"-SUM(H111:H122)","v":-3.5232938485067922},{"$f":"-SUM(I111:I122)","v":-0.91293729574275462},{"$f":"IF(COUNT($H123:I123)>='RFM input'!$W$7,0, -SUM(J111:J122))","v":0},{"$f":"IF(COUNT($H123:J123)>='RFM input'!$W$7,0, -SUM(K111:K122))","v":0},{"$f":"IF(COUNT($H123:K123)>='RFM input'!$W$7,0, -SUM(L111:L122))","v":0},{"$f":"IF(COUNT($H123:L123)>='RFM input'!$W$7,0, -SUM(M111:M122)/2)","v":0},{"$f":"IF(COUNT($H123:M123)>='RFM input'!$W$7,0, -SUM(N111:N122))","v":0},{"$f":"IF(COUNT($H123:N123)>='RFM input'!$W$7,0, -SUM(O111:O122))","v":0},{"$f":"IF(COUNT($H123:O123)>='RFM input'!$W$7,0, -SUM(P111:P122))","v":0},{"$f":"IF(COUNT($H123:P123)>='RFM input'!$W$7,0, -SUM(Q111:Q122))","v":0}]
[null,{"$f":"Asset5","v":"SCADA/Network control"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F124:F124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.44036108279238578},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F124:H124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.44036108279238578},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F124:I124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.44036108279238578},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F124:J124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.44036108279238578},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F124:K124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.44036108279238578},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F124:L124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.44036108279238578},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F124:M124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.44036108279238578},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F124:N124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.34688532536073202},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F124:O124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F124:P124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:H126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:I126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:J126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:K126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:L126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:M126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:N126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:O126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E126),('RFM input'!$H$45-'RFM input'!$H$79)-SUM($H126:P126),('RFM input'!$H$45-'RFM input'!$H$79)/A5taxstdlife))","v":1.4288206000000001E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E127),('RFM input'!$I$45-'RFM input'!$I$79)-SUM($I127:I127),('RFM input'!$I$45-'RFM input'!$I$79)/A5taxstdlife))","v":0.28203526100000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E127),('RFM input'!$I$45-'RFM input'!$I$79)-SUM($I127:J127),('RFM input'!$I$45-'RFM input'!$I$79)/A5taxstdlife))","v":0.28203526100000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E127),('RFM input'!$I$45-'RFM input'!$I$79)-SUM($I127:K127),('RFM input'!$I$45-'RFM input'!$I$79)/A5taxstdlife))","v":0.28203526100000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E127),('RFM input'!$I$45-'RFM input'!$I$79)-SUM($I127:L127),('RFM input'!$I$45-'RFM input'!$I$79)/A5taxstdlife))","v":0.28203526100000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E127),('RFM input'!$I$45-'RFM input'!$I$79)-SUM($I127:M127),('RFM input'!$I$45-'RFM input'!$I$79)/A5taxstdlife))","v":0.28203526100000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E127),('RFM input'!$I$45-'RFM input'!$I$79)-SUM($I127:N127),('RFM input'!$I$45-'RFM input'!$I$79)/A5taxstdlife))","v":0.28203526100000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E127),('RFM input'!$I$45-'RFM input'!$I$79)-SUM($I127:O127),('RFM input'!$I$45-'RFM input'!$I$79)/A5taxstdlife))","v":0.28203526100000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E127),('RFM input'!$I$45-'RFM input'!$I$79)-SUM($I127:P127),('RFM input'!$I$45-'RFM input'!$I$79)/A5taxstdlife))","v":0.28203526100000004}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E128),('RFM input'!$J$45-'RFM input'!$J$79)-SUM($J128:J128),('RFM input'!$J$45-'RFM input'!$J$79)/A5taxstdlife))","v":-1.3915299999999998E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E128),('RFM input'!$J$45-'RFM input'!$J$79)-SUM($J128:K128),('RFM input'!$J$45-'RFM input'!$J$79)/A5taxstdlife))","v":-1.3915299999999998E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E128),('RFM input'!$J$45-'RFM input'!$J$79)-SUM($J128:L128),('RFM input'!$J$45-'RFM input'!$J$79)/A5taxstdlife))","v":-1.3915299999999998E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E128),('RFM input'!$J$45-'RFM input'!$J$79)-SUM($J128:M128),('RFM input'!$J$45-'RFM input'!$J$79)/A5taxstdlife))","v":-1.3915299999999998E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E128),('RFM input'!$J$45-'RFM input'!$J$79)-SUM($J128:N128),('RFM input'!$J$45-'RFM input'!$J$79)/A5taxstdlife))","v":-1.3915299999999998E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E128),('RFM input'!$J$45-'RFM input'!$J$79)-SUM($J128:O128),('RFM input'!$J$45-'RFM input'!$J$79)/A5taxstdlife))","v":-1.3915299999999998E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E128),('RFM input'!$J$45-'RFM input'!$J$79)-SUM($J128:P128),('RFM input'!$J$45-'RFM input'!$J$79)/A5taxstdlife))","v":-1.3915299999999998E-3}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E129),('RFM input'!$K$45-'RFM input'!$K$79)-SUM($K129:K129),('RFM input'!$K$45-'RFM input'!$K$79)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E129),('RFM input'!$K$45-'RFM input'!$K$79)-SUM($K129:L129),('RFM input'!$K$45-'RFM input'!$K$79)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E129),('RFM input'!$K$45-'RFM input'!$K$79)-SUM($K129:M129),('RFM input'!$K$45-'RFM input'!$K$79)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E129),('RFM input'!$K$45-'RFM input'!$K$79)-SUM($K129:N129),('RFM input'!$K$45-'RFM input'!$K$79)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E129),('RFM input'!$K$45-'RFM input'!$K$79)-SUM($K129:O129),('RFM input'!$K$45-'RFM input'!$K$79)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E129),('RFM input'!$K$45-'RFM input'!$K$79)-SUM($K129:P129),('RFM input'!$K$45-'RFM input'!$K$79)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E130),('RFM input'!$L$45-'RFM input'!$L$79)-SUM($L130:L130),('RFM input'!$L$45-'RFM input'!$L$79)/A5taxstdlife))","v":4.1687190957883577E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E130),('RFM input'!$L$45-'RFM input'!$L$79)-SUM($L130:M130),('RFM input'!$L$45-'RFM input'!$L$79)/A5taxstdlife))","v":4.1687190957883577E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E130),('RFM input'!$L$45-'RFM input'!$L$79)-SUM($L130:N130),('RFM input'!$L$45-'RFM input'!$L$79)/A5taxstdlife))","v":4.1687190957883577E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E130),('RFM input'!$L$45-'RFM input'!$L$79)-SUM($L130:O130),('RFM input'!$L$45-'RFM input'!$L$79)/A5taxstdlife))","v":4.1687190957883577E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E130),('RFM input'!$L$45-'RFM input'!$L$79)-SUM($L130:P130),('RFM input'!$L$45-'RFM input'!$L$79)/A5taxstdlife))","v":4.1687190957883577E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E131),('RFM input'!$M$45-'RFM input'!$M$79)-SUM($M131:M131),('RFM input'!$M$45-'RFM input'!$M$79)/A5taxstdlife))","v":2.8944700356418784E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E131),('RFM input'!$M$45-'RFM input'!$M$79)-SUM($M131:N131),('RFM input'!$M$45-'RFM input'!$M$79)/A5taxstdlife))","v":2.8944700356418784E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E131),('RFM input'!$M$45-'RFM input'!$M$79)-SUM($M131:O131),('RFM input'!$M$45-'RFM input'!$M$79)/A5taxstdlife))","v":2.8944700356418784E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E131),('RFM input'!$M$45-'RFM input'!$M$79)-SUM($M131:P131),('RFM input'!$M$45-'RFM input'!$M$79)/A5taxstdlife))","v":2.8944700356418784E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E132),('RFM input'!$N$45-'RFM input'!$N$79)-SUM($N132:N132),('RFM input'!$N$45-'RFM input'!$N$79)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E132),('RFM input'!$N$45-'RFM input'!$N$79)-SUM($N132:O132),('RFM input'!$N$45-'RFM input'!$N$79)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E132),('RFM input'!$N$45-'RFM input'!$N$79)-SUM($N132:P132),('RFM input'!$N$45-'RFM input'!$N$79)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E133),('RFM input'!$O$45-'RFM input'!$O$79)-SUM($O133:O133),('RFM input'!$O$45-'RFM input'!$O$79)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E133),('RFM input'!$O$45-'RFM input'!$O$79)-SUM($O133:P133),('RFM input'!$O$45-'RFM input'!$O$79)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E134),('RFM input'!$P$45-'RFM input'!$P$79)-SUM($P134:P134),('RFM input'!$P$45-'RFM input'!$P$79)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,{"$f":"-SUM(H124:H135)","v":-0.44036108279238578},{"$f":"-SUM(I124:I135)","v":-0.45464928879238581},{"$f":"IF(COUNT($H136:I136)>='RFM input'!$W$7,0, -SUM(J124:J135))","v":-0.73668454979238585},{"$f":"IF(COUNT($H136:J136)>='RFM input'!$W$7,0, -SUM(K124:K135))","v":-0.73529301979238582},{"$f":"IF(COUNT($H136:K136)>='RFM input'!$W$7,0, -SUM(L124:L135))","v":-0.73529301979238582},{"$f":"IF(COUNT($H136:L136)>='RFM input'!$W$7,0, -SUM(M124:M135)/2)","v":-0.38849010537513468},{"$f":"IF(COUNT($H136:M136)>='RFM input'!$W$7,0, -SUM(N124:N135))","v":0},{"$f":"IF(COUNT($H136:N136)>='RFM input'!$W$7,0, -SUM(O124:O135))","v":0},{"$f":"IF(COUNT($H136:O136)>='RFM input'!$W$7,0, -SUM(P124:P135))","v":0},{"$f":"IF(COUNT($H136:P136)>='RFM input'!$W$7,0, -SUM(Q124:Q135))","v":0}]
[null,{"$f":"Asset6","v":"Non network - IT"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F137:F137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":9.5132689522991267},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F137:H137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":9.5132689522991267},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F137:I137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.8362034031634131},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F137:J137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F137:K137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F137:L137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F137:M137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F137:N137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F137:O137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F137:P137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:H139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":3.2459131598165367},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:I139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":3.2459131598165367},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:J139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":3.2459131598165367},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:K139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":3.2459131598165367},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:L139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":1.2510869107338571},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:M139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:N139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:O139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E139),('RFM input'!$H$46-'RFM input'!$H$80)-SUM($H139:P139),('RFM input'!$H$46-'RFM input'!$H$80)/A6taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E140),('RFM input'!$I$46-'RFM input'!$I$80)-SUM($I140:I140),('RFM input'!$I$46-'RFM input'!$I$80)/A6taxstdlife))","v":7.0351707113569928},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E140),('RFM input'!$I$46-'RFM input'!$I$80)-SUM($I140:J140),('RFM input'!$I$46-'RFM input'!$I$80)/A6taxstdlife))","v":7.0351707113569928},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E140),('RFM input'!$I$46-'RFM input'!$I$80)-SUM($I140:K140),('RFM input'!$I$46-'RFM input'!$I$80)/A6taxstdlife))","v":7.0351707113569928},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E140),('RFM input'!$I$46-'RFM input'!$I$80)-SUM($I140:L140),('RFM input'!$I$46-'RFM input'!$I$80)/A6taxstdlife))","v":7.0351707113569928},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E140),('RFM input'!$I$46-'RFM input'!$I$80)-SUM($I140:M140),('RFM input'!$I$46-'RFM input'!$I$80)/A6taxstdlife))","v":2.7115974945720396},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E140),('RFM input'!$I$46-'RFM input'!$I$80)-SUM($I140:N140),('RFM input'!$I$46-'RFM input'!$I$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E140),('RFM input'!$I$46-'RFM input'!$I$80)-SUM($I140:O140),('RFM input'!$I$46-'RFM input'!$I$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E140),('RFM input'!$I$46-'RFM input'!$I$80)-SUM($I140:P140),('RFM input'!$I$46-'RFM input'!$I$80)/A6taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E141),('RFM input'!$J$46-'RFM input'!$J$80)-SUM($J141:J141),('RFM input'!$J$46-'RFM input'!$J$80)/A6taxstdlife))","v":4.8632050250861889},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E141),('RFM input'!$J$46-'RFM input'!$J$80)-SUM($J141:K141),('RFM input'!$J$46-'RFM input'!$J$80)/A6taxstdlife))","v":4.8632050250861889},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E141),('RFM input'!$J$46-'RFM input'!$J$80)-SUM($J141:L141),('RFM input'!$J$46-'RFM input'!$J$80)/A6taxstdlife))","v":4.8632050250861889},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E141),('RFM input'!$J$46-'RFM input'!$J$80)-SUM($J141:M141),('RFM input'!$J$46-'RFM input'!$J$80)/A6taxstdlife))","v":4.8632050250861889},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E141),('RFM input'!$J$46-'RFM input'!$J$80)-SUM($J141:N141),('RFM input'!$J$46-'RFM input'!$J$80)/A6taxstdlife))","v":1.8744469896552438},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E141),('RFM input'!$J$46-'RFM input'!$J$80)-SUM($J141:O141),('RFM input'!$J$46-'RFM input'!$J$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E141),('RFM input'!$J$46-'RFM input'!$J$80)-SUM($J141:P141),('RFM input'!$J$46-'RFM input'!$J$80)/A6taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E142),('RFM input'!$K$46-'RFM input'!$K$80)-SUM($K142:K142),('RFM input'!$K$46-'RFM input'!$K$80)/A6taxstdlife))","v":4.9426171495002871},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E142),('RFM input'!$K$46-'RFM input'!$K$80)-SUM($K142:L142),('RFM input'!$K$46-'RFM input'!$K$80)/A6taxstdlife))","v":4.9426171495002871},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E142),('RFM input'!$K$46-'RFM input'!$K$80)-SUM($K142:M142),('RFM input'!$K$46-'RFM input'!$K$80)/A6taxstdlife))","v":4.9426171495002871},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E142),('RFM input'!$K$46-'RFM input'!$K$80)-SUM($K142:N142),('RFM input'!$K$46-'RFM input'!$K$80)/A6taxstdlife))","v":4.9426171495002871},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E142),('RFM input'!$K$46-'RFM input'!$K$80)-SUM($K142:O142),('RFM input'!$K$46-'RFM input'!$K$80)/A6taxstdlife))","v":1.9050551619988525},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E142),('RFM input'!$K$46-'RFM input'!$K$80)-SUM($K142:P142),('RFM input'!$K$46-'RFM input'!$K$80)/A6taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E143),('RFM input'!$L$46-'RFM input'!$L$80)-SUM($L143:L143),('RFM input'!$L$46-'RFM input'!$L$80)/A6taxstdlife))","v":5.2762425424323327},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E143),('RFM input'!$L$46-'RFM input'!$L$80)-SUM($L143:M143),('RFM input'!$L$46-'RFM input'!$L$80)/A6taxstdlife))","v":5.2762425424323327},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E143),('RFM input'!$L$46-'RFM input'!$L$80)-SUM($L143:N143),('RFM input'!$L$46-'RFM input'!$L$80)/A6taxstdlife))","v":5.2762425424323327},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E143),('RFM input'!$L$46-'RFM input'!$L$80)-SUM($L143:O143),('RFM input'!$L$46-'RFM input'!$L$80)/A6taxstdlife))","v":5.2762425424323327},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E143),('RFM input'!$L$46-'RFM input'!$L$80)-SUM($L143:P143),('RFM input'!$L$46-'RFM input'!$L$80)/A6taxstdlife))","v":2.0336458979904819}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E144),('RFM input'!$M$46-'RFM input'!$M$80)-SUM($M144:M144),('RFM input'!$M$46-'RFM input'!$M$80)/A6taxstdlife))","v":3.1005023142194559},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E144),('RFM input'!$M$46-'RFM input'!$M$80)-SUM($M144:N144),('RFM input'!$M$46-'RFM input'!$M$80)/A6taxstdlife))","v":3.1005023142194559},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E144),('RFM input'!$M$46-'RFM input'!$M$80)-SUM($M144:O144),('RFM input'!$M$46-'RFM input'!$M$80)/A6taxstdlife))","v":3.1005023142194559},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E144),('RFM input'!$M$46-'RFM input'!$M$80)-SUM($M144:P144),('RFM input'!$M$46-'RFM input'!$M$80)/A6taxstdlife))","v":3.1005023142194559}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E145),('RFM input'!$N$46-'RFM input'!$N$80)-SUM($N145:N145),('RFM input'!$N$46-'RFM input'!$N$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E145),('RFM input'!$N$46-'RFM input'!$N$80)-SUM($N145:O145),('RFM input'!$N$46-'RFM input'!$N$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E145),('RFM input'!$N$46-'RFM input'!$N$80)-SUM($N145:P145),('RFM input'!$N$46-'RFM input'!$N$80)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E146),('RFM input'!$O$46-'RFM input'!$O$80)-SUM($O146:O146),('RFM input'!$O$46-'RFM input'!$O$80)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E146),('RFM input'!$O$46-'RFM input'!$O$80)-SUM($O146:P146),('RFM input'!$O$46-'RFM input'!$O$80)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E147),('RFM input'!$P$46-'RFM input'!$P$80)-SUM($P147:P147),('RFM input'!$P$46-'RFM input'!$P$80)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,{"$f":"-SUM(H137:H148)","v":-9.5132689522991267},{"$f":"-SUM(I137:I148)","v":-12.759182112115663},{"$f":"IF(COUNT($H149:I149)>='RFM input'!$W$7,0, -SUM(J137:J148))","v":-14.117287274336942},{"$f":"IF(COUNT($H149:J149)>='RFM input'!$W$7,0, -SUM(K137:K148))","v":-15.144288896259717},{"$f":"IF(COUNT($H149:K149)>='RFM input'!$W$7,0, -SUM(L137:L148))","v":-20.086906045760003},{"$f":"IF(COUNT($H149:L149)>='RFM input'!$W$7,0, -SUM(M137:M148)/2)","v":-11.684161169554828},{"$f":"IF(COUNT($H149:M149)>='RFM input'!$W$7,0, -SUM(N137:N148))","v":0},{"$f":"IF(COUNT($H149:N149)>='RFM input'!$W$7,0, -SUM(O137:O148))","v":0},{"$f":"IF(COUNT($H149:O149)>='RFM input'!$W$7,0, -SUM(P137:P148))","v":0},{"$f":"IF(COUNT($H149:P149)>='RFM input'!$W$7,0, -SUM(Q137:Q148))","v":0}]
[null,{"$f":"Asset7","v":"Non network - other"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F150:F150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F150:H150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F150:I150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F150:J150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F150:K150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F150:L150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F150:M150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F150:N150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F150:O150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F150:P150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":4.3985419894440367}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:H152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:I152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:J152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:K152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:L152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:M152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:N152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:O152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E152),('RFM input'!$H$47-'RFM input'!$H$81)-SUM($H152:P152),('RFM input'!$H$47-'RFM input'!$H$81)/A7taxstdlife))","v":0.24899685151688544}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E153),('RFM input'!$I$47-'RFM input'!$I$81)-SUM($I153:I153),('RFM input'!$I$47-'RFM input'!$I$81)/A7taxstdlife))","v":0.9126481976011811},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E153),('RFM input'!$I$47-'RFM input'!$I$81)-SUM($I153:J153),('RFM input'!$I$47-'RFM input'!$I$81)/A7taxstdlife))","v":0.9126481976011811},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E153),('RFM input'!$I$47-'RFM input'!$I$81)-SUM($I153:K153),('RFM input'!$I$47-'RFM input'!$I$81)/A7taxstdlife))","v":0.9126481976011811},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E153),('RFM input'!$I$47-'RFM input'!$I$81)-SUM($I153:L153),('RFM input'!$I$47-'RFM input'!$I$81)/A7taxstdlife))","v":0.9126481976011811},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E153),('RFM input'!$I$47-'RFM input'!$I$81)-SUM($I153:M153),('RFM input'!$I$47-'RFM input'!$I$81)/A7taxstdlife))","v":0.9126481976011811},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E153),('RFM input'!$I$47-'RFM input'!$I$81)-SUM($I153:N153),('RFM input'!$I$47-'RFM input'!$I$81)/A7taxstdlife))","v":0.9126481976011811},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E153),('RFM input'!$I$47-'RFM input'!$I$81)-SUM($I153:O153),('RFM input'!$I$47-'RFM input'!$I$81)/A7taxstdlife))","v":0.9126481976011811},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E153),('RFM input'!$I$47-'RFM input'!$I$81)-SUM($I153:P153),('RFM input'!$I$47-'RFM input'!$I$81)/A7taxstdlife))","v":0.9126481976011811}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E154),('RFM input'!$J$47-'RFM input'!$J$81)-SUM($J154:J154),('RFM input'!$J$47-'RFM input'!$J$81)/A7taxstdlife))","v":0.1959303401192613},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E154),('RFM input'!$J$47-'RFM input'!$J$81)-SUM($J154:K154),('RFM input'!$J$47-'RFM input'!$J$81)/A7taxstdlife))","v":0.1959303401192613},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E154),('RFM input'!$J$47-'RFM input'!$J$81)-SUM($J154:L154),('RFM input'!$J$47-'RFM input'!$J$81)/A7taxstdlife))","v":0.1959303401192613},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E154),('RFM input'!$J$47-'RFM input'!$J$81)-SUM($J154:M154),('RFM input'!$J$47-'RFM input'!$J$81)/A7taxstdlife))","v":0.1959303401192613},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E154),('RFM input'!$J$47-'RFM input'!$J$81)-SUM($J154:N154),('RFM input'!$J$47-'RFM input'!$J$81)/A7taxstdlife))","v":0.1959303401192613},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E154),('RFM input'!$J$47-'RFM input'!$J$81)-SUM($J154:O154),('RFM input'!$J$47-'RFM input'!$J$81)/A7taxstdlife))","v":0.1959303401192613},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E154),('RFM input'!$J$47-'RFM input'!$J$81)-SUM($J154:P154),('RFM input'!$J$47-'RFM input'!$J$81)/A7taxstdlife))","v":0.1959303401192613}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E155),('RFM input'!$K$47-'RFM input'!$K$81)-SUM($K155:K155),('RFM input'!$K$47-'RFM input'!$K$81)/A7taxstdlife))","v":0.20312269421355936},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E155),('RFM input'!$K$47-'RFM input'!$K$81)-SUM($K155:L155),('RFM input'!$K$47-'RFM input'!$K$81)/A7taxstdlife))","v":0.20312269421355936},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E155),('RFM input'!$K$47-'RFM input'!$K$81)-SUM($K155:M155),('RFM input'!$K$47-'RFM input'!$K$81)/A7taxstdlife))","v":0.20312269421355936},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E155),('RFM input'!$K$47-'RFM input'!$K$81)-SUM($K155:N155),('RFM input'!$K$47-'RFM input'!$K$81)/A7taxstdlife))","v":0.20312269421355936},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E155),('RFM input'!$K$47-'RFM input'!$K$81)-SUM($K155:O155),('RFM input'!$K$47-'RFM input'!$K$81)/A7taxstdlife))","v":0.20312269421355936},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E155),('RFM input'!$K$47-'RFM input'!$K$81)-SUM($K155:P155),('RFM input'!$K$47-'RFM input'!$K$81)/A7taxstdlife))","v":0.20312269421355936}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E156),('RFM input'!$L$47-'RFM input'!$L$81)-SUM($L156:L156),('RFM input'!$L$47-'RFM input'!$L$81)/A7taxstdlife))","v":0.43255582329686815},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E156),('RFM input'!$L$47-'RFM input'!$L$81)-SUM($L156:M156),('RFM input'!$L$47-'RFM input'!$L$81)/A7taxstdlife))","v":0.43255582329686815},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E156),('RFM input'!$L$47-'RFM input'!$L$81)-SUM($L156:N156),('RFM input'!$L$47-'RFM input'!$L$81)/A7taxstdlife))","v":0.43255582329686815},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E156),('RFM input'!$L$47-'RFM input'!$L$81)-SUM($L156:O156),('RFM input'!$L$47-'RFM input'!$L$81)/A7taxstdlife))","v":0.43255582329686815},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E156),('RFM input'!$L$47-'RFM input'!$L$81)-SUM($L156:P156),('RFM input'!$L$47-'RFM input'!$L$81)/A7taxstdlife))","v":0.43255582329686815}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E157),('RFM input'!$M$47-'RFM input'!$M$81)-SUM($M157:M157),('RFM input'!$M$47-'RFM input'!$M$81)/A7taxstdlife))","v":2.0276201896050901E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E157),('RFM input'!$M$47-'RFM input'!$M$81)-SUM($M157:N157),('RFM input'!$M$47-'RFM input'!$M$81)/A7taxstdlife))","v":2.0276201896050901E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E157),('RFM input'!$M$47-'RFM input'!$M$81)-SUM($M157:O157),('RFM input'!$M$47-'RFM input'!$M$81)/A7taxstdlife))","v":2.0276201896050901E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E157),('RFM input'!$M$47-'RFM input'!$M$81)-SUM($M157:P157),('RFM input'!$M$47-'RFM input'!$M$81)/A7taxstdlife))","v":2.0276201896050901E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E158),('RFM input'!$N$47-'RFM input'!$N$81)-SUM($N158:N158),('RFM input'!$N$47-'RFM input'!$N$81)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E158),('RFM input'!$N$47-'RFM input'!$N$81)-SUM($N158:O158),('RFM input'!$N$47-'RFM input'!$N$81)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E158),('RFM input'!$N$47-'RFM input'!$N$81)-SUM($N158:P158),('RFM input'!$N$47-'RFM input'!$N$81)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E159),('RFM input'!$O$47-'RFM input'!$O$81)-SUM($O159:O159),('RFM input'!$O$47-'RFM input'!$O$81)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E159),('RFM input'!$O$47-'RFM input'!$O$81)-SUM($O159:P159),('RFM input'!$O$47-'RFM input'!$O$81)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E160),('RFM input'!$P$47-'RFM input'!$P$81)-SUM($P160:P160),('RFM input'!$P$47-'RFM input'!$P$81)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,{"$f":"-SUM(H150:H161)","v":-4.3985419894440367},{"$f":"-SUM(I150:I161)","v":-4.6475388409609222},{"$f":"IF(COUNT($H162:I162)>='RFM input'!$W$7,0, -SUM(J150:J161))","v":-5.5601870385621037},{"$f":"IF(COUNT($H162:J162)>='RFM input'!$W$7,0, -SUM(K150:K161))","v":-5.7561173786813651},{"$f":"IF(COUNT($H162:K162)>='RFM input'!$W$7,0, -SUM(L150:L161))","v":-5.9592400728949242},{"$f":"IF(COUNT($H162:L162)>='RFM input'!$W$7,0, -SUM(M150:M161)/2)","v":-3.195897948095896},{"$f":"IF(COUNT($H162:M162)>='RFM input'!$W$7,0, -SUM(N150:N161))","v":0},{"$f":"IF(COUNT($H162:N162)>='RFM input'!$W$7,0, -SUM(O150:O161))","v":0},{"$f":"IF(COUNT($H162:O162)>='RFM input'!$W$7,0, -SUM(P150:P161))","v":0},{"$f":"IF(COUNT($H162:P162)>='RFM input'!$W$7,0, -SUM(Q150:Q161))","v":0}]
[null,{"$f":"Asset8","v":"Land"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F163:F163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F163:H163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F163:I163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F163:J163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F163:K163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F163:L163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F163:M163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F163:N163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F163:O163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F163:P163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:H165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:I165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:J165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:K165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:L165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:M165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:N165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:O165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E165),('RFM input'!$H$48-'RFM input'!$H$82)-SUM($H165:P165),('RFM input'!$H$48-'RFM input'!$H$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E166),('RFM input'!$I$48-'RFM input'!$I$82)-SUM($I166:I166),('RFM input'!$I$48-'RFM input'!$I$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E166),('RFM input'!$I$48-'RFM input'!$I$82)-SUM($I166:J166),('RFM input'!$I$48-'RFM input'!$I$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E166),('RFM input'!$I$48-'RFM input'!$I$82)-SUM($I166:K166),('RFM input'!$I$48-'RFM input'!$I$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E166),('RFM input'!$I$48-'RFM input'!$I$82)-SUM($I166:L166),('RFM input'!$I$48-'RFM input'!$I$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E166),('RFM input'!$I$48-'RFM input'!$I$82)-SUM($I166:M166),('RFM input'!$I$48-'RFM input'!$I$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E166),('RFM input'!$I$48-'RFM input'!$I$82)-SUM($I166:N166),('RFM input'!$I$48-'RFM input'!$I$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E166),('RFM input'!$I$48-'RFM input'!$I$82)-SUM($I166:O166),('RFM input'!$I$48-'RFM input'!$I$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E166),('RFM input'!$I$48-'RFM input'!$I$82)-SUM($I166:P166),('RFM input'!$I$48-'RFM input'!$I$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E167),('RFM input'!$J$48-'RFM input'!$J$82)-SUM($J167:J167),('RFM input'!$J$48-'RFM input'!$J$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E167),('RFM input'!$J$48-'RFM input'!$J$82)-SUM($J167:K167),('RFM input'!$J$48-'RFM input'!$J$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E167),('RFM input'!$J$48-'RFM input'!$J$82)-SUM($J167:L167),('RFM input'!$J$48-'RFM input'!$J$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E167),('RFM input'!$J$48-'RFM input'!$J$82)-SUM($J167:M167),('RFM input'!$J$48-'RFM input'!$J$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E167),('RFM input'!$J$48-'RFM input'!$J$82)-SUM($J167:N167),('RFM input'!$J$48-'RFM input'!$J$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E167),('RFM input'!$J$48-'RFM input'!$J$82)-SUM($J167:O167),('RFM input'!$J$48-'RFM input'!$J$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E167),('RFM input'!$J$48-'RFM input'!$J$82)-SUM($J167:P167),('RFM input'!$J$48-'RFM input'!$J$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E168),('RFM input'!$K$48-'RFM input'!$K$82)-SUM($K168:K168),('RFM input'!$K$48-'RFM input'!$K$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E168),('RFM input'!$K$48-'RFM input'!$K$82)-SUM($K168:L168),('RFM input'!$K$48-'RFM input'!$K$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E168),('RFM input'!$K$48-'RFM input'!$K$82)-SUM($K168:M168),('RFM input'!$K$48-'RFM input'!$K$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E168),('RFM input'!$K$48-'RFM input'!$K$82)-SUM($K168:N168),('RFM input'!$K$48-'RFM input'!$K$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E168),('RFM input'!$K$48-'RFM input'!$K$82)-SUM($K168:O168),('RFM input'!$K$48-'RFM input'!$K$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E168),('RFM input'!$K$48-'RFM input'!$K$82)-SUM($K168:P168),('RFM input'!$K$48-'RFM input'!$K$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E169),('RFM input'!$L$48-'RFM input'!$L$82)-SUM($L169:L169),('RFM input'!$L$48-'RFM input'!$L$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E169),('RFM input'!$L$48-'RFM input'!$L$82)-SUM($L169:M169),('RFM input'!$L$48-'RFM input'!$L$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E169),('RFM input'!$L$48-'RFM input'!$L$82)-SUM($L169:N169),('RFM input'!$L$48-'RFM input'!$L$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E169),('RFM input'!$L$48-'RFM input'!$L$82)-SUM($L169:O169),('RFM input'!$L$48-'RFM input'!$L$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E169),('RFM input'!$L$48-'RFM input'!$L$82)-SUM($L169:P169),('RFM input'!$L$48-'RFM input'!$L$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E170),('RFM input'!$M$48-'RFM input'!$M$82)-SUM($M170:M170),('RFM input'!$M$48-'RFM input'!$M$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E170),('RFM input'!$M$48-'RFM input'!$M$82)-SUM($M170:N170),('RFM input'!$M$48-'RFM input'!$M$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E170),('RFM input'!$M$48-'RFM input'!$M$82)-SUM($M170:O170),('RFM input'!$M$48-'RFM input'!$M$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E170),('RFM input'!$M$48-'RFM input'!$M$82)-SUM($M170:P170),('RFM input'!$M$48-'RFM input'!$M$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E171),('RFM input'!$N$48-'RFM input'!$N$82)-SUM($N171:N171),('RFM input'!$N$48-'RFM input'!$N$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E171),('RFM input'!$N$48-'RFM input'!$N$82)-SUM($N171:O171),('RFM input'!$N$48-'RFM input'!$N$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E171),('RFM input'!$N$48-'RFM input'!$N$82)-SUM($N171:P171),('RFM input'!$N$48-'RFM input'!$N$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E172),('RFM input'!$O$48-'RFM input'!$O$82)-SUM($O172:O172),('RFM input'!$O$48-'RFM input'!$O$82)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E172),('RFM input'!$O$48-'RFM input'!$O$82)-SUM($O172:P172),('RFM input'!$O$48-'RFM input'!$O$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E173),('RFM input'!$P$48-'RFM input'!$P$82)-SUM($P173:P173),('RFM input'!$P$48-'RFM input'!$P$82)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,{"$f":"-SUM(H163:H174)","v":0},{"$f":"-SUM(I163:I174)","v":0},{"$f":"IF(COUNT($H175:I175)>='RFM input'!$W$7,0, -SUM(J163:J174))","v":0},{"$f":"IF(COUNT($H175:J175)>='RFM input'!$W$7,0, -SUM(K163:K174))","v":0},{"$f":"IF(COUNT($H175:K175)>='RFM input'!$W$7,0, -SUM(L163:L174))","v":0},{"$f":"IF(COUNT($H175:L175)>='RFM input'!$W$7,0, -SUM(M163:M174)/2)","v":0},{"$f":"IF(COUNT($H175:M175)>='RFM input'!$W$7,0, -SUM(N163:N174))","v":0},{"$f":"IF(COUNT($H175:N175)>='RFM input'!$W$7,0, -SUM(O163:O174))","v":0},{"$f":"IF(COUNT($H175:O175)>='RFM input'!$W$7,0, -SUM(P163:P174))","v":0},{"$f":"IF(COUNT($H175:P175)>='RFM input'!$W$7,0, -SUM(Q163:Q174))","v":0}]
[null,{"$f":"Asset9","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F176:F176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F176:H176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F176:I176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F176:J176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F176:K176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F176:L176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F176:M176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F176:N176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F176:O176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F176:P176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:H178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:I178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:J178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:K178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:L178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:M178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:N178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:O178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E178),('RFM input'!$H$49-'RFM input'!$H$83)-SUM($H178:P178),('RFM input'!$H$49-'RFM input'!$H$83)/A9taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E179),('RFM input'!$I$49-'RFM input'!$I$83)-SUM($I179:I179),('RFM input'!$I$49-'RFM input'!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E179),('RFM input'!$I$49-'RFM input'!$I$83)-SUM($I179:J179),('RFM input'!$I$49-'RFM input'!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E179),('RFM input'!$I$49-'RFM input'!$I$83)-SUM($I179:K179),('RFM input'!$I$49-'RFM input'!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E179),('RFM input'!$I$49-'RFM input'!$I$83)-SUM($I179:L179),('RFM input'!$I$49-'RFM input'!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E179),('RFM input'!$I$49-'RFM input'!$I$83)-SUM($I179:M179),('RFM input'!$I$49-'RFM input'!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E179),('RFM input'!$I$49-'RFM input'!$I$83)-SUM($I179:N179),('RFM input'!$I$49-'RFM input'!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E179),('RFM input'!$I$49-'RFM input'!$I$83)-SUM($I179:O179),('RFM input'!$I$49-'RFM input'!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E179),('RFM input'!$I$49-'RFM input'!$I$83)-SUM($I179:P179),('RFM input'!$I$49-'RFM input'!$I$83)/A9taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E180),('RFM input'!$J$49-'RFM input'!$J$83)-SUM($J180:J180),('RFM input'!$J$49-'RFM input'!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E180),('RFM input'!$J$49-'RFM input'!$J$83)-SUM($J180:K180),('RFM input'!$J$49-'RFM input'!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E180),('RFM input'!$J$49-'RFM input'!$J$83)-SUM($J180:L180),('RFM input'!$J$49-'RFM input'!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E180),('RFM input'!$J$49-'RFM input'!$J$83)-SUM($J180:M180),('RFM input'!$J$49-'RFM input'!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E180),('RFM input'!$J$49-'RFM input'!$J$83)-SUM($J180:N180),('RFM input'!$J$49-'RFM input'!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E180),('RFM input'!$J$49-'RFM input'!$J$83)-SUM($J180:O180),('RFM input'!$J$49-'RFM input'!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E180),('RFM input'!$J$49-'RFM input'!$J$83)-SUM($J180:P180),('RFM input'!$J$49-'RFM input'!$J$83)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E181),('RFM input'!$K$49-'RFM input'!$K$83)-SUM($K181:K181),('RFM input'!$K$49-'RFM input'!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E181),('RFM input'!$K$49-'RFM input'!$K$83)-SUM($K181:L181),('RFM input'!$K$49-'RFM input'!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E181),('RFM input'!$K$49-'RFM input'!$K$83)-SUM($K181:M181),('RFM input'!$K$49-'RFM input'!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E181),('RFM input'!$K$49-'RFM input'!$K$83)-SUM($K181:N181),('RFM input'!$K$49-'RFM input'!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E181),('RFM input'!$K$49-'RFM input'!$K$83)-SUM($K181:O181),('RFM input'!$K$49-'RFM input'!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E181),('RFM input'!$K$49-'RFM input'!$K$83)-SUM($K181:P181),('RFM input'!$K$49-'RFM input'!$K$83)/A9taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E182),('RFM input'!$L$49-'RFM input'!$L$83)-SUM($L182:L182),('RFM input'!$L$49-'RFM input'!$L$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E182),('RFM input'!$L$49-'RFM input'!$L$83)-SUM($L182:M182),('RFM input'!$L$49-'RFM input'!$L$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E182),('RFM input'!$L$49-'RFM input'!$L$83)-SUM($L182:N182),('RFM input'!$L$49-'RFM input'!$L$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E182),('RFM input'!$L$49-'RFM input'!$L$83)-SUM($L182:O182),('RFM input'!$L$49-'RFM input'!$L$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E182),('RFM input'!$L$49-'RFM input'!$L$83)-SUM($L182:P182),('RFM input'!$L$49-'RFM input'!$L$83)/A9taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E183),('RFM input'!$M$49-'RFM input'!$M$83)-SUM($M183:M183),('RFM input'!$M$49-'RFM input'!$M$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E183),('RFM input'!$M$49-'RFM input'!$M$83)-SUM($M183:N183),('RFM input'!$M$49-'RFM input'!$M$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E183),('RFM input'!$M$49-'RFM input'!$M$83)-SUM($M183:O183),('RFM input'!$M$49-'RFM input'!$M$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E183),('RFM input'!$M$49-'RFM input'!$M$83)-SUM($M183:P183),('RFM input'!$M$49-'RFM input'!$M$83)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E184),('RFM input'!$N$49-'RFM input'!$N$83)-SUM($N184:N184),('RFM input'!$N$49-'RFM input'!$N$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E184),('RFM input'!$N$49-'RFM input'!$N$83)-SUM($N184:O184),('RFM input'!$N$49-'RFM input'!$N$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E184),('RFM input'!$N$49-'RFM input'!$N$83)-SUM($N184:P184),('RFM input'!$N$49-'RFM input'!$N$83)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E185),('RFM input'!$O$49-'RFM input'!$O$83)-SUM($O185:O185),('RFM input'!$O$49-'RFM input'!$O$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E185),('RFM input'!$O$49-'RFM input'!$O$83)-SUM($O185:P185),('RFM input'!$O$49-'RFM input'!$O$83)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E186),('RFM input'!$P$49-'RFM input'!$P$83)-SUM($P186:P186),('RFM input'!$P$49-'RFM input'!$P$83)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"-SUM(H176:H187)","v":0},{"$f":"-SUM(I176:I187)","v":0},{"$f":"IF(COUNT($H188:I188)>='RFM input'!$W$7,0, -SUM(J176:J187))","v":0},{"$f":"IF(COUNT($H188:J188)>='RFM input'!$W$7,0, -SUM(K176:K187))","v":0},{"$f":"IF(COUNT($H188:K188)>='RFM input'!$W$7,0, -SUM(L176:L187))","v":0},{"$f":"IF(COUNT($H188:L188)>='RFM input'!$W$7,0, -SUM(M176:M187)/2)","v":0},{"$f":"IF(COUNT($H188:M188)>='RFM input'!$W$7,0, -SUM(N176:N187))","v":0},{"$f":"IF(COUNT($H188:N188)>='RFM input'!$W$7,0, -SUM(O176:O187))","v":0},{"$f":"IF(COUNT($H188:O188)>='RFM input'!$W$7,0, -SUM(P176:P187))","v":0},{"$f":"IF(COUNT($H188:P188)>='RFM input'!$W$7,0, -SUM(Q176:Q187))","v":0}]
[null,{"$f":"Asset10","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F189:F189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F189:H189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F189:I189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F189:J189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F189:K189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F189:L189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F189:M189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F189:N189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F189:O189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F189:P189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:H191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:I191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:J191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:K191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:L191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:M191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:N191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:O191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E191),('RFM input'!$H$50-'RFM input'!$H$84)-SUM($H191:P191),('RFM input'!$H$50-'RFM input'!$H$84)/A10taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E192),('RFM input'!$I$50-'RFM input'!$I$84)-SUM($I192:I192),('RFM input'!$I$50-'RFM input'!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E192),('RFM input'!$I$50-'RFM input'!$I$84)-SUM($I192:J192),('RFM input'!$I$50-'RFM input'!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E192),('RFM input'!$I$50-'RFM input'!$I$84)-SUM($I192:K192),('RFM input'!$I$50-'RFM input'!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E192),('RFM input'!$I$50-'RFM input'!$I$84)-SUM($I192:L192),('RFM input'!$I$50-'RFM input'!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E192),('RFM input'!$I$50-'RFM input'!$I$84)-SUM($I192:M192),('RFM input'!$I$50-'RFM input'!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E192),('RFM input'!$I$50-'RFM input'!$I$84)-SUM($I192:N192),('RFM input'!$I$50-'RFM input'!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E192),('RFM input'!$I$50-'RFM input'!$I$84)-SUM($I192:O192),('RFM input'!$I$50-'RFM input'!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E192),('RFM input'!$I$50-'RFM input'!$I$84)-SUM($I192:P192),('RFM input'!$I$50-'RFM input'!$I$84)/A10taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E193),('RFM input'!$J$50-'RFM input'!$J$84)-SUM($J193:J193),('RFM input'!$J$50-'RFM input'!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E193),('RFM input'!$J$50-'RFM input'!$J$84)-SUM($J193:K193),('RFM input'!$J$50-'RFM input'!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E193),('RFM input'!$J$50-'RFM input'!$J$84)-SUM($J193:L193),('RFM input'!$J$50-'RFM input'!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E193),('RFM input'!$J$50-'RFM input'!$J$84)-SUM($J193:M193),('RFM input'!$J$50-'RFM input'!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E193),('RFM input'!$J$50-'RFM input'!$J$84)-SUM($J193:N193),('RFM input'!$J$50-'RFM input'!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E193),('RFM input'!$J$50-'RFM input'!$J$84)-SUM($J193:O193),('RFM input'!$J$50-'RFM input'!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E193),('RFM input'!$J$50-'RFM input'!$J$84)-SUM($J193:P193),('RFM input'!$J$50-'RFM input'!$J$84)/A10taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E194),('RFM input'!$K$50-'RFM input'!$K$84)-SUM($K194:K194),('RFM input'!$K$50-'RFM input'!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E194),('RFM input'!$K$50-'RFM input'!$K$84)-SUM($K194:L194),('RFM input'!$K$50-'RFM input'!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E194),('RFM input'!$K$50-'RFM input'!$K$84)-SUM($K194:M194),('RFM input'!$K$50-'RFM input'!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E194),('RFM input'!$K$50-'RFM input'!$K$84)-SUM($K194:N194),('RFM input'!$K$50-'RFM input'!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E194),('RFM input'!$K$50-'RFM input'!$K$84)-SUM($K194:O194),('RFM input'!$K$50-'RFM input'!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E194),('RFM input'!$K$50-'RFM input'!$K$84)-SUM($K194:P194),('RFM input'!$K$50-'RFM input'!$K$84)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E195),('RFM input'!$L$50-'RFM input'!$L$84)-SUM($L195:L195),('RFM input'!$L$50-'RFM input'!$L$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E195),('RFM input'!$L$50-'RFM input'!$L$84)-SUM($L195:M195),('RFM input'!$L$50-'RFM input'!$L$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E195),('RFM input'!$L$50-'RFM input'!$L$84)-SUM($L195:N195),('RFM input'!$L$50-'RFM input'!$L$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E195),('RFM input'!$L$50-'RFM input'!$L$84)-SUM($L195:O195),('RFM input'!$L$50-'RFM input'!$L$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E195),('RFM input'!$L$50-'RFM input'!$L$84)-SUM($L195:P195),('RFM input'!$L$50-'RFM input'!$L$84)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E196),('RFM input'!$M$50-'RFM input'!$M$84)-SUM($M196:M196),('RFM input'!$M$50-'RFM input'!$M$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E196),('RFM input'!$M$50-'RFM input'!$M$84)-SUM($M196:N196),('RFM input'!$M$50-'RFM input'!$M$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E196),('RFM input'!$M$50-'RFM input'!$M$84)-SUM($M196:O196),('RFM input'!$M$50-'RFM input'!$M$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E196),('RFM input'!$M$50-'RFM input'!$M$84)-SUM($M196:P196),('RFM input'!$M$50-'RFM input'!$M$84)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E197),('RFM input'!$N$50-'RFM input'!$N$84)-SUM($N197:N197),('RFM input'!$N$50-'RFM input'!$N$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E197),('RFM input'!$N$50-'RFM input'!$N$84)-SUM($N197:O197),('RFM input'!$N$50-'RFM input'!$N$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E197),('RFM input'!$N$50-'RFM input'!$N$84)-SUM($N197:P197),('RFM input'!$N$50-'RFM input'!$N$84)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E198),('RFM input'!$O$50-'RFM input'!$O$84)-SUM($O198:O198),('RFM input'!$O$50-'RFM input'!$O$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E198),('RFM input'!$O$50-'RFM input'!$O$84)-SUM($O198:P198),('RFM input'!$O$50-'RFM input'!$O$84)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E199),('RFM input'!$P$50-'RFM input'!$P$84)-SUM($P199:P199),('RFM input'!$P$50-'RFM input'!$P$84)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"-SUM(H189:H200)","v":0},{"$f":"-SUM(I189:I200)","v":0},{"$f":"IF(COUNT($H201:I201)>='RFM input'!$W$7,0, -SUM(J189:J200))","v":0},{"$f":"IF(COUNT($H201:J201)>='RFM input'!$W$7,0, -SUM(K189:K200))","v":0},{"$f":"IF(COUNT($H201:K201)>='RFM input'!$W$7,0, -SUM(L189:L200))","v":0},{"$f":"IF(COUNT($H201:L201)>='RFM input'!$W$7,0, -SUM(M189:M200)/2)","v":0},{"$f":"IF(COUNT($H201:M201)>='RFM input'!$W$7,0, -SUM(N189:N200))","v":0},{"$f":"IF(COUNT($H201:N201)>='RFM input'!$W$7,0, -SUM(O189:O200))","v":0},{"$f":"IF(COUNT($H201:O201)>='RFM input'!$W$7,0, -SUM(P189:P200))","v":0},{"$f":"IF(COUNT($H201:P201)>='RFM input'!$W$7,0, -SUM(Q189:Q200))","v":0}]
[null,{"$f":"Asset11","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F202:F202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F202:H202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F202:I202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F202:J202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F202:K202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F202:L202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F202:M202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F202:N202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F202:O202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F202:P202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:H204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:I204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:J204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:K204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:L204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:M204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:N204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:O204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E204),('RFM input'!$H$51-'RFM input'!$H$85)-SUM($H204:P204),('RFM input'!$H$51-'RFM input'!$H$85)/A11taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E205),('RFM input'!$I$51-'RFM input'!$I$85)-SUM($I205:I205),('RFM input'!$I$51-'RFM input'!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E205),('RFM input'!$I$51-'RFM input'!$I$85)-SUM($I205:J205),('RFM input'!$I$51-'RFM input'!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E205),('RFM input'!$I$51-'RFM input'!$I$85)-SUM($I205:K205),('RFM input'!$I$51-'RFM input'!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E205),('RFM input'!$I$51-'RFM input'!$I$85)-SUM($I205:L205),('RFM input'!$I$51-'RFM input'!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E205),('RFM input'!$I$51-'RFM input'!$I$85)-SUM($I205:M205),('RFM input'!$I$51-'RFM input'!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E205),('RFM input'!$I$51-'RFM input'!$I$85)-SUM($I205:N205),('RFM input'!$I$51-'RFM input'!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E205),('RFM input'!$I$51-'RFM input'!$I$85)-SUM($I205:O205),('RFM input'!$I$51-'RFM input'!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E205),('RFM input'!$I$51-'RFM input'!$I$85)-SUM($I205:P205),('RFM input'!$I$51-'RFM input'!$I$85)/A11taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E206),('RFM input'!$J$51-'RFM input'!$J$85)-SUM($J206:J206),('RFM input'!$J$51-'RFM input'!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E206),('RFM input'!$J$51-'RFM input'!$J$85)-SUM($J206:K206),('RFM input'!$J$51-'RFM input'!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E206),('RFM input'!$J$51-'RFM input'!$J$85)-SUM($J206:L206),('RFM input'!$J$51-'RFM input'!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E206),('RFM input'!$J$51-'RFM input'!$J$85)-SUM($J206:M206),('RFM input'!$J$51-'RFM input'!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E206),('RFM input'!$J$51-'RFM input'!$J$85)-SUM($J206:N206),('RFM input'!$J$51-'RFM input'!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E206),('RFM input'!$J$51-'RFM input'!$J$85)-SUM($J206:O206),('RFM input'!$J$51-'RFM input'!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E206),('RFM input'!$J$51-'RFM input'!$J$85)-SUM($J206:P206),('RFM input'!$J$51-'RFM input'!$J$85)/A11taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E207),('RFM input'!$K$51-'RFM input'!$K$85)-SUM($K207:K207),('RFM input'!$K$51-'RFM input'!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E207),('RFM input'!$K$51-'RFM input'!$K$85)-SUM($K207:L207),('RFM input'!$K$51-'RFM input'!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E207),('RFM input'!$K$51-'RFM input'!$K$85)-SUM($K207:M207),('RFM input'!$K$51-'RFM input'!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E207),('RFM input'!$K$51-'RFM input'!$K$85)-SUM($K207:N207),('RFM input'!$K$51-'RFM input'!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E207),('RFM input'!$K$51-'RFM input'!$K$85)-SUM($K207:O207),('RFM input'!$K$51-'RFM input'!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E207),('RFM input'!$K$51-'RFM input'!$K$85)-SUM($K207:P207),('RFM input'!$K$51-'RFM input'!$K$85)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E208),('RFM input'!$L$51-'RFM input'!$L$85)-SUM($L208:L208),('RFM input'!$L$51-'RFM input'!$L$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E208),('RFM input'!$L$51-'RFM input'!$L$85)-SUM($L208:M208),('RFM input'!$L$51-'RFM input'!$L$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E208),('RFM input'!$L$51-'RFM input'!$L$85)-SUM($L208:N208),('RFM input'!$L$51-'RFM input'!$L$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E208),('RFM input'!$L$51-'RFM input'!$L$85)-SUM($L208:O208),('RFM input'!$L$51-'RFM input'!$L$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E208),('RFM input'!$L$51-'RFM input'!$L$85)-SUM($L208:P208),('RFM input'!$L$51-'RFM input'!$L$85)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E209),('RFM input'!$M$51-'RFM input'!$M$85)-SUM($M209:M209),('RFM input'!$M$51-'RFM input'!$M$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E209),('RFM input'!$M$51-'RFM input'!$M$85)-SUM($M209:N209),('RFM input'!$M$51-'RFM input'!$M$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E209),('RFM input'!$M$51-'RFM input'!$M$85)-SUM($M209:O209),('RFM input'!$M$51-'RFM input'!$M$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E209),('RFM input'!$M$51-'RFM input'!$M$85)-SUM($M209:P209),('RFM input'!$M$51-'RFM input'!$M$85)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E210),('RFM input'!$N$51-'RFM input'!$N$85)-SUM($N210:N210),('RFM input'!$N$51-'RFM input'!$N$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E210),('RFM input'!$N$51-'RFM input'!$N$85)-SUM($N210:O210),('RFM input'!$N$51-'RFM input'!$N$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E210),('RFM input'!$N$51-'RFM input'!$N$85)-SUM($N210:P210),('RFM input'!$N$51-'RFM input'!$N$85)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E211),('RFM input'!$O$51-'RFM input'!$O$85)-SUM($O211:O211),('RFM input'!$O$51-'RFM input'!$O$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E211),('RFM input'!$O$51-'RFM input'!$O$85)-SUM($O211:P211),('RFM input'!$O$51-'RFM input'!$O$85)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E212),('RFM input'!$P$51-'RFM input'!$P$85)-SUM($P212:P212),('RFM input'!$P$51-'RFM input'!$P$85)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"-SUM(H202:H213)","v":0},{"$f":"-SUM(I202:I213)","v":0},{"$f":"IF(COUNT($H214:I214)>='RFM input'!$W$7,0, -SUM(J202:J213))","v":0},{"$f":"IF(COUNT($H214:J214)>='RFM input'!$W$7,0, -SUM(K202:K213))","v":0},{"$f":"IF(COUNT($H214:K214)>='RFM input'!$W$7,0, -SUM(L202:L213))","v":0},{"$f":"IF(COUNT($H214:L214)>='RFM input'!$W$7,0, -SUM(M202:M213)/2)","v":0},{"$f":"IF(COUNT($H214:M214)>='RFM input'!$W$7,0, -SUM(N202:N213))","v":0},{"$f":"IF(COUNT($H214:N214)>='RFM input'!$W$7,0, -SUM(O202:O213))","v":0},{"$f":"IF(COUNT($H214:O214)>='RFM input'!$W$7,0, -SUM(P202:P213))","v":0},{"$f":"IF(COUNT($H214:P214)>='RFM input'!$W$7,0, -SUM(Q202:Q213))","v":0}]
[null,{"$f":"Asset12","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F215:F215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F215:H215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F215:I215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F215:J215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F215:K215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F215:L215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F215:M215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F215:N215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F215:O215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F215:P215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:H217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:I217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:J217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:K217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:L217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:M217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:N217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:O217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E217),('RFM input'!$H$52-'RFM input'!$H$86)-SUM($H217:P217),('RFM input'!$H$52-'RFM input'!$H$86)/A12taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E218),('RFM input'!$I$52-'RFM input'!$I$86)-SUM($I218:I218),('RFM input'!$I$52-'RFM input'!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E218),('RFM input'!$I$52-'RFM input'!$I$86)-SUM($I218:J218),('RFM input'!$I$52-'RFM input'!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E218),('RFM input'!$I$52-'RFM input'!$I$86)-SUM($I218:K218),('RFM input'!$I$52-'RFM input'!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E218),('RFM input'!$I$52-'RFM input'!$I$86)-SUM($I218:L218),('RFM input'!$I$52-'RFM input'!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E218),('RFM input'!$I$52-'RFM input'!$I$86)-SUM($I218:M218),('RFM input'!$I$52-'RFM input'!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E218),('RFM input'!$I$52-'RFM input'!$I$86)-SUM($I218:N218),('RFM input'!$I$52-'RFM input'!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E218),('RFM input'!$I$52-'RFM input'!$I$86)-SUM($I218:O218),('RFM input'!$I$52-'RFM input'!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E218),('RFM input'!$I$52-'RFM input'!$I$86)-SUM($I218:P218),('RFM input'!$I$52-'RFM input'!$I$86)/A12taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E219),('RFM input'!$J$52-'RFM input'!$J$86)-SUM($J219:J219),('RFM input'!$J$52-'RFM input'!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E219),('RFM input'!$J$52-'RFM input'!$J$86)-SUM($J219:K219),('RFM input'!$J$52-'RFM input'!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E219),('RFM input'!$J$52-'RFM input'!$J$86)-SUM($J219:L219),('RFM input'!$J$52-'RFM input'!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E219),('RFM input'!$J$52-'RFM input'!$J$86)-SUM($J219:M219),('RFM input'!$J$52-'RFM input'!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E219),('RFM input'!$J$52-'RFM input'!$J$86)-SUM($J219:N219),('RFM input'!$J$52-'RFM input'!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E219),('RFM input'!$J$52-'RFM input'!$J$86)-SUM($J219:O219),('RFM input'!$J$52-'RFM input'!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E219),('RFM input'!$J$52-'RFM input'!$J$86)-SUM($J219:P219),('RFM input'!$J$52-'RFM input'!$J$86)/A12taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E220),('RFM input'!$K$52-'RFM input'!$K$86)-SUM($K220:K220),('RFM input'!$K$52-'RFM input'!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E220),('RFM input'!$K$52-'RFM input'!$K$86)-SUM($K220:L220),('RFM input'!$K$52-'RFM input'!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E220),('RFM input'!$K$52-'RFM input'!$K$86)-SUM($K220:M220),('RFM input'!$K$52-'RFM input'!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E220),('RFM input'!$K$52-'RFM input'!$K$86)-SUM($K220:N220),('RFM input'!$K$52-'RFM input'!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E220),('RFM input'!$K$52-'RFM input'!$K$86)-SUM($K220:O220),('RFM input'!$K$52-'RFM input'!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E220),('RFM input'!$K$52-'RFM input'!$K$86)-SUM($K220:P220),('RFM input'!$K$52-'RFM input'!$K$86)/A12taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E221),('RFM input'!$L$52-'RFM input'!$L$86)-SUM($L221:L221),('RFM input'!$L$52-'RFM input'!$L$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E221),('RFM input'!$L$52-'RFM input'!$L$86)-SUM($L221:M221),('RFM input'!$L$52-'RFM input'!$L$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E221),('RFM input'!$L$52-'RFM input'!$L$86)-SUM($L221:N221),('RFM input'!$L$52-'RFM input'!$L$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E221),('RFM input'!$L$52-'RFM input'!$L$86)-SUM($L221:O221),('RFM input'!$L$52-'RFM input'!$L$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E221),('RFM input'!$L$52-'RFM input'!$L$86)-SUM($L221:P221),('RFM input'!$L$52-'RFM input'!$L$86)/A12taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E222),('RFM input'!$M$52-'RFM input'!$M$86)-SUM($M222:M222),('RFM input'!$M$52-'RFM input'!$M$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E222),('RFM input'!$M$52-'RFM input'!$M$86)-SUM($M222:N222),('RFM input'!$M$52-'RFM input'!$M$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E222),('RFM input'!$M$52-'RFM input'!$M$86)-SUM($M222:O222),('RFM input'!$M$52-'RFM input'!$M$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E222),('RFM input'!$M$52-'RFM input'!$M$86)-SUM($M222:P222),('RFM input'!$M$52-'RFM input'!$M$86)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E223),('RFM input'!$N$52-'RFM input'!$N$86)-SUM($N223:N223),('RFM input'!$N$52-'RFM input'!$N$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E223),('RFM input'!$N$52-'RFM input'!$N$86)-SUM($N223:O223),('RFM input'!$N$52-'RFM input'!$N$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E223),('RFM input'!$N$52-'RFM input'!$N$86)-SUM($N223:P223),('RFM input'!$N$52-'RFM input'!$N$86)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E224),('RFM input'!$O$52-'RFM input'!$O$86)-SUM($O224:O224),('RFM input'!$O$52-'RFM input'!$O$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E224),('RFM input'!$O$52-'RFM input'!$O$86)-SUM($O224:P224),('RFM input'!$O$52-'RFM input'!$O$86)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E225),('RFM input'!$P$52-'RFM input'!$P$86)-SUM($P225:P225),('RFM input'!$P$52-'RFM input'!$P$86)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"-SUM(H215:H226)","v":0},{"$f":"-SUM(I215:I226)","v":0},{"$f":"IF(COUNT($H227:I227)>='RFM input'!$W$7,0, -SUM(J215:J226))","v":0},{"$f":"IF(COUNT($H227:J227)>='RFM input'!$W$7,0, -SUM(K215:K226))","v":0},{"$f":"IF(COUNT($H227:K227)>='RFM input'!$W$7,0, -SUM(L215:L226))","v":0},{"$f":"IF(COUNT($H227:L227)>='RFM input'!$W$7,0, -SUM(M215:M226)/2)","v":0},{"$f":"IF(COUNT($H227:M227)>='RFM input'!$W$7,0, -SUM(N215:N226))","v":0},{"$f":"IF(COUNT($H227:N227)>='RFM input'!$W$7,0, -SUM(O215:O226))","v":0},{"$f":"IF(COUNT($H227:O227)>='RFM input'!$W$7,0, -SUM(P215:P226))","v":0},{"$f":"IF(COUNT($H227:P227)>='RFM input'!$W$7,0, -SUM(Q215:Q226))","v":0}]
[null,{"$f":"Asset13","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F228:F228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F228:H228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F228:I228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F228:J228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F228:K228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F228:L228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F228:M228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F228:N228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F228:O228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F228:P228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:H230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:I230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:J230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:K230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:L230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:M230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:N230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:O230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E230),('RFM input'!$H$53-'RFM input'!$H$87)-SUM($H230:P230),('RFM input'!$H$53-'RFM input'!$H$87)/A13taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E231),('RFM input'!$I$53-'RFM input'!$I$87)-SUM($I231:I231),('RFM input'!$I$53-'RFM input'!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E231),('RFM input'!$I$53-'RFM input'!$I$87)-SUM($I231:J231),('RFM input'!$I$53-'RFM input'!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E231),('RFM input'!$I$53-'RFM input'!$I$87)-SUM($I231:K231),('RFM input'!$I$53-'RFM input'!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E231),('RFM input'!$I$53-'RFM input'!$I$87)-SUM($I231:L231),('RFM input'!$I$53-'RFM input'!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E231),('RFM input'!$I$53-'RFM input'!$I$87)-SUM($I231:M231),('RFM input'!$I$53-'RFM input'!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E231),('RFM input'!$I$53-'RFM input'!$I$87)-SUM($I231:N231),('RFM input'!$I$53-'RFM input'!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E231),('RFM input'!$I$53-'RFM input'!$I$87)-SUM($I231:O231),('RFM input'!$I$53-'RFM input'!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E231),('RFM input'!$I$53-'RFM input'!$I$87)-SUM($I231:P231),('RFM input'!$I$53-'RFM input'!$I$87)/A13taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E232),('RFM input'!$J$53-'RFM input'!$J$87)-SUM($J232:J232),('RFM input'!$J$53-'RFM input'!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E232),('RFM input'!$J$53-'RFM input'!$J$87)-SUM($J232:K232),('RFM input'!$J$53-'RFM input'!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E232),('RFM input'!$J$53-'RFM input'!$J$87)-SUM($J232:L232),('RFM input'!$J$53-'RFM input'!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E232),('RFM input'!$J$53-'RFM input'!$J$87)-SUM($J232:M232),('RFM input'!$J$53-'RFM input'!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E232),('RFM input'!$J$53-'RFM input'!$J$87)-SUM($J232:N232),('RFM input'!$J$53-'RFM input'!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E232),('RFM input'!$J$53-'RFM input'!$J$87)-SUM($J232:O232),('RFM input'!$J$53-'RFM input'!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E232),('RFM input'!$J$53-'RFM input'!$J$87)-SUM($J232:P232),('RFM input'!$J$53-'RFM input'!$J$87)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E233),('RFM input'!$K$53-'RFM input'!$K$87)-SUM($K233:K233),('RFM input'!$K$53-'RFM input'!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E233),('RFM input'!$K$53-'RFM input'!$K$87)-SUM($K233:L233),('RFM input'!$K$53-'RFM input'!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E233),('RFM input'!$K$53-'RFM input'!$K$87)-SUM($K233:M233),('RFM input'!$K$53-'RFM input'!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E233),('RFM input'!$K$53-'RFM input'!$K$87)-SUM($K233:N233),('RFM input'!$K$53-'RFM input'!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E233),('RFM input'!$K$53-'RFM input'!$K$87)-SUM($K233:O233),('RFM input'!$K$53-'RFM input'!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E233),('RFM input'!$K$53-'RFM input'!$K$87)-SUM($K233:P233),('RFM input'!$K$53-'RFM input'!$K$87)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E234),('RFM input'!$L$53-'RFM input'!$L$87)-SUM($L234:L234),('RFM input'!$L$53-'RFM input'!$L$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E234),('RFM input'!$L$53-'RFM input'!$L$87)-SUM($L234:M234),('RFM input'!$L$53-'RFM input'!$L$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E234),('RFM input'!$L$53-'RFM input'!$L$87)-SUM($L234:N234),('RFM input'!$L$53-'RFM input'!$L$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E234),('RFM input'!$L$53-'RFM input'!$L$87)-SUM($L234:O234),('RFM input'!$L$53-'RFM input'!$L$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E234),('RFM input'!$L$53-'RFM input'!$L$87)-SUM($L234:P234),('RFM input'!$L$53-'RFM input'!$L$87)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E235),('RFM input'!$M$53-'RFM input'!$M$87)-SUM($M235:M235),('RFM input'!$M$53-'RFM input'!$M$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E235),('RFM input'!$M$53-'RFM input'!$M$87)-SUM($M235:N235),('RFM input'!$M$53-'RFM input'!$M$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E235),('RFM input'!$M$53-'RFM input'!$M$87)-SUM($M235:O235),('RFM input'!$M$53-'RFM input'!$M$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E235),('RFM input'!$M$53-'RFM input'!$M$87)-SUM($M235:P235),('RFM input'!$M$53-'RFM input'!$M$87)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E236),('RFM input'!$N$53-'RFM input'!$N$87)-SUM($N236:N236),('RFM input'!$N$53-'RFM input'!$N$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E236),('RFM input'!$N$53-'RFM input'!$N$87)-SUM($N236:O236),('RFM input'!$N$53-'RFM input'!$N$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E236),('RFM input'!$N$53-'RFM input'!$N$87)-SUM($N236:P236),('RFM input'!$N$53-'RFM input'!$N$87)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E237),('RFM input'!$O$53-'RFM input'!$O$87)-SUM($O237:O237),('RFM input'!$O$53-'RFM input'!$O$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E237),('RFM input'!$O$53-'RFM input'!$O$87)-SUM($O237:P237),('RFM input'!$O$53-'RFM input'!$O$87)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E238),('RFM input'!$P$53-'RFM input'!$P$87)-SUM($P238:P238),('RFM input'!$P$53-'RFM input'!$P$87)/A13taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"-SUM(H228:H239)","v":0},{"$f":"-SUM(I228:I239)","v":0},{"$f":"IF(COUNT($H240:I240)>='RFM input'!$W$7,0, -SUM(J228:J239))","v":0},{"$f":"IF(COUNT($H240:J240)>='RFM input'!$W$7,0, -SUM(K228:K239))","v":0},{"$f":"IF(COUNT($H240:K240)>='RFM input'!$W$7,0, -SUM(L228:L239))","v":0},{"$f":"IF(COUNT($H240:L240)>='RFM input'!$W$7,0, -SUM(M228:M239)/2)","v":0},{"$f":"IF(COUNT($H240:M240)>='RFM input'!$W$7,0, -SUM(N228:N239))","v":0},{"$f":"IF(COUNT($H240:N240)>='RFM input'!$W$7,0, -SUM(O228:O239))","v":0},{"$f":"IF(COUNT($H240:O240)>='RFM input'!$W$7,0, -SUM(P228:P239))","v":0},{"$f":"IF(COUNT($H240:P240)>='RFM input'!$W$7,0, -SUM(Q228:Q239))","v":0}]
[null,{"$f":"Asset14","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F241:F241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F241:H241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F241:I241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F241:J241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F241:K241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F241:L241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F241:M241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F241:N241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F241:O241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F241:P241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:H243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:I243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:J243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:K243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:L243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:M243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:N243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:O243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E243),('RFM input'!$H$54-'RFM input'!$H$88)-SUM($H243:P243),('RFM input'!$H$54-'RFM input'!$H$88)/A14taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E244),('RFM input'!$I$54-'RFM input'!$I$88)-SUM($I244:I244),('RFM input'!$I$54-'RFM input'!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E244),('RFM input'!$I$54-'RFM input'!$I$88)-SUM($I244:J244),('RFM input'!$I$54-'RFM input'!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E244),('RFM input'!$I$54-'RFM input'!$I$88)-SUM($I244:K244),('RFM input'!$I$54-'RFM input'!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E244),('RFM input'!$I$54-'RFM input'!$I$88)-SUM($I244:L244),('RFM input'!$I$54-'RFM input'!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E244),('RFM input'!$I$54-'RFM input'!$I$88)-SUM($I244:M244),('RFM input'!$I$54-'RFM input'!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E244),('RFM input'!$I$54-'RFM input'!$I$88)-SUM($I244:N244),('RFM input'!$I$54-'RFM input'!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E244),('RFM input'!$I$54-'RFM input'!$I$88)-SUM($I244:O244),('RFM input'!$I$54-'RFM input'!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E244),('RFM input'!$I$54-'RFM input'!$I$88)-SUM($I244:P244),('RFM input'!$I$54-'RFM input'!$I$88)/A14taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E245),('RFM input'!$J$54-'RFM input'!$J$88)-SUM($J245:J245),('RFM input'!$J$54-'RFM input'!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E245),('RFM input'!$J$54-'RFM input'!$J$88)-SUM($J245:K245),('RFM input'!$J$54-'RFM input'!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E245),('RFM input'!$J$54-'RFM input'!$J$88)-SUM($J245:L245),('RFM input'!$J$54-'RFM input'!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E245),('RFM input'!$J$54-'RFM input'!$J$88)-SUM($J245:M245),('RFM input'!$J$54-'RFM input'!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E245),('RFM input'!$J$54-'RFM input'!$J$88)-SUM($J245:N245),('RFM input'!$J$54-'RFM input'!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E245),('RFM input'!$J$54-'RFM input'!$J$88)-SUM($J245:O245),('RFM input'!$J$54-'RFM input'!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E245),('RFM input'!$J$54-'RFM input'!$J$88)-SUM($J245:P245),('RFM input'!$J$54-'RFM input'!$J$88)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E246),('RFM input'!$K$54-'RFM input'!$K$88)-SUM($K246:K246),('RFM input'!$K$54-'RFM input'!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E246),('RFM input'!$K$54-'RFM input'!$K$88)-SUM($K246:L246),('RFM input'!$K$54-'RFM input'!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E246),('RFM input'!$K$54-'RFM input'!$K$88)-SUM($K246:M246),('RFM input'!$K$54-'RFM input'!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E246),('RFM input'!$K$54-'RFM input'!$K$88)-SUM($K246:N246),('RFM input'!$K$54-'RFM input'!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E246),('RFM input'!$K$54-'RFM input'!$K$88)-SUM($K246:O246),('RFM input'!$K$54-'RFM input'!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E246),('RFM input'!$K$54-'RFM input'!$K$88)-SUM($K246:P246),('RFM input'!$K$54-'RFM input'!$K$88)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E247),('RFM input'!$L$54-'RFM input'!$L$88)-SUM($L247:L247),('RFM input'!$L$54-'RFM input'!$L$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E247),('RFM input'!$L$54-'RFM input'!$L$88)-SUM($L247:M247),('RFM input'!$L$54-'RFM input'!$L$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E247),('RFM input'!$L$54-'RFM input'!$L$88)-SUM($L247:N247),('RFM input'!$L$54-'RFM input'!$L$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E247),('RFM input'!$L$54-'RFM input'!$L$88)-SUM($L247:O247),('RFM input'!$L$54-'RFM input'!$L$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E247),('RFM input'!$L$54-'RFM input'!$L$88)-SUM($L247:P247),('RFM input'!$L$54-'RFM input'!$L$88)/A14taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E248),('RFM input'!$M$54-'RFM input'!$M$88)-SUM($M248:M248),('RFM input'!$M$54-'RFM input'!$M$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E248),('RFM input'!$M$54-'RFM input'!$M$88)-SUM($M248:N248),('RFM input'!$M$54-'RFM input'!$M$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E248),('RFM input'!$M$54-'RFM input'!$M$88)-SUM($M248:O248),('RFM input'!$M$54-'RFM input'!$M$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E248),('RFM input'!$M$54-'RFM input'!$M$88)-SUM($M248:P248),('RFM input'!$M$54-'RFM input'!$M$88)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E249),('RFM input'!$N$54-'RFM input'!$N$88)-SUM($N249:N249),('RFM input'!$N$54-'RFM input'!$N$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E249),('RFM input'!$N$54-'RFM input'!$N$88)-SUM($N249:O249),('RFM input'!$N$54-'RFM input'!$N$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E249),('RFM input'!$N$54-'RFM input'!$N$88)-SUM($N249:P249),('RFM input'!$N$54-'RFM input'!$N$88)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E250),('RFM input'!$O$54-'RFM input'!$O$88)-SUM($O250:O250),('RFM input'!$O$54-'RFM input'!$O$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E250),('RFM input'!$O$54-'RFM input'!$O$88)-SUM($O250:P250),('RFM input'!$O$54-'RFM input'!$O$88)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E251),('RFM input'!$P$54-'RFM input'!$P$88)-SUM($P251:P251),('RFM input'!$P$54-'RFM input'!$P$88)/A14taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"-SUM(H241:H252)","v":0},{"$f":"-SUM(I241:I252)","v":0},{"$f":"IF(COUNT($H253:I253)>='RFM input'!$W$7,0, -SUM(J241:J252))","v":0},{"$f":"IF(COUNT($H253:J253)>='RFM input'!$W$7,0, -SUM(K241:K252))","v":0},{"$f":"IF(COUNT($H253:K253)>='RFM input'!$W$7,0, -SUM(L241:L252))","v":0},{"$f":"IF(COUNT($H253:L253)>='RFM input'!$W$7,0, -SUM(M241:M252)/2)","v":0},{"$f":"IF(COUNT($H253:M253)>='RFM input'!$W$7,0, -SUM(N241:N252))","v":0},{"$f":"IF(COUNT($H253:N253)>='RFM input'!$W$7,0, -SUM(O241:O252))","v":0},{"$f":"IF(COUNT($H253:O253)>='RFM input'!$W$7,0, -SUM(P241:P252))","v":0},{"$f":"IF(COUNT($H253:P253)>='RFM input'!$W$7,0, -SUM(Q241:Q252))","v":0}]
[null,{"$f":"Asset15","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F254:F254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F254:H254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F254:I254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F254:J254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F254:K254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F254:L254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F254:M254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F254:N254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F254:O254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F254:P254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:H256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:I256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:J256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:K256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:L256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:M256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:N256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:O256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E256),('RFM input'!$H$55-'RFM input'!$H$89)-SUM($H256:P256),('RFM input'!$H$55-'RFM input'!$H$89)/A15taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E257),('RFM input'!$I$55-'RFM input'!$I$89)-SUM($I257:I257),('RFM input'!$I$55-'RFM input'!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E257),('RFM input'!$I$55-'RFM input'!$I$89)-SUM($I257:J257),('RFM input'!$I$55-'RFM input'!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E257),('RFM input'!$I$55-'RFM input'!$I$89)-SUM($I257:K257),('RFM input'!$I$55-'RFM input'!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E257),('RFM input'!$I$55-'RFM input'!$I$89)-SUM($I257:L257),('RFM input'!$I$55-'RFM input'!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E257),('RFM input'!$I$55-'RFM input'!$I$89)-SUM($I257:M257),('RFM input'!$I$55-'RFM input'!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E257),('RFM input'!$I$55-'RFM input'!$I$89)-SUM($I257:N257),('RFM input'!$I$55-'RFM input'!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E257),('RFM input'!$I$55-'RFM input'!$I$89)-SUM($I257:O257),('RFM input'!$I$55-'RFM input'!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E257),('RFM input'!$I$55-'RFM input'!$I$89)-SUM($I257:P257),('RFM input'!$I$55-'RFM input'!$I$89)/A15taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E258),('RFM input'!$J$55-'RFM input'!$J$89)-SUM($J258:J258),('RFM input'!$J$55-'RFM input'!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E258),('RFM input'!$J$55-'RFM input'!$J$89)-SUM($J258:K258),('RFM input'!$J$55-'RFM input'!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E258),('RFM input'!$J$55-'RFM input'!$J$89)-SUM($J258:L258),('RFM input'!$J$55-'RFM input'!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E258),('RFM input'!$J$55-'RFM input'!$J$89)-SUM($J258:M258),('RFM input'!$J$55-'RFM input'!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E258),('RFM input'!$J$55-'RFM input'!$J$89)-SUM($J258:N258),('RFM input'!$J$55-'RFM input'!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E258),('RFM input'!$J$55-'RFM input'!$J$89)-SUM($J258:O258),('RFM input'!$J$55-'RFM input'!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E258),('RFM input'!$J$55-'RFM input'!$J$89)-SUM($J258:P258),('RFM input'!$J$55-'RFM input'!$J$89)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E259),('RFM input'!$K$55-'RFM input'!$K$89)-SUM($K259:K259),('RFM input'!$K$55-'RFM input'!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E259),('RFM input'!$K$55-'RFM input'!$K$89)-SUM($K259:L259),('RFM input'!$K$55-'RFM input'!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E259),('RFM input'!$K$55-'RFM input'!$K$89)-SUM($K259:M259),('RFM input'!$K$55-'RFM input'!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E259),('RFM input'!$K$55-'RFM input'!$K$89)-SUM($K259:N259),('RFM input'!$K$55-'RFM input'!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E259),('RFM input'!$K$55-'RFM input'!$K$89)-SUM($K259:O259),('RFM input'!$K$55-'RFM input'!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E259),('RFM input'!$K$55-'RFM input'!$K$89)-SUM($K259:P259),('RFM input'!$K$55-'RFM input'!$K$89)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E260),('RFM input'!$L$55-'RFM input'!$L$89)-SUM($L260:L260),('RFM input'!$L$55-'RFM input'!$L$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E260),('RFM input'!$L$55-'RFM input'!$L$89)-SUM($L260:M260),('RFM input'!$L$55-'RFM input'!$L$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E260),('RFM input'!$L$55-'RFM input'!$L$89)-SUM($L260:N260),('RFM input'!$L$55-'RFM input'!$L$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E260),('RFM input'!$L$55-'RFM input'!$L$89)-SUM($L260:O260),('RFM input'!$L$55-'RFM input'!$L$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E260),('RFM input'!$L$55-'RFM input'!$L$89)-SUM($L260:P260),('RFM input'!$L$55-'RFM input'!$L$89)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E261),('RFM input'!$M$55-'RFM input'!$M$89)-SUM($M261:M261),('RFM input'!$M$55-'RFM input'!$M$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E261),('RFM input'!$M$55-'RFM input'!$M$89)-SUM($M261:N261),('RFM input'!$M$55-'RFM input'!$M$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E261),('RFM input'!$M$55-'RFM input'!$M$89)-SUM($M261:O261),('RFM input'!$M$55-'RFM input'!$M$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E261),('RFM input'!$M$55-'RFM input'!$M$89)-SUM($M261:P261),('RFM input'!$M$55-'RFM input'!$M$89)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E262),('RFM input'!$N$55-'RFM input'!$N$89)-SUM($N262:N262),('RFM input'!$N$55-'RFM input'!$N$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E262),('RFM input'!$N$55-'RFM input'!$N$89)-SUM($N262:O262),('RFM input'!$N$55-'RFM input'!$N$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E262),('RFM input'!$N$55-'RFM input'!$N$89)-SUM($N262:P262),('RFM input'!$N$55-'RFM input'!$N$89)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E263),('RFM input'!$O$55-'RFM input'!$O$89)-SUM($O263:O263),('RFM input'!$O$55-'RFM input'!$O$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E263),('RFM input'!$O$55-'RFM input'!$O$89)-SUM($O263:P263),('RFM input'!$O$55-'RFM input'!$O$89)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E264),('RFM input'!$P$55-'RFM input'!$P$89)-SUM($P264:P264),('RFM input'!$P$55-'RFM input'!$P$89)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"-SUM(H254:H265)","v":0},{"$f":"-SUM(I254:I265)","v":0},{"$f":"IF(COUNT($H266:I266)>='RFM input'!$W$7,0, -SUM(J254:J265))","v":0},{"$f":"IF(COUNT($H266:J266)>='RFM input'!$W$7,0, -SUM(K254:K265))","v":0},{"$f":"IF(COUNT($H266:K266)>='RFM input'!$W$7,0, -SUM(L254:L265))","v":0},{"$f":"IF(COUNT($H266:L266)>='RFM input'!$W$7,0, -SUM(M254:M265)/2)","v":0},{"$f":"IF(COUNT($H266:M266)>='RFM input'!$W$7,0, -SUM(N254:N265))","v":0},{"$f":"IF(COUNT($H266:N266)>='RFM input'!$W$7,0, -SUM(O254:O265))","v":0},{"$f":"IF(COUNT($H266:O266)>='RFM input'!$W$7,0, -SUM(P254:P265))","v":0},{"$f":"IF(COUNT($H266:P266)>='RFM input'!$W$7,0, -SUM(Q254:Q265))","v":0}]
[null,{"$f":"Asset16","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F267:F267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F267:H267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F267:I267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F267:J267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F267:K267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F267:L267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F267:M267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F267:N267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F267:O267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F267:P267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:H269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:I269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:J269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:K269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:L269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:M269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:N269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:O269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E269),('RFM input'!$H$56-'RFM input'!$H$90)-SUM($H269:P269),('RFM input'!$H$56-'RFM input'!$H$90)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E270),('RFM input'!$I$56-'RFM input'!$I$90)-SUM($I270:I270),('RFM input'!$I$56-'RFM input'!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E270),('RFM input'!$I$56-'RFM input'!$I$90)-SUM($I270:J270),('RFM input'!$I$56-'RFM input'!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E270),('RFM input'!$I$56-'RFM input'!$I$90)-SUM($I270:K270),('RFM input'!$I$56-'RFM input'!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E270),('RFM input'!$I$56-'RFM input'!$I$90)-SUM($I270:L270),('RFM input'!$I$56-'RFM input'!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E270),('RFM input'!$I$56-'RFM input'!$I$90)-SUM($I270:M270),('RFM input'!$I$56-'RFM input'!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E270),('RFM input'!$I$56-'RFM input'!$I$90)-SUM($I270:N270),('RFM input'!$I$56-'RFM input'!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E270),('RFM input'!$I$56-'RFM input'!$I$90)-SUM($I270:O270),('RFM input'!$I$56-'RFM input'!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E270),('RFM input'!$I$56-'RFM input'!$I$90)-SUM($I270:P270),('RFM input'!$I$56-'RFM input'!$I$90)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E271),('RFM input'!$J$56-'RFM input'!$J$90)-SUM($J271:J271),('RFM input'!$J$56-'RFM input'!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E271),('RFM input'!$J$56-'RFM input'!$J$90)-SUM($J271:K271),('RFM input'!$J$56-'RFM input'!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E271),('RFM input'!$J$56-'RFM input'!$J$90)-SUM($J271:L271),('RFM input'!$J$56-'RFM input'!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E271),('RFM input'!$J$56-'RFM input'!$J$90)-SUM($J271:M271),('RFM input'!$J$56-'RFM input'!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E271),('RFM input'!$J$56-'RFM input'!$J$90)-SUM($J271:N271),('RFM input'!$J$56-'RFM input'!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E271),('RFM input'!$J$56-'RFM input'!$J$90)-SUM($J271:O271),('RFM input'!$J$56-'RFM input'!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E271),('RFM input'!$J$56-'RFM input'!$J$90)-SUM($J271:P271),('RFM input'!$J$56-'RFM input'!$J$90)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E272),('RFM input'!$K$56-'RFM input'!$K$90)-SUM($K272:K272),('RFM input'!$K$56-'RFM input'!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E272),('RFM input'!$K$56-'RFM input'!$K$90)-SUM($K272:L272),('RFM input'!$K$56-'RFM input'!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E272),('RFM input'!$K$56-'RFM input'!$K$90)-SUM($K272:M272),('RFM input'!$K$56-'RFM input'!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E272),('RFM input'!$K$56-'RFM input'!$K$90)-SUM($K272:N272),('RFM input'!$K$56-'RFM input'!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E272),('RFM input'!$K$56-'RFM input'!$K$90)-SUM($K272:O272),('RFM input'!$K$56-'RFM input'!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E272),('RFM input'!$K$56-'RFM input'!$K$90)-SUM($K272:P272),('RFM input'!$K$56-'RFM input'!$K$90)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E273),('RFM input'!$L$56-'RFM input'!$L$90)-SUM($L273:L273),('RFM input'!$L$56-'RFM input'!$L$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E273),('RFM input'!$L$56-'RFM input'!$L$90)-SUM($L273:M273),('RFM input'!$L$56-'RFM input'!$L$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E273),('RFM input'!$L$56-'RFM input'!$L$90)-SUM($L273:N273),('RFM input'!$L$56-'RFM input'!$L$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E273),('RFM input'!$L$56-'RFM input'!$L$90)-SUM($L273:O273),('RFM input'!$L$56-'RFM input'!$L$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E273),('RFM input'!$L$56-'RFM input'!$L$90)-SUM($L273:P273),('RFM input'!$L$56-'RFM input'!$L$90)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E274),('RFM input'!$M$56-'RFM input'!$M$90)-SUM($M274:M274),('RFM input'!$M$56-'RFM input'!$M$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E274),('RFM input'!$M$56-'RFM input'!$M$90)-SUM($M274:N274),('RFM input'!$M$56-'RFM input'!$M$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E274),('RFM input'!$M$56-'RFM input'!$M$90)-SUM($M274:O274),('RFM input'!$M$56-'RFM input'!$M$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E274),('RFM input'!$M$56-'RFM input'!$M$90)-SUM($M274:P274),('RFM input'!$M$56-'RFM input'!$M$90)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E275),('RFM input'!$N$56-'RFM input'!$N$90)-SUM($N275:N275),('RFM input'!$N$56-'RFM input'!$N$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E275),('RFM input'!$N$56-'RFM input'!$N$90)-SUM($N275:O275),('RFM input'!$N$56-'RFM input'!$N$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E275),('RFM input'!$N$56-'RFM input'!$N$90)-SUM($N275:P275),('RFM input'!$N$56-'RFM input'!$N$90)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E276),('RFM input'!$O$56-'RFM input'!$O$90)-SUM($O276:O276),('RFM input'!$O$56-'RFM input'!$O$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E276),('RFM input'!$O$56-'RFM input'!$O$90)-SUM($O276:P276),('RFM input'!$O$56-'RFM input'!$O$90)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E277),('RFM input'!$P$56-'RFM input'!$P$90)-SUM($P277:P277),('RFM input'!$P$56-'RFM input'!$P$90)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"-SUM(H267:H278)","v":0},{"$f":"-SUM(I267:I278)","v":0},{"$f":"IF(COUNT($H279:I279)>='RFM input'!$W$7,0, -SUM(J267:J278))","v":0},{"$f":"IF(COUNT($H279:J279)>='RFM input'!$W$7,0, -SUM(K267:K278))","v":0},{"$f":"IF(COUNT($H279:K279)>='RFM input'!$W$7,0, -SUM(L267:L278))","v":0},{"$f":"IF(COUNT($H279:L279)>='RFM input'!$W$7,0, -SUM(M267:M278)/2)","v":0},{"$f":"IF(COUNT($H279:M279)>='RFM input'!$W$7,0, -SUM(N267:N278))","v":0},{"$f":"IF(COUNT($H279:N279)>='RFM input'!$W$7,0, -SUM(O267:O278))","v":0},{"$f":"IF(COUNT($H279:O279)>='RFM input'!$W$7,0, -SUM(P267:P278))","v":0},{"$f":"IF(COUNT($H279:P279)>='RFM input'!$W$7,0, -SUM(Q267:Q278))","v":0}]
[null,{"$f":"Asset17","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F280:F280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F280:H280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F280:I280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F280:J280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F280:K280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F280:L280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F280:M280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F280:N280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F280:O280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F280:P280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:H282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:I282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:J282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:K282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:L282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:M282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:N282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:O282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E282),('RFM input'!$H$57-'RFM input'!$H$91)-SUM($H282:P282),('RFM input'!$H$57-'RFM input'!$H$91)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E283),('RFM input'!$I$57-'RFM input'!$I$91)-SUM($I283:I283),('RFM input'!$I$57-'RFM input'!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E283),('RFM input'!$I$57-'RFM input'!$I$91)-SUM($I283:J283),('RFM input'!$I$57-'RFM input'!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E283),('RFM input'!$I$57-'RFM input'!$I$91)-SUM($I283:K283),('RFM input'!$I$57-'RFM input'!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E283),('RFM input'!$I$57-'RFM input'!$I$91)-SUM($I283:L283),('RFM input'!$I$57-'RFM input'!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E283),('RFM input'!$I$57-'RFM input'!$I$91)-SUM($I283:M283),('RFM input'!$I$57-'RFM input'!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E283),('RFM input'!$I$57-'RFM input'!$I$91)-SUM($I283:N283),('RFM input'!$I$57-'RFM input'!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E283),('RFM input'!$I$57-'RFM input'!$I$91)-SUM($I283:O283),('RFM input'!$I$57-'RFM input'!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E283),('RFM input'!$I$57-'RFM input'!$I$91)-SUM($I283:P283),('RFM input'!$I$57-'RFM input'!$I$91)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E284),('RFM input'!$J$57-'RFM input'!$J$91)-SUM($J284:J284),('RFM input'!$J$57-'RFM input'!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E284),('RFM input'!$J$57-'RFM input'!$J$91)-SUM($J284:K284),('RFM input'!$J$57-'RFM input'!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E284),('RFM input'!$J$57-'RFM input'!$J$91)-SUM($J284:L284),('RFM input'!$J$57-'RFM input'!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E284),('RFM input'!$J$57-'RFM input'!$J$91)-SUM($J284:M284),('RFM input'!$J$57-'RFM input'!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E284),('RFM input'!$J$57-'RFM input'!$J$91)-SUM($J284:N284),('RFM input'!$J$57-'RFM input'!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E284),('RFM input'!$J$57-'RFM input'!$J$91)-SUM($J284:O284),('RFM input'!$J$57-'RFM input'!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E284),('RFM input'!$J$57-'RFM input'!$J$91)-SUM($J284:P284),('RFM input'!$J$57-'RFM input'!$J$91)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E285),('RFM input'!$K$57-'RFM input'!$K$91)-SUM($K285:K285),('RFM input'!$K$57-'RFM input'!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E285),('RFM input'!$K$57-'RFM input'!$K$91)-SUM($K285:L285),('RFM input'!$K$57-'RFM input'!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E285),('RFM input'!$K$57-'RFM input'!$K$91)-SUM($K285:M285),('RFM input'!$K$57-'RFM input'!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E285),('RFM input'!$K$57-'RFM input'!$K$91)-SUM($K285:N285),('RFM input'!$K$57-'RFM input'!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E285),('RFM input'!$K$57-'RFM input'!$K$91)-SUM($K285:O285),('RFM input'!$K$57-'RFM input'!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E285),('RFM input'!$K$57-'RFM input'!$K$91)-SUM($K285:P285),('RFM input'!$K$57-'RFM input'!$K$91)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E286),('RFM input'!$L$57-'RFM input'!$L$91)-SUM($L286:L286),('RFM input'!$L$57-'RFM input'!$L$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E286),('RFM input'!$L$57-'RFM input'!$L$91)-SUM($L286:M286),('RFM input'!$L$57-'RFM input'!$L$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E286),('RFM input'!$L$57-'RFM input'!$L$91)-SUM($L286:N286),('RFM input'!$L$57-'RFM input'!$L$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E286),('RFM input'!$L$57-'RFM input'!$L$91)-SUM($L286:O286),('RFM input'!$L$57-'RFM input'!$L$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E286),('RFM input'!$L$57-'RFM input'!$L$91)-SUM($L286:P286),('RFM input'!$L$57-'RFM input'!$L$91)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E287),('RFM input'!$M$57-'RFM input'!$M$91)-SUM($M287:M287),('RFM input'!$M$57-'RFM input'!$M$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E287),('RFM input'!$M$57-'RFM input'!$M$91)-SUM($M287:N287),('RFM input'!$M$57-'RFM input'!$M$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E287),('RFM input'!$M$57-'RFM input'!$M$91)-SUM($M287:O287),('RFM input'!$M$57-'RFM input'!$M$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E287),('RFM input'!$M$57-'RFM input'!$M$91)-SUM($M287:P287),('RFM input'!$M$57-'RFM input'!$M$91)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E288),('RFM input'!$N$57-'RFM input'!$N$91)-SUM($N288:N288),('RFM input'!$N$57-'RFM input'!$N$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E288),('RFM input'!$N$57-'RFM input'!$N$91)-SUM($N288:O288),('RFM input'!$N$57-'RFM input'!$N$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E288),('RFM input'!$N$57-'RFM input'!$N$91)-SUM($N288:P288),('RFM input'!$N$57-'RFM input'!$N$91)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E289),('RFM input'!$O$57-'RFM input'!$O$91)-SUM($O289:O289),('RFM input'!$O$57-'RFM input'!$O$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E289),('RFM input'!$O$57-'RFM input'!$O$91)-SUM($O289:P289),('RFM input'!$O$57-'RFM input'!$O$91)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E290),('RFM input'!$P$57-'RFM input'!$P$91)-SUM($P290:P290),('RFM input'!$P$57-'RFM input'!$P$91)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"-SUM(H280:H291)","v":0},{"$f":"-SUM(I280:I291)","v":0},{"$f":"IF(COUNT($H292:I292)>='RFM input'!$W$7,0, -SUM(J280:J291))","v":0},{"$f":"IF(COUNT($H292:J292)>='RFM input'!$W$7,0, -SUM(K280:K291))","v":0},{"$f":"IF(COUNT($H292:K292)>='RFM input'!$W$7,0, -SUM(L280:L291))","v":0},{"$f":"IF(COUNT($H292:L292)>='RFM input'!$W$7,0, -SUM(M280:M291)/2)","v":0},{"$f":"IF(COUNT($H292:M292)>='RFM input'!$W$7,0, -SUM(N280:N291))","v":0},{"$f":"IF(COUNT($H292:N292)>='RFM input'!$W$7,0, -SUM(O280:O291))","v":0},{"$f":"IF(COUNT($H292:O292)>='RFM input'!$W$7,0, -SUM(P280:P291))","v":0},{"$f":"IF(COUNT($H292:P292)>='RFM input'!$W$7,0, -SUM(Q280:Q291))","v":0}]
[null,{"$f":"Asset18","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F293:F293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F293:H293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F293:I293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F293:J293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F293:K293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F293:L293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F293:M293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F293:N293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F293:O293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F293:P293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:H295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:I295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:J295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:K295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:L295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:M295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:N295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:O295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E295),('RFM input'!$H$58-'RFM input'!$H$92)-SUM($H295:P295),('RFM input'!$H$58-'RFM input'!$H$92)/A18taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E296),('RFM input'!$I$58-'RFM input'!$I$92)-SUM($I296:I296),('RFM input'!$I$58-'RFM input'!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E296),('RFM input'!$I$58-'RFM input'!$I$92)-SUM($I296:J296),('RFM input'!$I$58-'RFM input'!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E296),('RFM input'!$I$58-'RFM input'!$I$92)-SUM($I296:K296),('RFM input'!$I$58-'RFM input'!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E296),('RFM input'!$I$58-'RFM input'!$I$92)-SUM($I296:L296),('RFM input'!$I$58-'RFM input'!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E296),('RFM input'!$I$58-'RFM input'!$I$92)-SUM($I296:M296),('RFM input'!$I$58-'RFM input'!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E296),('RFM input'!$I$58-'RFM input'!$I$92)-SUM($I296:N296),('RFM input'!$I$58-'RFM input'!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E296),('RFM input'!$I$58-'RFM input'!$I$92)-SUM($I296:O296),('RFM input'!$I$58-'RFM input'!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E296),('RFM input'!$I$58-'RFM input'!$I$92)-SUM($I296:P296),('RFM input'!$I$58-'RFM input'!$I$92)/A18taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E297),('RFM input'!$J$58-'RFM input'!$J$92)-SUM($J297:J297),('RFM input'!$J$58-'RFM input'!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E297),('RFM input'!$J$58-'RFM input'!$J$92)-SUM($J297:K297),('RFM input'!$J$58-'RFM input'!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E297),('RFM input'!$J$58-'RFM input'!$J$92)-SUM($J297:L297),('RFM input'!$J$58-'RFM input'!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E297),('RFM input'!$J$58-'RFM input'!$J$92)-SUM($J297:M297),('RFM input'!$J$58-'RFM input'!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E297),('RFM input'!$J$58-'RFM input'!$J$92)-SUM($J297:N297),('RFM input'!$J$58-'RFM input'!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E297),('RFM input'!$J$58-'RFM input'!$J$92)-SUM($J297:O297),('RFM input'!$J$58-'RFM input'!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E297),('RFM input'!$J$58-'RFM input'!$J$92)-SUM($J297:P297),('RFM input'!$J$58-'RFM input'!$J$92)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E298),('RFM input'!$K$58-'RFM input'!$K$92)-SUM($K298:K298),('RFM input'!$K$58-'RFM input'!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E298),('RFM input'!$K$58-'RFM input'!$K$92)-SUM($K298:L298),('RFM input'!$K$58-'RFM input'!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E298),('RFM input'!$K$58-'RFM input'!$K$92)-SUM($K298:M298),('RFM input'!$K$58-'RFM input'!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E298),('RFM input'!$K$58-'RFM input'!$K$92)-SUM($K298:N298),('RFM input'!$K$58-'RFM input'!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E298),('RFM input'!$K$58-'RFM input'!$K$92)-SUM($K298:O298),('RFM input'!$K$58-'RFM input'!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E298),('RFM input'!$K$58-'RFM input'!$K$92)-SUM($K298:P298),('RFM input'!$K$58-'RFM input'!$K$92)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E299),('RFM input'!$L$58-'RFM input'!$L$92)-SUM($L299:L299),('RFM input'!$L$58-'RFM input'!$L$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E299),('RFM input'!$L$58-'RFM input'!$L$92)-SUM($L299:M299),('RFM input'!$L$58-'RFM input'!$L$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E299),('RFM input'!$L$58-'RFM input'!$L$92)-SUM($L299:N299),('RFM input'!$L$58-'RFM input'!$L$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E299),('RFM input'!$L$58-'RFM input'!$L$92)-SUM($L299:O299),('RFM input'!$L$58-'RFM input'!$L$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E299),('RFM input'!$L$58-'RFM input'!$L$92)-SUM($L299:P299),('RFM input'!$L$58-'RFM input'!$L$92)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E300),('RFM input'!$M$58-'RFM input'!$M$92)-SUM($M300:M300),('RFM input'!$M$58-'RFM input'!$M$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E300),('RFM input'!$M$58-'RFM input'!$M$92)-SUM($M300:N300),('RFM input'!$M$58-'RFM input'!$M$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E300),('RFM input'!$M$58-'RFM input'!$M$92)-SUM($M300:O300),('RFM input'!$M$58-'RFM input'!$M$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E300),('RFM input'!$M$58-'RFM input'!$M$92)-SUM($M300:P300),('RFM input'!$M$58-'RFM input'!$M$92)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E301),('RFM input'!$N$58-'RFM input'!$N$92)-SUM($N301:N301),('RFM input'!$N$58-'RFM input'!$N$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E301),('RFM input'!$N$58-'RFM input'!$N$92)-SUM($N301:O301),('RFM input'!$N$58-'RFM input'!$N$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E301),('RFM input'!$N$58-'RFM input'!$N$92)-SUM($N301:P301),('RFM input'!$N$58-'RFM input'!$N$92)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E302),('RFM input'!$O$58-'RFM input'!$O$92)-SUM($O302:O302),('RFM input'!$O$58-'RFM input'!$O$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E302),('RFM input'!$O$58-'RFM input'!$O$92)-SUM($O302:P302),('RFM input'!$O$58-'RFM input'!$O$92)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E303),('RFM input'!$P$58-'RFM input'!$P$92)-SUM($P303:P303),('RFM input'!$P$58-'RFM input'!$P$92)/A18taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"-SUM(H293:H304)","v":0},{"$f":"-SUM(I293:I304)","v":0},{"$f":"IF(COUNT($H305:I305)>='RFM input'!$W$7,0, -SUM(J293:J304))","v":0},{"$f":"IF(COUNT($H305:J305)>='RFM input'!$W$7,0, -SUM(K293:K304))","v":0},{"$f":"IF(COUNT($H305:K305)>='RFM input'!$W$7,0, -SUM(L293:L304))","v":0},{"$f":"IF(COUNT($H305:L305)>='RFM input'!$W$7,0, -SUM(M293:M304)/2)","v":0},{"$f":"IF(COUNT($H305:M305)>='RFM input'!$W$7,0, -SUM(N293:N304))","v":0},{"$f":"IF(COUNT($H305:N305)>='RFM input'!$W$7,0, -SUM(O293:O304))","v":0},{"$f":"IF(COUNT($H305:O305)>='RFM input'!$W$7,0, -SUM(P293:P304))","v":0},{"$f":"IF(COUNT($H305:P305)>='RFM input'!$W$7,0, -SUM(Q293:Q304))","v":0}]
[null,{"$f":"Asset19","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F306:F306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F306:H306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F306:I306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F306:J306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F306:K306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F306:L306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F306:M306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F306:N306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F306:O306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F306:P306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:H308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:I308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:J308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:K308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:L308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:M308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:N308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:O308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E308),('RFM input'!$H$59-'RFM input'!$H$93)-SUM($H308:P308),('RFM input'!$H$59-'RFM input'!$H$93)/A19taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E309),('RFM input'!$I$59-'RFM input'!$I$93)-SUM($I309:I309),('RFM input'!$I$59-'RFM input'!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E309),('RFM input'!$I$59-'RFM input'!$I$93)-SUM($I309:J309),('RFM input'!$I$59-'RFM input'!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E309),('RFM input'!$I$59-'RFM input'!$I$93)-SUM($I309:K309),('RFM input'!$I$59-'RFM input'!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E309),('RFM input'!$I$59-'RFM input'!$I$93)-SUM($I309:L309),('RFM input'!$I$59-'RFM input'!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E309),('RFM input'!$I$59-'RFM input'!$I$93)-SUM($I309:M309),('RFM input'!$I$59-'RFM input'!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E309),('RFM input'!$I$59-'RFM input'!$I$93)-SUM($I309:N309),('RFM input'!$I$59-'RFM input'!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E309),('RFM input'!$I$59-'RFM input'!$I$93)-SUM($I309:O309),('RFM input'!$I$59-'RFM input'!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E309),('RFM input'!$I$59-'RFM input'!$I$93)-SUM($I309:P309),('RFM input'!$I$59-'RFM input'!$I$93)/A19taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E310),('RFM input'!$J$59-'RFM input'!$J$93)-SUM($J310:J310),('RFM input'!$J$59-'RFM input'!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E310),('RFM input'!$J$59-'RFM input'!$J$93)-SUM($J310:K310),('RFM input'!$J$59-'RFM input'!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E310),('RFM input'!$J$59-'RFM input'!$J$93)-SUM($J310:L310),('RFM input'!$J$59-'RFM input'!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E310),('RFM input'!$J$59-'RFM input'!$J$93)-SUM($J310:M310),('RFM input'!$J$59-'RFM input'!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E310),('RFM input'!$J$59-'RFM input'!$J$93)-SUM($J310:N310),('RFM input'!$J$59-'RFM input'!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E310),('RFM input'!$J$59-'RFM input'!$J$93)-SUM($J310:O310),('RFM input'!$J$59-'RFM input'!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E310),('RFM input'!$J$59-'RFM input'!$J$93)-SUM($J310:P310),('RFM input'!$J$59-'RFM input'!$J$93)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E311),('RFM input'!$K$59-'RFM input'!$K$93)-SUM($K311:K311),('RFM input'!$K$59-'RFM input'!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E311),('RFM input'!$K$59-'RFM input'!$K$93)-SUM($K311:L311),('RFM input'!$K$59-'RFM input'!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E311),('RFM input'!$K$59-'RFM input'!$K$93)-SUM($K311:M311),('RFM input'!$K$59-'RFM input'!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E311),('RFM input'!$K$59-'RFM input'!$K$93)-SUM($K311:N311),('RFM input'!$K$59-'RFM input'!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E311),('RFM input'!$K$59-'RFM input'!$K$93)-SUM($K311:O311),('RFM input'!$K$59-'RFM input'!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E311),('RFM input'!$K$59-'RFM input'!$K$93)-SUM($K311:P311),('RFM input'!$K$59-'RFM input'!$K$93)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E312),('RFM input'!$L$59-'RFM input'!$L$93)-SUM($L312:L312),('RFM input'!$L$59-'RFM input'!$L$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E312),('RFM input'!$L$59-'RFM input'!$L$93)-SUM($L312:M312),('RFM input'!$L$59-'RFM input'!$L$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E312),('RFM input'!$L$59-'RFM input'!$L$93)-SUM($L312:N312),('RFM input'!$L$59-'RFM input'!$L$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E312),('RFM input'!$L$59-'RFM input'!$L$93)-SUM($L312:O312),('RFM input'!$L$59-'RFM input'!$L$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E312),('RFM input'!$L$59-'RFM input'!$L$93)-SUM($L312:P312),('RFM input'!$L$59-'RFM input'!$L$93)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E313),('RFM input'!$M$59-'RFM input'!$M$93)-SUM($M313:M313),('RFM input'!$M$59-'RFM input'!$M$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E313),('RFM input'!$M$59-'RFM input'!$M$93)-SUM($M313:N313),('RFM input'!$M$59-'RFM input'!$M$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E313),('RFM input'!$M$59-'RFM input'!$M$93)-SUM($M313:O313),('RFM input'!$M$59-'RFM input'!$M$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E313),('RFM input'!$M$59-'RFM input'!$M$93)-SUM($M313:P313),('RFM input'!$M$59-'RFM input'!$M$93)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E314),('RFM input'!$N$59-'RFM input'!$N$93)-SUM($N314:N314),('RFM input'!$N$59-'RFM input'!$N$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E314),('RFM input'!$N$59-'RFM input'!$N$93)-SUM($N314:O314),('RFM input'!$N$59-'RFM input'!$N$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E314),('RFM input'!$N$59-'RFM input'!$N$93)-SUM($N314:P314),('RFM input'!$N$59-'RFM input'!$N$93)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E315),('RFM input'!$O$59-'RFM input'!$O$93)-SUM($O315:O315),('RFM input'!$O$59-'RFM input'!$O$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E315),('RFM input'!$O$59-'RFM input'!$O$93)-SUM($O315:P315),('RFM input'!$O$59-'RFM input'!$O$93)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E316),('RFM input'!$P$59-'RFM input'!$P$93)-SUM($P316:P316),('RFM input'!$P$59-'RFM input'!$P$93)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"-SUM(H306:H317)","v":0},{"$f":"-SUM(I306:I317)","v":0},{"$f":"IF(COUNT($H318:I318)>='RFM input'!$W$7,0, -SUM(J306:J317))","v":0},{"$f":"IF(COUNT($H318:J318)>='RFM input'!$W$7,0, -SUM(K306:K317))","v":0},{"$f":"IF(COUNT($H318:K318)>='RFM input'!$W$7,0, -SUM(L306:L317))","v":0},{"$f":"IF(COUNT($H318:L318)>='RFM input'!$W$7,0, -SUM(M306:M317)/2)","v":0},{"$f":"IF(COUNT($H318:M318)>='RFM input'!$W$7,0, -SUM(N306:N317))","v":0},{"$f":"IF(COUNT($H318:N318)>='RFM input'!$W$7,0, -SUM(O306:O317))","v":0},{"$f":"IF(COUNT($H318:O318)>='RFM input'!$W$7,0, -SUM(P306:P317))","v":0},{"$f":"IF(COUNT($H318:P318)>='RFM input'!$W$7,0, -SUM(Q306:Q317))","v":0}]
[null,{"$f":"Asset20","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F319:F319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F319:H319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F319:I319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F319:J319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F319:K319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F319:L319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F319:M319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F319:N319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F319:O319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F319:P319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:H321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:I321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:J321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:K321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:L321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:M321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:N321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:O321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E321),('RFM input'!$H$60-'RFM input'!$H$94)-SUM($H321:P321),('RFM input'!$H$60-'RFM input'!$H$94)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E322),('RFM input'!$I$60-'RFM input'!$I$94)-SUM($I322:I322),('RFM input'!$I$60-'RFM input'!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E322),('RFM input'!$I$60-'RFM input'!$I$94)-SUM($I322:J322),('RFM input'!$I$60-'RFM input'!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E322),('RFM input'!$I$60-'RFM input'!$I$94)-SUM($I322:K322),('RFM input'!$I$60-'RFM input'!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E322),('RFM input'!$I$60-'RFM input'!$I$94)-SUM($I322:L322),('RFM input'!$I$60-'RFM input'!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E322),('RFM input'!$I$60-'RFM input'!$I$94)-SUM($I322:M322),('RFM input'!$I$60-'RFM input'!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E322),('RFM input'!$I$60-'RFM input'!$I$94)-SUM($I322:N322),('RFM input'!$I$60-'RFM input'!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E322),('RFM input'!$I$60-'RFM input'!$I$94)-SUM($I322:O322),('RFM input'!$I$60-'RFM input'!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E322),('RFM input'!$I$60-'RFM input'!$I$94)-SUM($I322:P322),('RFM input'!$I$60-'RFM input'!$I$94)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E323),('RFM input'!$J$60-'RFM input'!$J$94)-SUM($J323:J323),('RFM input'!$J$60-'RFM input'!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E323),('RFM input'!$J$60-'RFM input'!$J$94)-SUM($J323:K323),('RFM input'!$J$60-'RFM input'!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E323),('RFM input'!$J$60-'RFM input'!$J$94)-SUM($J323:L323),('RFM input'!$J$60-'RFM input'!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E323),('RFM input'!$J$60-'RFM input'!$J$94)-SUM($J323:M323),('RFM input'!$J$60-'RFM input'!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E323),('RFM input'!$J$60-'RFM input'!$J$94)-SUM($J323:N323),('RFM input'!$J$60-'RFM input'!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E323),('RFM input'!$J$60-'RFM input'!$J$94)-SUM($J323:O323),('RFM input'!$J$60-'RFM input'!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E323),('RFM input'!$J$60-'RFM input'!$J$94)-SUM($J323:P323),('RFM input'!$J$60-'RFM input'!$J$94)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E324),('RFM input'!$K$60-'RFM input'!$K$94)-SUM($K324:K324),('RFM input'!$K$60-'RFM input'!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E324),('RFM input'!$K$60-'RFM input'!$K$94)-SUM($K324:L324),('RFM input'!$K$60-'RFM input'!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E324),('RFM input'!$K$60-'RFM input'!$K$94)-SUM($K324:M324),('RFM input'!$K$60-'RFM input'!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E324),('RFM input'!$K$60-'RFM input'!$K$94)-SUM($K324:N324),('RFM input'!$K$60-'RFM input'!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E324),('RFM input'!$K$60-'RFM input'!$K$94)-SUM($K324:O324),('RFM input'!$K$60-'RFM input'!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E324),('RFM input'!$K$60-'RFM input'!$K$94)-SUM($K324:P324),('RFM input'!$K$60-'RFM input'!$K$94)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E325),('RFM input'!$L$60-'RFM input'!$L$94)-SUM($L325:L325),('RFM input'!$L$60-'RFM input'!$L$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E325),('RFM input'!$L$60-'RFM input'!$L$94)-SUM($L325:M325),('RFM input'!$L$60-'RFM input'!$L$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E325),('RFM input'!$L$60-'RFM input'!$L$94)-SUM($L325:N325),('RFM input'!$L$60-'RFM input'!$L$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E325),('RFM input'!$L$60-'RFM input'!$L$94)-SUM($L325:O325),('RFM input'!$L$60-'RFM input'!$L$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E325),('RFM input'!$L$60-'RFM input'!$L$94)-SUM($L325:P325),('RFM input'!$L$60-'RFM input'!$L$94)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E326),('RFM input'!$M$60-'RFM input'!$M$94)-SUM($M326:M326),('RFM input'!$M$60-'RFM input'!$M$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E326),('RFM input'!$M$60-'RFM input'!$M$94)-SUM($M326:N326),('RFM input'!$M$60-'RFM input'!$M$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E326),('RFM input'!$M$60-'RFM input'!$M$94)-SUM($M326:O326),('RFM input'!$M$60-'RFM input'!$M$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E326),('RFM input'!$M$60-'RFM input'!$M$94)-SUM($M326:P326),('RFM input'!$M$60-'RFM input'!$M$94)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E327),('RFM input'!$N$60-'RFM input'!$N$94)-SUM($N327:N327),('RFM input'!$N$60-'RFM input'!$N$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E327),('RFM input'!$N$60-'RFM input'!$N$94)-SUM($N327:O327),('RFM input'!$N$60-'RFM input'!$N$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E327),('RFM input'!$N$60-'RFM input'!$N$94)-SUM($N327:P327),('RFM input'!$N$60-'RFM input'!$N$94)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E328),('RFM input'!$O$60-'RFM input'!$O$94)-SUM($O328:O328),('RFM input'!$O$60-'RFM input'!$O$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E328),('RFM input'!$O$60-'RFM input'!$O$94)-SUM($O328:P328),('RFM input'!$O$60-'RFM input'!$O$94)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E329),('RFM input'!$P$60-'RFM input'!$P$94)-SUM($P329:P329),('RFM input'!$P$60-'RFM input'!$P$94)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"-SUM(H319:H330)","v":0},{"$f":"-SUM(I319:I330)","v":0},{"$f":"IF(COUNT($H331:I331)>='RFM input'!$W$7,0, -SUM(J319:J330))","v":0},{"$f":"IF(COUNT($H331:J331)>='RFM input'!$W$7,0, -SUM(K319:K330))","v":0},{"$f":"IF(COUNT($H331:K331)>='RFM input'!$W$7,0, -SUM(L319:L330))","v":0},{"$f":"IF(COUNT($H331:L331)>='RFM input'!$W$7,0, -SUM(M319:M330)/2)","v":0},{"$f":"IF(COUNT($H331:M331)>='RFM input'!$W$7,0, -SUM(N319:N330))","v":0},{"$f":"IF(COUNT($H331:N331)>='RFM input'!$W$7,0, -SUM(O319:O330))","v":0},{"$f":"IF(COUNT($H331:O331)>='RFM input'!$W$7,0, -SUM(P319:P330))","v":0},{"$f":"IF(COUNT($H331:P331)>='RFM input'!$W$7,0, -SUM(Q319:Q330))","v":0}]
[null,{"$f":"Asset21","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F332:F332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F332:H332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F332:I332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F332:J332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F332:K332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F332:L332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F332:M332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F332:N332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F332:O332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F332:P332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:H334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:I334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:J334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:K334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:L334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:M334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:N334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:O334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E334),('RFM input'!$H$61-'RFM input'!$H$95)-SUM($H334:P334),('RFM input'!$H$61-'RFM input'!$H$95)/A21taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E335),('RFM input'!$I$61-'RFM input'!$I$95)-SUM($I335:I335),('RFM input'!$I$61-'RFM input'!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E335),('RFM input'!$I$61-'RFM input'!$I$95)-SUM($I335:J335),('RFM input'!$I$61-'RFM input'!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E335),('RFM input'!$I$61-'RFM input'!$I$95)-SUM($I335:K335),('RFM input'!$I$61-'RFM input'!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E335),('RFM input'!$I$61-'RFM input'!$I$95)-SUM($I335:L335),('RFM input'!$I$61-'RFM input'!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E335),('RFM input'!$I$61-'RFM input'!$I$95)-SUM($I335:M335),('RFM input'!$I$61-'RFM input'!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E335),('RFM input'!$I$61-'RFM input'!$I$95)-SUM($I335:N335),('RFM input'!$I$61-'RFM input'!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E335),('RFM input'!$I$61-'RFM input'!$I$95)-SUM($I335:O335),('RFM input'!$I$61-'RFM input'!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E335),('RFM input'!$I$61-'RFM input'!$I$95)-SUM($I335:P335),('RFM input'!$I$61-'RFM input'!$I$95)/A21taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E336),('RFM input'!$J$61-'RFM input'!$J$95)-SUM($J336:J336),('RFM input'!$J$61-'RFM input'!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E336),('RFM input'!$J$61-'RFM input'!$J$95)-SUM($J336:K336),('RFM input'!$J$61-'RFM input'!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E336),('RFM input'!$J$61-'RFM input'!$J$95)-SUM($J336:L336),('RFM input'!$J$61-'RFM input'!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E336),('RFM input'!$J$61-'RFM input'!$J$95)-SUM($J336:M336),('RFM input'!$J$61-'RFM input'!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E336),('RFM input'!$J$61-'RFM input'!$J$95)-SUM($J336:N336),('RFM input'!$J$61-'RFM input'!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E336),('RFM input'!$J$61-'RFM input'!$J$95)-SUM($J336:O336),('RFM input'!$J$61-'RFM input'!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E336),('RFM input'!$J$61-'RFM input'!$J$95)-SUM($J336:P336),('RFM input'!$J$61-'RFM input'!$J$95)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E337),('RFM input'!$K$61-'RFM input'!$K$95)-SUM($K337:K337),('RFM input'!$K$61-'RFM input'!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E337),('RFM input'!$K$61-'RFM input'!$K$95)-SUM($K337:L337),('RFM input'!$K$61-'RFM input'!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E337),('RFM input'!$K$61-'RFM input'!$K$95)-SUM($K337:M337),('RFM input'!$K$61-'RFM input'!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E337),('RFM input'!$K$61-'RFM input'!$K$95)-SUM($K337:N337),('RFM input'!$K$61-'RFM input'!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E337),('RFM input'!$K$61-'RFM input'!$K$95)-SUM($K337:O337),('RFM input'!$K$61-'RFM input'!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E337),('RFM input'!$K$61-'RFM input'!$K$95)-SUM($K337:P337),('RFM input'!$K$61-'RFM input'!$K$95)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E338),('RFM input'!$L$61-'RFM input'!$L$95)-SUM($L338:L338),('RFM input'!$L$61-'RFM input'!$L$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E338),('RFM input'!$L$61-'RFM input'!$L$95)-SUM($L338:M338),('RFM input'!$L$61-'RFM input'!$L$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E338),('RFM input'!$L$61-'RFM input'!$L$95)-SUM($L338:N338),('RFM input'!$L$61-'RFM input'!$L$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E338),('RFM input'!$L$61-'RFM input'!$L$95)-SUM($L338:O338),('RFM input'!$L$61-'RFM input'!$L$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E338),('RFM input'!$L$61-'RFM input'!$L$95)-SUM($L338:P338),('RFM input'!$L$61-'RFM input'!$L$95)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E339),('RFM input'!$M$61-'RFM input'!$M$95)-SUM($M339:M339),('RFM input'!$M$61-'RFM input'!$M$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E339),('RFM input'!$M$61-'RFM input'!$M$95)-SUM($M339:N339),('RFM input'!$M$61-'RFM input'!$M$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E339),('RFM input'!$M$61-'RFM input'!$M$95)-SUM($M339:O339),('RFM input'!$M$61-'RFM input'!$M$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E339),('RFM input'!$M$61-'RFM input'!$M$95)-SUM($M339:P339),('RFM input'!$M$61-'RFM input'!$M$95)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E340),('RFM input'!$N$61-'RFM input'!$N$95)-SUM($N340:N340),('RFM input'!$N$61-'RFM input'!$N$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E340),('RFM input'!$N$61-'RFM input'!$N$95)-SUM($N340:O340),('RFM input'!$N$61-'RFM input'!$N$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E340),('RFM input'!$N$61-'RFM input'!$N$95)-SUM($N340:P340),('RFM input'!$N$61-'RFM input'!$N$95)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E341),('RFM input'!$O$61-'RFM input'!$O$95)-SUM($O341:O341),('RFM input'!$O$61-'RFM input'!$O$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E341),('RFM input'!$O$61-'RFM input'!$O$95)-SUM($O341:P341),('RFM input'!$O$61-'RFM input'!$O$95)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E342),('RFM input'!$P$61-'RFM input'!$P$95)-SUM($P342:P342),('RFM input'!$P$61-'RFM input'!$P$95)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"-SUM(H332:H343)","v":0},{"$f":"-SUM(I332:I343)","v":0},{"$f":"IF(COUNT($H344:I344)>='RFM input'!$W$7,0, -SUM(J332:J343))","v":0},{"$f":"IF(COUNT($H344:J344)>='RFM input'!$W$7,0, -SUM(K332:K343))","v":0},{"$f":"IF(COUNT($H344:K344)>='RFM input'!$W$7,0, -SUM(L332:L343))","v":0},{"$f":"IF(COUNT($H344:L344)>='RFM input'!$W$7,0, -SUM(M332:M343)/2)","v":0},{"$f":"IF(COUNT($H344:M344)>='RFM input'!$W$7,0, -SUM(N332:N343))","v":0},{"$f":"IF(COUNT($H344:N344)>='RFM input'!$W$7,0, -SUM(O332:O343))","v":0},{"$f":"IF(COUNT($H344:O344)>='RFM input'!$W$7,0, -SUM(P332:P343))","v":0},{"$f":"IF(COUNT($H344:P344)>='RFM input'!$W$7,0, -SUM(Q332:Q343))","v":0}]
[null,{"$f":"Asset22","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F345:F345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F345:H345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F345:I345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F345:J345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F345:K345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F345:L345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F345:M345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F345:N345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F345:O345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F345:P345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:H347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:I347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:J347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:K347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:L347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:M347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:N347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:O347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E347),('RFM input'!$H$62-'RFM input'!$H$96)-SUM($H347:P347),('RFM input'!$H$62-'RFM input'!$H$96)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E348),('RFM input'!$I$62-'RFM input'!$I$96)-SUM($I348:I348),('RFM input'!$I$62-'RFM input'!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E348),('RFM input'!$I$62-'RFM input'!$I$96)-SUM($I348:J348),('RFM input'!$I$62-'RFM input'!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E348),('RFM input'!$I$62-'RFM input'!$I$96)-SUM($I348:K348),('RFM input'!$I$62-'RFM input'!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E348),('RFM input'!$I$62-'RFM input'!$I$96)-SUM($I348:L348),('RFM input'!$I$62-'RFM input'!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E348),('RFM input'!$I$62-'RFM input'!$I$96)-SUM($I348:M348),('RFM input'!$I$62-'RFM input'!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E348),('RFM input'!$I$62-'RFM input'!$I$96)-SUM($I348:N348),('RFM input'!$I$62-'RFM input'!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E348),('RFM input'!$I$62-'RFM input'!$I$96)-SUM($I348:O348),('RFM input'!$I$62-'RFM input'!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E348),('RFM input'!$I$62-'RFM input'!$I$96)-SUM($I348:P348),('RFM input'!$I$62-'RFM input'!$I$96)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E349),('RFM input'!$J$62-'RFM input'!$J$96)-SUM($J349:J349),('RFM input'!$J$62-'RFM input'!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E349),('RFM input'!$J$62-'RFM input'!$J$96)-SUM($J349:K349),('RFM input'!$J$62-'RFM input'!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E349),('RFM input'!$J$62-'RFM input'!$J$96)-SUM($J349:L349),('RFM input'!$J$62-'RFM input'!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E349),('RFM input'!$J$62-'RFM input'!$J$96)-SUM($J349:M349),('RFM input'!$J$62-'RFM input'!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E349),('RFM input'!$J$62-'RFM input'!$J$96)-SUM($J349:N349),('RFM input'!$J$62-'RFM input'!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E349),('RFM input'!$J$62-'RFM input'!$J$96)-SUM($J349:O349),('RFM input'!$J$62-'RFM input'!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E349),('RFM input'!$J$62-'RFM input'!$J$96)-SUM($J349:P349),('RFM input'!$J$62-'RFM input'!$J$96)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E350),('RFM input'!$K$62-'RFM input'!$K$96)-SUM($K350:K350),('RFM input'!$K$62-'RFM input'!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E350),('RFM input'!$K$62-'RFM input'!$K$96)-SUM($K350:L350),('RFM input'!$K$62-'RFM input'!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E350),('RFM input'!$K$62-'RFM input'!$K$96)-SUM($K350:M350),('RFM input'!$K$62-'RFM input'!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E350),('RFM input'!$K$62-'RFM input'!$K$96)-SUM($K350:N350),('RFM input'!$K$62-'RFM input'!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E350),('RFM input'!$K$62-'RFM input'!$K$96)-SUM($K350:O350),('RFM input'!$K$62-'RFM input'!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E350),('RFM input'!$K$62-'RFM input'!$K$96)-SUM($K350:P350),('RFM input'!$K$62-'RFM input'!$K$96)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E351),('RFM input'!$L$62-'RFM input'!$L$96)-SUM($L351:L351),('RFM input'!$L$62-'RFM input'!$L$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E351),('RFM input'!$L$62-'RFM input'!$L$96)-SUM($L351:M351),('RFM input'!$L$62-'RFM input'!$L$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E351),('RFM input'!$L$62-'RFM input'!$L$96)-SUM($L351:N351),('RFM input'!$L$62-'RFM input'!$L$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E351),('RFM input'!$L$62-'RFM input'!$L$96)-SUM($L351:O351),('RFM input'!$L$62-'RFM input'!$L$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E351),('RFM input'!$L$62-'RFM input'!$L$96)-SUM($L351:P351),('RFM input'!$L$62-'RFM input'!$L$96)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E352),('RFM input'!$M$62-'RFM input'!$M$96)-SUM($M352:M352),('RFM input'!$M$62-'RFM input'!$M$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E352),('RFM input'!$M$62-'RFM input'!$M$96)-SUM($M352:N352),('RFM input'!$M$62-'RFM input'!$M$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E352),('RFM input'!$M$62-'RFM input'!$M$96)-SUM($M352:O352),('RFM input'!$M$62-'RFM input'!$M$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E352),('RFM input'!$M$62-'RFM input'!$M$96)-SUM($M352:P352),('RFM input'!$M$62-'RFM input'!$M$96)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E353),('RFM input'!$N$62-'RFM input'!$N$96)-SUM($N353:N353),('RFM input'!$N$62-'RFM input'!$N$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E353),('RFM input'!$N$62-'RFM input'!$N$96)-SUM($N353:O353),('RFM input'!$N$62-'RFM input'!$N$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E353),('RFM input'!$N$62-'RFM input'!$N$96)-SUM($N353:P353),('RFM input'!$N$62-'RFM input'!$N$96)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E354),('RFM input'!$O$62-'RFM input'!$O$96)-SUM($O354:O354),('RFM input'!$O$62-'RFM input'!$O$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E354),('RFM input'!$O$62-'RFM input'!$O$96)-SUM($O354:P354),('RFM input'!$O$62-'RFM input'!$O$96)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E355),('RFM input'!$P$62-'RFM input'!$P$96)-SUM($P355:P355),('RFM input'!$P$62-'RFM input'!$P$96)/A22taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"-SUM(H345:H356)","v":0},{"$f":"-SUM(I345:I356)","v":0},{"$f":"IF(COUNT($H357:I357)>='RFM input'!$W$7,0, -SUM(J345:J356))","v":0},{"$f":"IF(COUNT($H357:J357)>='RFM input'!$W$7,0, -SUM(K345:K356))","v":0},{"$f":"IF(COUNT($H357:K357)>='RFM input'!$W$7,0, -SUM(L345:L356))","v":0},{"$f":"IF(COUNT($H357:L357)>='RFM input'!$W$7,0, -SUM(M345:M356)/2)","v":0},{"$f":"IF(COUNT($H357:M357)>='RFM input'!$W$7,0, -SUM(N345:N356))","v":0},{"$f":"IF(COUNT($H357:N357)>='RFM input'!$W$7,0, -SUM(O345:O356))","v":0},{"$f":"IF(COUNT($H357:O357)>='RFM input'!$W$7,0, -SUM(P345:P356))","v":0},{"$f":"IF(COUNT($H357:P357)>='RFM input'!$W$7,0, -SUM(Q345:Q356))","v":0}]
[null,{"$f":"Asset23","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F358:F358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F358:H358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F358:I358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F358:J358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F358:K358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F358:L358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F358:M358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F358:N358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F358:O358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F358:P358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:H360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:I360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:J360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:K360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:L360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:M360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:N360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:O360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E360),('RFM input'!$H$63-'RFM input'!$H$97)-SUM($H360:P360),('RFM input'!$H$63-'RFM input'!$H$97)/A23taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E361),('RFM input'!$I$63-'RFM input'!$I$97)-SUM($I361:I361),('RFM input'!$I$63-'RFM input'!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E361),('RFM input'!$I$63-'RFM input'!$I$97)-SUM($I361:J361),('RFM input'!$I$63-'RFM input'!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E361),('RFM input'!$I$63-'RFM input'!$I$97)-SUM($I361:K361),('RFM input'!$I$63-'RFM input'!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E361),('RFM input'!$I$63-'RFM input'!$I$97)-SUM($I361:L361),('RFM input'!$I$63-'RFM input'!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E361),('RFM input'!$I$63-'RFM input'!$I$97)-SUM($I361:M361),('RFM input'!$I$63-'RFM input'!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E361),('RFM input'!$I$63-'RFM input'!$I$97)-SUM($I361:N361),('RFM input'!$I$63-'RFM input'!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E361),('RFM input'!$I$63-'RFM input'!$I$97)-SUM($I361:O361),('RFM input'!$I$63-'RFM input'!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E361),('RFM input'!$I$63-'RFM input'!$I$97)-SUM($I361:P361),('RFM input'!$I$63-'RFM input'!$I$97)/A23taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E362),('RFM input'!$J$63-'RFM input'!$J$97)-SUM($J362:J362),('RFM input'!$J$63-'RFM input'!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E362),('RFM input'!$J$63-'RFM input'!$J$97)-SUM($J362:K362),('RFM input'!$J$63-'RFM input'!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E362),('RFM input'!$J$63-'RFM input'!$J$97)-SUM($J362:L362),('RFM input'!$J$63-'RFM input'!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E362),('RFM input'!$J$63-'RFM input'!$J$97)-SUM($J362:M362),('RFM input'!$J$63-'RFM input'!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E362),('RFM input'!$J$63-'RFM input'!$J$97)-SUM($J362:N362),('RFM input'!$J$63-'RFM input'!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E362),('RFM input'!$J$63-'RFM input'!$J$97)-SUM($J362:O362),('RFM input'!$J$63-'RFM input'!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E362),('RFM input'!$J$63-'RFM input'!$J$97)-SUM($J362:P362),('RFM input'!$J$63-'RFM input'!$J$97)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E363),('RFM input'!$K$63-'RFM input'!$K$97)-SUM($K363:K363),('RFM input'!$K$63-'RFM input'!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E363),('RFM input'!$K$63-'RFM input'!$K$97)-SUM($K363:L363),('RFM input'!$K$63-'RFM input'!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E363),('RFM input'!$K$63-'RFM input'!$K$97)-SUM($K363:M363),('RFM input'!$K$63-'RFM input'!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E363),('RFM input'!$K$63-'RFM input'!$K$97)-SUM($K363:N363),('RFM input'!$K$63-'RFM input'!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E363),('RFM input'!$K$63-'RFM input'!$K$97)-SUM($K363:O363),('RFM input'!$K$63-'RFM input'!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E363),('RFM input'!$K$63-'RFM input'!$K$97)-SUM($K363:P363),('RFM input'!$K$63-'RFM input'!$K$97)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E364),('RFM input'!$L$63-'RFM input'!$L$97)-SUM($L364:L364),('RFM input'!$L$63-'RFM input'!$L$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E364),('RFM input'!$L$63-'RFM input'!$L$97)-SUM($L364:M364),('RFM input'!$L$63-'RFM input'!$L$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E364),('RFM input'!$L$63-'RFM input'!$L$97)-SUM($L364:N364),('RFM input'!$L$63-'RFM input'!$L$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E364),('RFM input'!$L$63-'RFM input'!$L$97)-SUM($L364:O364),('RFM input'!$L$63-'RFM input'!$L$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E364),('RFM input'!$L$63-'RFM input'!$L$97)-SUM($L364:P364),('RFM input'!$L$63-'RFM input'!$L$97)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E365),('RFM input'!$M$63-'RFM input'!$M$97)-SUM($M365:M365),('RFM input'!$M$63-'RFM input'!$M$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E365),('RFM input'!$M$63-'RFM input'!$M$97)-SUM($M365:N365),('RFM input'!$M$63-'RFM input'!$M$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E365),('RFM input'!$M$63-'RFM input'!$M$97)-SUM($M365:O365),('RFM input'!$M$63-'RFM input'!$M$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E365),('RFM input'!$M$63-'RFM input'!$M$97)-SUM($M365:P365),('RFM input'!$M$63-'RFM input'!$M$97)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E366),('RFM input'!$N$63-'RFM input'!$N$97)-SUM($N366:N366),('RFM input'!$N$63-'RFM input'!$N$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E366),('RFM input'!$N$63-'RFM input'!$N$97)-SUM($N366:O366),('RFM input'!$N$63-'RFM input'!$N$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E366),('RFM input'!$N$63-'RFM input'!$N$97)-SUM($N366:P366),('RFM input'!$N$63-'RFM input'!$N$97)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E367),('RFM input'!$O$63-'RFM input'!$O$97)-SUM($O367:O367),('RFM input'!$O$63-'RFM input'!$O$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E367),('RFM input'!$O$63-'RFM input'!$O$97)-SUM($O367:P367),('RFM input'!$O$63-'RFM input'!$O$97)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E368),('RFM input'!$P$63-'RFM input'!$P$97)-SUM($P368:P368),('RFM input'!$P$63-'RFM input'!$P$97)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"-SUM(H358:H369)","v":0},{"$f":"-SUM(I358:I369)","v":0},{"$f":"IF(COUNT($H370:I370)>='RFM input'!$W$7,0, -SUM(J358:J369))","v":0},{"$f":"IF(COUNT($H370:J370)>='RFM input'!$W$7,0, -SUM(K358:K369))","v":0},{"$f":"IF(COUNT($H370:K370)>='RFM input'!$W$7,0, -SUM(L358:L369))","v":0},{"$f":"IF(COUNT($H370:L370)>='RFM input'!$W$7,0, -SUM(M358:M369)/2)","v":0},{"$f":"IF(COUNT($H370:M370)>='RFM input'!$W$7,0, -SUM(N358:N369))","v":0},{"$f":"IF(COUNT($H370:N370)>='RFM input'!$W$7,0, -SUM(O358:O369))","v":0},{"$f":"IF(COUNT($H370:O370)>='RFM input'!$W$7,0, -SUM(P358:P369))","v":0},{"$f":"IF(COUNT($H370:P370)>='RFM input'!$W$7,0, -SUM(Q358:Q369))","v":0}]
[null,{"$f":"Asset24","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F371:F371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F371:H371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F371:I371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F371:J371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F371:K371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F371:L371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F371:M371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F371:N371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F371:O371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F371:P371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:H373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:I373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:J373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:K373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:L373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:M373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:N373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:O373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E373),('RFM input'!$H$64-'RFM input'!$H$98)-SUM($H373:P373),('RFM input'!$H$64-'RFM input'!$H$98)/A24taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E374),('RFM input'!$I$64-'RFM input'!$I$98)-SUM($I374:I374),('RFM input'!$I$64-'RFM input'!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E374),('RFM input'!$I$64-'RFM input'!$I$98)-SUM($I374:J374),('RFM input'!$I$64-'RFM input'!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E374),('RFM input'!$I$64-'RFM input'!$I$98)-SUM($I374:K374),('RFM input'!$I$64-'RFM input'!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E374),('RFM input'!$I$64-'RFM input'!$I$98)-SUM($I374:L374),('RFM input'!$I$64-'RFM input'!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E374),('RFM input'!$I$64-'RFM input'!$I$98)-SUM($I374:M374),('RFM input'!$I$64-'RFM input'!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E374),('RFM input'!$I$64-'RFM input'!$I$98)-SUM($I374:N374),('RFM input'!$I$64-'RFM input'!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E374),('RFM input'!$I$64-'RFM input'!$I$98)-SUM($I374:O374),('RFM input'!$I$64-'RFM input'!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E374),('RFM input'!$I$64-'RFM input'!$I$98)-SUM($I374:P374),('RFM input'!$I$64-'RFM input'!$I$98)/A24taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E375),('RFM input'!$J$64-'RFM input'!$J$98)-SUM($J375:J375),('RFM input'!$J$64-'RFM input'!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E375),('RFM input'!$J$64-'RFM input'!$J$98)-SUM($J375:K375),('RFM input'!$J$64-'RFM input'!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E375),('RFM input'!$J$64-'RFM input'!$J$98)-SUM($J375:L375),('RFM input'!$J$64-'RFM input'!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E375),('RFM input'!$J$64-'RFM input'!$J$98)-SUM($J375:M375),('RFM input'!$J$64-'RFM input'!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E375),('RFM input'!$J$64-'RFM input'!$J$98)-SUM($J375:N375),('RFM input'!$J$64-'RFM input'!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E375),('RFM input'!$J$64-'RFM input'!$J$98)-SUM($J375:O375),('RFM input'!$J$64-'RFM input'!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E375),('RFM input'!$J$64-'RFM input'!$J$98)-SUM($J375:P375),('RFM input'!$J$64-'RFM input'!$J$98)/A24taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E376),('RFM input'!$K$64-'RFM input'!$K$98)-SUM($K376:K376),('RFM input'!$K$64-'RFM input'!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E376),('RFM input'!$K$64-'RFM input'!$K$98)-SUM($K376:L376),('RFM input'!$K$64-'RFM input'!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E376),('RFM input'!$K$64-'RFM input'!$K$98)-SUM($K376:M376),('RFM input'!$K$64-'RFM input'!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E376),('RFM input'!$K$64-'RFM input'!$K$98)-SUM($K376:N376),('RFM input'!$K$64-'RFM input'!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E376),('RFM input'!$K$64-'RFM input'!$K$98)-SUM($K376:O376),('RFM input'!$K$64-'RFM input'!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E376),('RFM input'!$K$64-'RFM input'!$K$98)-SUM($K376:P376),('RFM input'!$K$64-'RFM input'!$K$98)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E377),('RFM input'!$L$64-'RFM input'!$L$98)-SUM($L377:L377),('RFM input'!$L$64-'RFM input'!$L$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E377),('RFM input'!$L$64-'RFM input'!$L$98)-SUM($L377:M377),('RFM input'!$L$64-'RFM input'!$L$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E377),('RFM input'!$L$64-'RFM input'!$L$98)-SUM($L377:N377),('RFM input'!$L$64-'RFM input'!$L$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E377),('RFM input'!$L$64-'RFM input'!$L$98)-SUM($L377:O377),('RFM input'!$L$64-'RFM input'!$L$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E377),('RFM input'!$L$64-'RFM input'!$L$98)-SUM($L377:P377),('RFM input'!$L$64-'RFM input'!$L$98)/A24taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E378),('RFM input'!$M$64-'RFM input'!$M$98)-SUM($M378:M378),('RFM input'!$M$64-'RFM input'!$M$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E378),('RFM input'!$M$64-'RFM input'!$M$98)-SUM($M378:N378),('RFM input'!$M$64-'RFM input'!$M$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E378),('RFM input'!$M$64-'RFM input'!$M$98)-SUM($M378:O378),('RFM input'!$M$64-'RFM input'!$M$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E378),('RFM input'!$M$64-'RFM input'!$M$98)-SUM($M378:P378),('RFM input'!$M$64-'RFM input'!$M$98)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E379),('RFM input'!$N$64-'RFM input'!$N$98)-SUM($N379:N379),('RFM input'!$N$64-'RFM input'!$N$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E379),('RFM input'!$N$64-'RFM input'!$N$98)-SUM($N379:O379),('RFM input'!$N$64-'RFM input'!$N$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E379),('RFM input'!$N$64-'RFM input'!$N$98)-SUM($N379:P379),('RFM input'!$N$64-'RFM input'!$N$98)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E380),('RFM input'!$O$64-'RFM input'!$O$98)-SUM($O380:O380),('RFM input'!$O$64-'RFM input'!$O$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E380),('RFM input'!$O$64-'RFM input'!$O$98)-SUM($O380:P380),('RFM input'!$O$64-'RFM input'!$O$98)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E381),('RFM input'!$P$64-'RFM input'!$P$98)-SUM($P381:P381),('RFM input'!$P$64-'RFM input'!$P$98)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"-SUM(H371:H382)","v":0},{"$f":"-SUM(I371:I382)","v":0},{"$f":"IF(COUNT($H383:I383)>='RFM input'!$W$7,0, -SUM(J371:J382))","v":0},{"$f":"IF(COUNT($H383:J383)>='RFM input'!$W$7,0, -SUM(K371:K382))","v":0},{"$f":"IF(COUNT($H383:K383)>='RFM input'!$W$7,0, -SUM(L371:L382))","v":0},{"$f":"IF(COUNT($H383:L383)>='RFM input'!$W$7,0, -SUM(M371:M382)/2)","v":0},{"$f":"IF(COUNT($H383:M383)>='RFM input'!$W$7,0, -SUM(N371:N382))","v":0},{"$f":"IF(COUNT($H383:N383)>='RFM input'!$W$7,0, -SUM(O371:O382))","v":0},{"$f":"IF(COUNT($H383:O383)>='RFM input'!$W$7,0, -SUM(P371:P382))","v":0},{"$f":"IF(COUNT($H383:P383)>='RFM input'!$W$7,0, -SUM(Q371:Q382))","v":0}]
[null,{"$f":"Asset25","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F384:F384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F384:H384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F384:I384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F384:J384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F384:K384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F384:L384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F384:M384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F384:N384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F384:O384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F384:P384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:H386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:I386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:J386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:K386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:L386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:M386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:N386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:O386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E386),('RFM input'!$H$65-'RFM input'!$H$99)-SUM($H386:P386),('RFM input'!$H$65-'RFM input'!$H$99)/A25taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E387),('RFM input'!$I$65-'RFM input'!$I$99)-SUM($I387:I387),('RFM input'!$I$65-'RFM input'!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E387),('RFM input'!$I$65-'RFM input'!$I$99)-SUM($I387:J387),('RFM input'!$I$65-'RFM input'!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E387),('RFM input'!$I$65-'RFM input'!$I$99)-SUM($I387:K387),('RFM input'!$I$65-'RFM input'!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E387),('RFM input'!$I$65-'RFM input'!$I$99)-SUM($I387:L387),('RFM input'!$I$65-'RFM input'!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E387),('RFM input'!$I$65-'RFM input'!$I$99)-SUM($I387:M387),('RFM input'!$I$65-'RFM input'!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E387),('RFM input'!$I$65-'RFM input'!$I$99)-SUM($I387:N387),('RFM input'!$I$65-'RFM input'!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E387),('RFM input'!$I$65-'RFM input'!$I$99)-SUM($I387:O387),('RFM input'!$I$65-'RFM input'!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E387),('RFM input'!$I$65-'RFM input'!$I$99)-SUM($I387:P387),('RFM input'!$I$65-'RFM input'!$I$99)/A25taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E388),('RFM input'!$J$65-'RFM input'!$J$99)-SUM($J388:J388),('RFM input'!$J$65-'RFM input'!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E388),('RFM input'!$J$65-'RFM input'!$J$99)-SUM($J388:K388),('RFM input'!$J$65-'RFM input'!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E388),('RFM input'!$J$65-'RFM input'!$J$99)-SUM($J388:L388),('RFM input'!$J$65-'RFM input'!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E388),('RFM input'!$J$65-'RFM input'!$J$99)-SUM($J388:M388),('RFM input'!$J$65-'RFM input'!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E388),('RFM input'!$J$65-'RFM input'!$J$99)-SUM($J388:N388),('RFM input'!$J$65-'RFM input'!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E388),('RFM input'!$J$65-'RFM input'!$J$99)-SUM($J388:O388),('RFM input'!$J$65-'RFM input'!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E388),('RFM input'!$J$65-'RFM input'!$J$99)-SUM($J388:P388),('RFM input'!$J$65-'RFM input'!$J$99)/A25taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E389),('RFM input'!$K$65-'RFM input'!$K$99)-SUM($K389:K389),('RFM input'!$K$65-'RFM input'!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E389),('RFM input'!$K$65-'RFM input'!$K$99)-SUM($K389:L389),('RFM input'!$K$65-'RFM input'!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E389),('RFM input'!$K$65-'RFM input'!$K$99)-SUM($K389:M389),('RFM input'!$K$65-'RFM input'!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E389),('RFM input'!$K$65-'RFM input'!$K$99)-SUM($K389:N389),('RFM input'!$K$65-'RFM input'!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E389),('RFM input'!$K$65-'RFM input'!$K$99)-SUM($K389:O389),('RFM input'!$K$65-'RFM input'!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E389),('RFM input'!$K$65-'RFM input'!$K$99)-SUM($K389:P389),('RFM input'!$K$65-'RFM input'!$K$99)/A25taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E390),('RFM input'!$L$65-'RFM input'!$L$99)-SUM($L390:L390),('RFM input'!$L$65-'RFM input'!$L$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E390),('RFM input'!$L$65-'RFM input'!$L$99)-SUM($L390:M390),('RFM input'!$L$65-'RFM input'!$L$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E390),('RFM input'!$L$65-'RFM input'!$L$99)-SUM($L390:N390),('RFM input'!$L$65-'RFM input'!$L$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E390),('RFM input'!$L$65-'RFM input'!$L$99)-SUM($L390:O390),('RFM input'!$L$65-'RFM input'!$L$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E390),('RFM input'!$L$65-'RFM input'!$L$99)-SUM($L390:P390),('RFM input'!$L$65-'RFM input'!$L$99)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E391),('RFM input'!$M$65-'RFM input'!$M$99)-SUM($M391:M391),('RFM input'!$M$65-'RFM input'!$M$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E391),('RFM input'!$M$65-'RFM input'!$M$99)-SUM($M391:N391),('RFM input'!$M$65-'RFM input'!$M$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E391),('RFM input'!$M$65-'RFM input'!$M$99)-SUM($M391:O391),('RFM input'!$M$65-'RFM input'!$M$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E391),('RFM input'!$M$65-'RFM input'!$M$99)-SUM($M391:P391),('RFM input'!$M$65-'RFM input'!$M$99)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E392),('RFM input'!$N$65-'RFM input'!$N$99)-SUM($N392:N392),('RFM input'!$N$65-'RFM input'!$N$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E392),('RFM input'!$N$65-'RFM input'!$N$99)-SUM($N392:O392),('RFM input'!$N$65-'RFM input'!$N$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E392),('RFM input'!$N$65-'RFM input'!$N$99)-SUM($N392:P392),('RFM input'!$N$65-'RFM input'!$N$99)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E393),('RFM input'!$O$65-'RFM input'!$O$99)-SUM($O393:O393),('RFM input'!$O$65-'RFM input'!$O$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E393),('RFM input'!$O$65-'RFM input'!$O$99)-SUM($O393:P393),('RFM input'!$O$65-'RFM input'!$O$99)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E394),('RFM input'!$P$65-'RFM input'!$P$99)-SUM($P394:P394),('RFM input'!$P$65-'RFM input'!$P$99)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"-SUM(H384:H395)","v":0},{"$f":"-SUM(I384:I395)","v":0},{"$f":"IF(COUNT($H396:I396)>='RFM input'!$W$7,0, -SUM(J384:J395))","v":0},{"$f":"IF(COUNT($H396:J396)>='RFM input'!$W$7,0, -SUM(K384:K395))","v":0},{"$f":"IF(COUNT($H396:K396)>='RFM input'!$W$7,0, -SUM(L384:L395))","v":0},{"$f":"IF(COUNT($H396:L396)>='RFM input'!$W$7,0, -SUM(M384:M395)/2)","v":0},{"$f":"IF(COUNT($H396:M396)>='RFM input'!$W$7,0, -SUM(N384:N395))","v":0},{"$f":"IF(COUNT($H396:N396)>='RFM input'!$W$7,0, -SUM(O384:O395))","v":0},{"$f":"IF(COUNT($H396:O396)>='RFM input'!$W$7,0, -SUM(P384:P395))","v":0},{"$f":"IF(COUNT($H396:P396)>='RFM input'!$W$7,0, -SUM(Q384:Q395))","v":0}]
[null,{"$f":"Asset26","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F397:F397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F397:H397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F397:I397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F397:J397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F397:K397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F397:L397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F397:M397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F397:N397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F397:O397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F397:P397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:H399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:I399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:J399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:K399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:L399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:M399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:N399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:O399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E399),('RFM input'!$H$66-'RFM input'!$H$100)-SUM($H399:P399),('RFM input'!$H$66-'RFM input'!$H$100)/A26taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E400),('RFM input'!$I$66-'RFM input'!$I$100)-SUM($I400:I400),('RFM input'!$I$66-'RFM input'!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E400),('RFM input'!$I$66-'RFM input'!$I$100)-SUM($I400:J400),('RFM input'!$I$66-'RFM input'!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E400),('RFM input'!$I$66-'RFM input'!$I$100)-SUM($I400:K400),('RFM input'!$I$66-'RFM input'!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E400),('RFM input'!$I$66-'RFM input'!$I$100)-SUM($I400:L400),('RFM input'!$I$66-'RFM input'!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E400),('RFM input'!$I$66-'RFM input'!$I$100)-SUM($I400:M400),('RFM input'!$I$66-'RFM input'!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E400),('RFM input'!$I$66-'RFM input'!$I$100)-SUM($I400:N400),('RFM input'!$I$66-'RFM input'!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E400),('RFM input'!$I$66-'RFM input'!$I$100)-SUM($I400:O400),('RFM input'!$I$66-'RFM input'!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E400),('RFM input'!$I$66-'RFM input'!$I$100)-SUM($I400:P400),('RFM input'!$I$66-'RFM input'!$I$100)/A26taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E401),('RFM input'!$J$66-'RFM input'!$J$100)-SUM($J401:J401),('RFM input'!$J$66-'RFM input'!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E401),('RFM input'!$J$66-'RFM input'!$J$100)-SUM($J401:K401),('RFM input'!$J$66-'RFM input'!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E401),('RFM input'!$J$66-'RFM input'!$J$100)-SUM($J401:L401),('RFM input'!$J$66-'RFM input'!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E401),('RFM input'!$J$66-'RFM input'!$J$100)-SUM($J401:M401),('RFM input'!$J$66-'RFM input'!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E401),('RFM input'!$J$66-'RFM input'!$J$100)-SUM($J401:N401),('RFM input'!$J$66-'RFM input'!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E401),('RFM input'!$J$66-'RFM input'!$J$100)-SUM($J401:O401),('RFM input'!$J$66-'RFM input'!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E401),('RFM input'!$J$66-'RFM input'!$J$100)-SUM($J401:P401),('RFM input'!$J$66-'RFM input'!$J$100)/A26taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E402),('RFM input'!$K$66-'RFM input'!$K$100)-SUM($K402:K402),('RFM input'!$K$66-'RFM input'!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E402),('RFM input'!$K$66-'RFM input'!$K$100)-SUM($K402:L402),('RFM input'!$K$66-'RFM input'!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E402),('RFM input'!$K$66-'RFM input'!$K$100)-SUM($K402:M402),('RFM input'!$K$66-'RFM input'!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E402),('RFM input'!$K$66-'RFM input'!$K$100)-SUM($K402:N402),('RFM input'!$K$66-'RFM input'!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E402),('RFM input'!$K$66-'RFM input'!$K$100)-SUM($K402:O402),('RFM input'!$K$66-'RFM input'!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E402),('RFM input'!$K$66-'RFM input'!$K$100)-SUM($K402:P402),('RFM input'!$K$66-'RFM input'!$K$100)/A26taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E403),('RFM input'!$L$66-'RFM input'!$L$100)-SUM($L403:L403),('RFM input'!$L$66-'RFM input'!$L$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E403),('RFM input'!$L$66-'RFM input'!$L$100)-SUM($L403:M403),('RFM input'!$L$66-'RFM input'!$L$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E403),('RFM input'!$L$66-'RFM input'!$L$100)-SUM($L403:N403),('RFM input'!$L$66-'RFM input'!$L$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E403),('RFM input'!$L$66-'RFM input'!$L$100)-SUM($L403:O403),('RFM input'!$L$66-'RFM input'!$L$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E403),('RFM input'!$L$66-'RFM input'!$L$100)-SUM($L403:P403),('RFM input'!$L$66-'RFM input'!$L$100)/A26taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E404),('RFM input'!$M$66-'RFM input'!$M$100)-SUM($M404:M404),('RFM input'!$M$66-'RFM input'!$M$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E404),('RFM input'!$M$66-'RFM input'!$M$100)-SUM($M404:N404),('RFM input'!$M$66-'RFM input'!$M$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E404),('RFM input'!$M$66-'RFM input'!$M$100)-SUM($M404:O404),('RFM input'!$M$66-'RFM input'!$M$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E404),('RFM input'!$M$66-'RFM input'!$M$100)-SUM($M404:P404),('RFM input'!$M$66-'RFM input'!$M$100)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E405),('RFM input'!$N$66-'RFM input'!$N$100)-SUM($N405:N405),('RFM input'!$N$66-'RFM input'!$N$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E405),('RFM input'!$N$66-'RFM input'!$N$100)-SUM($N405:O405),('RFM input'!$N$66-'RFM input'!$N$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E405),('RFM input'!$N$66-'RFM input'!$N$100)-SUM($N405:P405),('RFM input'!$N$66-'RFM input'!$N$100)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E406),('RFM input'!$O$66-'RFM input'!$O$100)-SUM($O406:O406),('RFM input'!$O$66-'RFM input'!$O$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E406),('RFM input'!$O$66-'RFM input'!$O$100)-SUM($O406:P406),('RFM input'!$O$66-'RFM input'!$O$100)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E407),('RFM input'!$P$66-'RFM input'!$P$100)-SUM($P407:P407),('RFM input'!$P$66-'RFM input'!$P$100)/A26taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"-SUM(H397:H408)","v":0},{"$f":"-SUM(I397:I408)","v":0},{"$f":"IF(COUNT($H409:I409)>='RFM input'!$W$7,0, -SUM(J397:J408))","v":0},{"$f":"IF(COUNT($H409:J409)>='RFM input'!$W$7,0, -SUM(K397:K408))","v":0},{"$f":"IF(COUNT($H409:K409)>='RFM input'!$W$7,0, -SUM(L397:L408))","v":0},{"$f":"IF(COUNT($H409:L409)>='RFM input'!$W$7,0, -SUM(M397:M408)/2)","v":0},{"$f":"IF(COUNT($H409:M409)>='RFM input'!$W$7,0, -SUM(N397:N408))","v":0},{"$f":"IF(COUNT($H409:N409)>='RFM input'!$W$7,0, -SUM(O397:O408))","v":0},{"$f":"IF(COUNT($H409:O409)>='RFM input'!$W$7,0, -SUM(P397:P408))","v":0},{"$f":"IF(COUNT($H409:P409)>='RFM input'!$W$7,0, -SUM(Q397:Q408))","v":0}]
[null,{"$f":"Asset27","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F410:F410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F410:H410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F410:I410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F410:J410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F410:K410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F410:L410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F410:M410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F410:N410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F410:O410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F410:P410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:H412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:I412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:J412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:K412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:L412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:M412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:N412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:O412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E412),('RFM input'!$H$67-'RFM input'!$H$101)-SUM($H412:P412),('RFM input'!$H$67-'RFM input'!$H$101)/A27taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E413),('RFM input'!$I$67-'RFM input'!$I$101)-SUM($I413:I413),('RFM input'!$I$67-'RFM input'!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E413),('RFM input'!$I$67-'RFM input'!$I$101)-SUM($I413:J413),('RFM input'!$I$67-'RFM input'!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E413),('RFM input'!$I$67-'RFM input'!$I$101)-SUM($I413:K413),('RFM input'!$I$67-'RFM input'!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E413),('RFM input'!$I$67-'RFM input'!$I$101)-SUM($I413:L413),('RFM input'!$I$67-'RFM input'!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E413),('RFM input'!$I$67-'RFM input'!$I$101)-SUM($I413:M413),('RFM input'!$I$67-'RFM input'!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E413),('RFM input'!$I$67-'RFM input'!$I$101)-SUM($I413:N413),('RFM input'!$I$67-'RFM input'!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E413),('RFM input'!$I$67-'RFM input'!$I$101)-SUM($I413:O413),('RFM input'!$I$67-'RFM input'!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E413),('RFM input'!$I$67-'RFM input'!$I$101)-SUM($I413:P413),('RFM input'!$I$67-'RFM input'!$I$101)/A27taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E414),('RFM input'!$J$67-'RFM input'!$J$101)-SUM($J414:J414),('RFM input'!$J$67-'RFM input'!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E414),('RFM input'!$J$67-'RFM input'!$J$101)-SUM($J414:K414),('RFM input'!$J$67-'RFM input'!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E414),('RFM input'!$J$67-'RFM input'!$J$101)-SUM($J414:L414),('RFM input'!$J$67-'RFM input'!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E414),('RFM input'!$J$67-'RFM input'!$J$101)-SUM($J414:M414),('RFM input'!$J$67-'RFM input'!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E414),('RFM input'!$J$67-'RFM input'!$J$101)-SUM($J414:N414),('RFM input'!$J$67-'RFM input'!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E414),('RFM input'!$J$67-'RFM input'!$J$101)-SUM($J414:O414),('RFM input'!$J$67-'RFM input'!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E414),('RFM input'!$J$67-'RFM input'!$J$101)-SUM($J414:P414),('RFM input'!$J$67-'RFM input'!$J$101)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E415),('RFM input'!$K$67-'RFM input'!$K$101)-SUM($K415:K415),('RFM input'!$K$67-'RFM input'!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E415),('RFM input'!$K$67-'RFM input'!$K$101)-SUM($K415:L415),('RFM input'!$K$67-'RFM input'!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E415),('RFM input'!$K$67-'RFM input'!$K$101)-SUM($K415:M415),('RFM input'!$K$67-'RFM input'!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E415),('RFM input'!$K$67-'RFM input'!$K$101)-SUM($K415:N415),('RFM input'!$K$67-'RFM input'!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E415),('RFM input'!$K$67-'RFM input'!$K$101)-SUM($K415:O415),('RFM input'!$K$67-'RFM input'!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E415),('RFM input'!$K$67-'RFM input'!$K$101)-SUM($K415:P415),('RFM input'!$K$67-'RFM input'!$K$101)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E416),('RFM input'!$L$67-'RFM input'!$L$101)-SUM($L416:L416),('RFM input'!$L$67-'RFM input'!$L$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E416),('RFM input'!$L$67-'RFM input'!$L$101)-SUM($L416:M416),('RFM input'!$L$67-'RFM input'!$L$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E416),('RFM input'!$L$67-'RFM input'!$L$101)-SUM($L416:N416),('RFM input'!$L$67-'RFM input'!$L$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E416),('RFM input'!$L$67-'RFM input'!$L$101)-SUM($L416:O416),('RFM input'!$L$67-'RFM input'!$L$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E416),('RFM input'!$L$67-'RFM input'!$L$101)-SUM($L416:P416),('RFM input'!$L$67-'RFM input'!$L$101)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E417),('RFM input'!$M$67-'RFM input'!$M$101)-SUM($M417:M417),('RFM input'!$M$67-'RFM input'!$M$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E417),('RFM input'!$M$67-'RFM input'!$M$101)-SUM($M417:N417),('RFM input'!$M$67-'RFM input'!$M$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E417),('RFM input'!$M$67-'RFM input'!$M$101)-SUM($M417:O417),('RFM input'!$M$67-'RFM input'!$M$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E417),('RFM input'!$M$67-'RFM input'!$M$101)-SUM($M417:P417),('RFM input'!$M$67-'RFM input'!$M$101)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E418),('RFM input'!$N$67-'RFM input'!$N$101)-SUM($N418:N418),('RFM input'!$N$67-'RFM input'!$N$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E418),('RFM input'!$N$67-'RFM input'!$N$101)-SUM($N418:O418),('RFM input'!$N$67-'RFM input'!$N$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E418),('RFM input'!$N$67-'RFM input'!$N$101)-SUM($N418:P418),('RFM input'!$N$67-'RFM input'!$N$101)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E419),('RFM input'!$O$67-'RFM input'!$O$101)-SUM($O419:O419),('RFM input'!$O$67-'RFM input'!$O$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E419),('RFM input'!$O$67-'RFM input'!$O$101)-SUM($O419:P419),('RFM input'!$O$67-'RFM input'!$O$101)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E420),('RFM input'!$P$67-'RFM input'!$P$101)-SUM($P420:P420),('RFM input'!$P$67-'RFM input'!$P$101)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"-SUM(H410:H421)","v":0},{"$f":"-SUM(I410:I421)","v":0},{"$f":"IF(COUNT($H422:I422)>='RFM input'!$W$7,0, -SUM(J410:J421))","v":0},{"$f":"IF(COUNT($H422:J422)>='RFM input'!$W$7,0, -SUM(K410:K421))","v":0},{"$f":"IF(COUNT($H422:K422)>='RFM input'!$W$7,0, -SUM(L410:L421))","v":0},{"$f":"IF(COUNT($H422:L422)>='RFM input'!$W$7,0, -SUM(M410:M421)/2)","v":0},{"$f":"IF(COUNT($H422:M422)>='RFM input'!$W$7,0, -SUM(N410:N421))","v":0},{"$f":"IF(COUNT($H422:N422)>='RFM input'!$W$7,0, -SUM(O410:O421))","v":0},{"$f":"IF(COUNT($H422:O422)>='RFM input'!$W$7,0, -SUM(P410:P421))","v":0},{"$f":"IF(COUNT($H422:P422)>='RFM input'!$W$7,0, -SUM(Q410:Q421))","v":0}]
[null,{"$f":"Asset28","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F423:F423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F423:H423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F423:I423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F423:J423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F423:K423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F423:L423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F423:M423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F423:N423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F423:O423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F423:P423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:H425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:I425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:J425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:K425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:L425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:M425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:N425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:O425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E425),('RFM input'!$H$68-'RFM input'!$H$102)-SUM($H425:P425),('RFM input'!$H$68-'RFM input'!$H$102)/A28taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E426),('RFM input'!$I$68-'RFM input'!$I$102)-SUM($I426:I426),('RFM input'!$I$68-'RFM input'!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E426),('RFM input'!$I$68-'RFM input'!$I$102)-SUM($I426:J426),('RFM input'!$I$68-'RFM input'!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E426),('RFM input'!$I$68-'RFM input'!$I$102)-SUM($I426:K426),('RFM input'!$I$68-'RFM input'!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E426),('RFM input'!$I$68-'RFM input'!$I$102)-SUM($I426:L426),('RFM input'!$I$68-'RFM input'!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E426),('RFM input'!$I$68-'RFM input'!$I$102)-SUM($I426:M426),('RFM input'!$I$68-'RFM input'!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E426),('RFM input'!$I$68-'RFM input'!$I$102)-SUM($I426:N426),('RFM input'!$I$68-'RFM input'!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E426),('RFM input'!$I$68-'RFM input'!$I$102)-SUM($I426:O426),('RFM input'!$I$68-'RFM input'!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E426),('RFM input'!$I$68-'RFM input'!$I$102)-SUM($I426:P426),('RFM input'!$I$68-'RFM input'!$I$102)/A28taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E427),('RFM input'!$J$68-'RFM input'!$J$102)-SUM($J427:J427),('RFM input'!$J$68-'RFM input'!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E427),('RFM input'!$J$68-'RFM input'!$J$102)-SUM($J427:K427),('RFM input'!$J$68-'RFM input'!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E427),('RFM input'!$J$68-'RFM input'!$J$102)-SUM($J427:L427),('RFM input'!$J$68-'RFM input'!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E427),('RFM input'!$J$68-'RFM input'!$J$102)-SUM($J427:M427),('RFM input'!$J$68-'RFM input'!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E427),('RFM input'!$J$68-'RFM input'!$J$102)-SUM($J427:N427),('RFM input'!$J$68-'RFM input'!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E427),('RFM input'!$J$68-'RFM input'!$J$102)-SUM($J427:O427),('RFM input'!$J$68-'RFM input'!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E427),('RFM input'!$J$68-'RFM input'!$J$102)-SUM($J427:P427),('RFM input'!$J$68-'RFM input'!$J$102)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E428),('RFM input'!$K$68-'RFM input'!$K$102)-SUM($K428:K428),('RFM input'!$K$68-'RFM input'!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E428),('RFM input'!$K$68-'RFM input'!$K$102)-SUM($K428:L428),('RFM input'!$K$68-'RFM input'!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E428),('RFM input'!$K$68-'RFM input'!$K$102)-SUM($K428:M428),('RFM input'!$K$68-'RFM input'!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E428),('RFM input'!$K$68-'RFM input'!$K$102)-SUM($K428:N428),('RFM input'!$K$68-'RFM input'!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E428),('RFM input'!$K$68-'RFM input'!$K$102)-SUM($K428:O428),('RFM input'!$K$68-'RFM input'!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E428),('RFM input'!$K$68-'RFM input'!$K$102)-SUM($K428:P428),('RFM input'!$K$68-'RFM input'!$K$102)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E429),('RFM input'!$L$68-'RFM input'!$L$102)-SUM($L429:L429),('RFM input'!$L$68-'RFM input'!$L$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E429),('RFM input'!$L$68-'RFM input'!$L$102)-SUM($L429:M429),('RFM input'!$L$68-'RFM input'!$L$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E429),('RFM input'!$L$68-'RFM input'!$L$102)-SUM($L429:N429),('RFM input'!$L$68-'RFM input'!$L$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E429),('RFM input'!$L$68-'RFM input'!$L$102)-SUM($L429:O429),('RFM input'!$L$68-'RFM input'!$L$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E429),('RFM input'!$L$68-'RFM input'!$L$102)-SUM($L429:P429),('RFM input'!$L$68-'RFM input'!$L$102)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E430),('RFM input'!$M$68-'RFM input'!$M$102)-SUM($M430:M430),('RFM input'!$M$68-'RFM input'!$M$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E430),('RFM input'!$M$68-'RFM input'!$M$102)-SUM($M430:N430),('RFM input'!$M$68-'RFM input'!$M$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E430),('RFM input'!$M$68-'RFM input'!$M$102)-SUM($M430:O430),('RFM input'!$M$68-'RFM input'!$M$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E430),('RFM input'!$M$68-'RFM input'!$M$102)-SUM($M430:P430),('RFM input'!$M$68-'RFM input'!$M$102)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E431),('RFM input'!$N$68-'RFM input'!$N$102)-SUM($N431:N431),('RFM input'!$N$68-'RFM input'!$N$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E431),('RFM input'!$N$68-'RFM input'!$N$102)-SUM($N431:O431),('RFM input'!$N$68-'RFM input'!$N$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E431),('RFM input'!$N$68-'RFM input'!$N$102)-SUM($N431:P431),('RFM input'!$N$68-'RFM input'!$N$102)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E432),('RFM input'!$O$68-'RFM input'!$O$102)-SUM($O432:O432),('RFM input'!$O$68-'RFM input'!$O$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E432),('RFM input'!$O$68-'RFM input'!$O$102)-SUM($O432:P432),('RFM input'!$O$68-'RFM input'!$O$102)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E433),('RFM input'!$P$68-'RFM input'!$P$102)-SUM($P433:P433),('RFM input'!$P$68-'RFM input'!$P$102)/A28taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"-SUM(H423:H434)","v":0},{"$f":"-SUM(I423:I434)","v":0},{"$f":"IF(COUNT($H435:I435)>='RFM input'!$W$7,0, -SUM(J423:J434))","v":0},{"$f":"IF(COUNT($H435:J435)>='RFM input'!$W$7,0, -SUM(K423:K434))","v":0},{"$f":"IF(COUNT($H435:K435)>='RFM input'!$W$7,0, -SUM(L423:L434))","v":0},{"$f":"IF(COUNT($H435:L435)>='RFM input'!$W$7,0, -SUM(M423:M434)/2)","v":0},{"$f":"IF(COUNT($H435:M435)>='RFM input'!$W$7,0, -SUM(N423:N434))","v":0},{"$f":"IF(COUNT($H435:N435)>='RFM input'!$W$7,0, -SUM(O423:O434))","v":0},{"$f":"IF(COUNT($H435:O435)>='RFM input'!$W$7,0, -SUM(P423:P434))","v":0},{"$f":"IF(COUNT($H435:P435)>='RFM input'!$W$7,0, -SUM(Q423:Q434))","v":0}]
[null,{"$f":"Asset29","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F436:F436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F436:H436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F436:I436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F436:J436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F436:K436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F436:L436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F436:M436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F436:N436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F436:O436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F436:P436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:H438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:I438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:J438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:K438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:L438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:M438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:N438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:O438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E438),('RFM input'!$H$69-'RFM input'!$H$103)-SUM($H438:P438),('RFM input'!$H$69-'RFM input'!$H$103)/A29taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E439),('RFM input'!$I$69-'RFM input'!$I$103)-SUM($I439:I439),('RFM input'!$I$69-'RFM input'!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E439),('RFM input'!$I$69-'RFM input'!$I$103)-SUM($I439:J439),('RFM input'!$I$69-'RFM input'!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E439),('RFM input'!$I$69-'RFM input'!$I$103)-SUM($I439:K439),('RFM input'!$I$69-'RFM input'!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E439),('RFM input'!$I$69-'RFM input'!$I$103)-SUM($I439:L439),('RFM input'!$I$69-'RFM input'!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E439),('RFM input'!$I$69-'RFM input'!$I$103)-SUM($I439:M439),('RFM input'!$I$69-'RFM input'!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E439),('RFM input'!$I$69-'RFM input'!$I$103)-SUM($I439:N439),('RFM input'!$I$69-'RFM input'!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E439),('RFM input'!$I$69-'RFM input'!$I$103)-SUM($I439:O439),('RFM input'!$I$69-'RFM input'!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E439),('RFM input'!$I$69-'RFM input'!$I$103)-SUM($I439:P439),('RFM input'!$I$69-'RFM input'!$I$103)/A29taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E440),('RFM input'!$J$69-'RFM input'!$J$103)-SUM($J440:J440),('RFM input'!$J$69-'RFM input'!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E440),('RFM input'!$J$69-'RFM input'!$J$103)-SUM($J440:K440),('RFM input'!$J$69-'RFM input'!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E440),('RFM input'!$J$69-'RFM input'!$J$103)-SUM($J440:L440),('RFM input'!$J$69-'RFM input'!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E440),('RFM input'!$J$69-'RFM input'!$J$103)-SUM($J440:M440),('RFM input'!$J$69-'RFM input'!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E440),('RFM input'!$J$69-'RFM input'!$J$103)-SUM($J440:N440),('RFM input'!$J$69-'RFM input'!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E440),('RFM input'!$J$69-'RFM input'!$J$103)-SUM($J440:O440),('RFM input'!$J$69-'RFM input'!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E440),('RFM input'!$J$69-'RFM input'!$J$103)-SUM($J440:P440),('RFM input'!$J$69-'RFM input'!$J$103)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E441),('RFM input'!$K$69-'RFM input'!$K$103)-SUM($K441:K441),('RFM input'!$K$69-'RFM input'!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E441),('RFM input'!$K$69-'RFM input'!$K$103)-SUM($K441:L441),('RFM input'!$K$69-'RFM input'!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E441),('RFM input'!$K$69-'RFM input'!$K$103)-SUM($K441:M441),('RFM input'!$K$69-'RFM input'!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E441),('RFM input'!$K$69-'RFM input'!$K$103)-SUM($K441:N441),('RFM input'!$K$69-'RFM input'!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E441),('RFM input'!$K$69-'RFM input'!$K$103)-SUM($K441:O441),('RFM input'!$K$69-'RFM input'!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E441),('RFM input'!$K$69-'RFM input'!$K$103)-SUM($K441:P441),('RFM input'!$K$69-'RFM input'!$K$103)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E442),('RFM input'!$L$69-'RFM input'!$L$103)-SUM($L442:L442),('RFM input'!$L$69-'RFM input'!$L$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E442),('RFM input'!$L$69-'RFM input'!$L$103)-SUM($L442:M442),('RFM input'!$L$69-'RFM input'!$L$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E442),('RFM input'!$L$69-'RFM input'!$L$103)-SUM($L442:N442),('RFM input'!$L$69-'RFM input'!$L$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E442),('RFM input'!$L$69-'RFM input'!$L$103)-SUM($L442:O442),('RFM input'!$L$69-'RFM input'!$L$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E442),('RFM input'!$L$69-'RFM input'!$L$103)-SUM($L442:P442),('RFM input'!$L$69-'RFM input'!$L$103)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E443),('RFM input'!$M$69-'RFM input'!$M$103)-SUM($M443:M443),('RFM input'!$M$69-'RFM input'!$M$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E443),('RFM input'!$M$69-'RFM input'!$M$103)-SUM($M443:N443),('RFM input'!$M$69-'RFM input'!$M$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E443),('RFM input'!$M$69-'RFM input'!$M$103)-SUM($M443:O443),('RFM input'!$M$69-'RFM input'!$M$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E443),('RFM input'!$M$69-'RFM input'!$M$103)-SUM($M443:P443),('RFM input'!$M$69-'RFM input'!$M$103)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E444),('RFM input'!$N$69-'RFM input'!$N$103)-SUM($N444:N444),('RFM input'!$N$69-'RFM input'!$N$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E444),('RFM input'!$N$69-'RFM input'!$N$103)-SUM($N444:O444),('RFM input'!$N$69-'RFM input'!$N$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E444),('RFM input'!$N$69-'RFM input'!$N$103)-SUM($N444:P444),('RFM input'!$N$69-'RFM input'!$N$103)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E445),('RFM input'!$O$69-'RFM input'!$O$103)-SUM($O445:O445),('RFM input'!$O$69-'RFM input'!$O$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E445),('RFM input'!$O$69-'RFM input'!$O$103)-SUM($O445:P445),('RFM input'!$O$69-'RFM input'!$O$103)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E446),('RFM input'!$P$69-'RFM input'!$P$103)-SUM($P446:P446),('RFM input'!$P$69-'RFM input'!$P$103)/A29taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"-SUM(H436:H447)","v":0},{"$f":"-SUM(I436:I447)","v":0},{"$f":"IF(COUNT($H448:I448)>='RFM input'!$W$7,0, -SUM(J436:J447))","v":0},{"$f":"IF(COUNT($H448:J448)>='RFM input'!$W$7,0, -SUM(K436:K447))","v":0},{"$f":"IF(COUNT($H448:K448)>='RFM input'!$W$7,0, -SUM(L436:L447))","v":0},{"$f":"IF(COUNT($H448:L448)>='RFM input'!$W$7,0, -SUM(M436:M447)/2)","v":0},{"$f":"IF(COUNT($H448:M448)>='RFM input'!$W$7,0, -SUM(N436:N447))","v":0},{"$f":"IF(COUNT($H448:N448)>='RFM input'!$W$7,0, -SUM(O436:O447))","v":0},{"$f":"IF(COUNT($H448:O448)>='RFM input'!$W$7,0, -SUM(P436:P447))","v":0},{"$f":"IF(COUNT($H448:P448)>='RFM input'!$W$7,0, -SUM(Q436:Q447))","v":0}]
[null,{"$f":"Asset30","v":"Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F449:F449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F449:H449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F449:I449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F449:J449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F449:K449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F449:L449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F449:M449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F449:N449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F449:O449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F449:P449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:H451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":1.0744006468196197},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:I451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":1.0744006468196197},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:J451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":1.0744006468196197},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:K451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":1.0744006468196197},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:L451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":1.0744006468196197},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:M451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:N451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:O451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E451),('RFM input'!$H$70-'RFM input'!$H$104)-SUM($H451:P451),('RFM input'!$H$70-'RFM input'!$H$104)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E452),('RFM input'!$I$70-'RFM input'!$I$104)-SUM($I452:I452),('RFM input'!$I$70-'RFM input'!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E452),('RFM input'!$I$70-'RFM input'!$I$104)-SUM($I452:J452),('RFM input'!$I$70-'RFM input'!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E452),('RFM input'!$I$70-'RFM input'!$I$104)-SUM($I452:K452),('RFM input'!$I$70-'RFM input'!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E452),('RFM input'!$I$70-'RFM input'!$I$104)-SUM($I452:L452),('RFM input'!$I$70-'RFM input'!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E452),('RFM input'!$I$70-'RFM input'!$I$104)-SUM($I452:M452),('RFM input'!$I$70-'RFM input'!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E452),('RFM input'!$I$70-'RFM input'!$I$104)-SUM($I452:N452),('RFM input'!$I$70-'RFM input'!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E452),('RFM input'!$I$70-'RFM input'!$I$104)-SUM($I452:O452),('RFM input'!$I$70-'RFM input'!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E452),('RFM input'!$I$70-'RFM input'!$I$104)-SUM($I452:P452),('RFM input'!$I$70-'RFM input'!$I$104)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E453),('RFM input'!$J$70-'RFM input'!$J$104)-SUM($J453:J453),('RFM input'!$J$70-'RFM input'!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E453),('RFM input'!$J$70-'RFM input'!$J$104)-SUM($J453:K453),('RFM input'!$J$70-'RFM input'!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E453),('RFM input'!$J$70-'RFM input'!$J$104)-SUM($J453:L453),('RFM input'!$J$70-'RFM input'!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E453),('RFM input'!$J$70-'RFM input'!$J$104)-SUM($J453:M453),('RFM input'!$J$70-'RFM input'!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E453),('RFM input'!$J$70-'RFM input'!$J$104)-SUM($J453:N453),('RFM input'!$J$70-'RFM input'!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E453),('RFM input'!$J$70-'RFM input'!$J$104)-SUM($J453:O453),('RFM input'!$J$70-'RFM input'!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E453),('RFM input'!$J$70-'RFM input'!$J$104)-SUM($J453:P453),('RFM input'!$J$70-'RFM input'!$J$104)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E454),('RFM input'!$K$70-'RFM input'!$K$104)-SUM($K454:K454),('RFM input'!$K$70-'RFM input'!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E454),('RFM input'!$K$70-'RFM input'!$K$104)-SUM($K454:L454),('RFM input'!$K$70-'RFM input'!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E454),('RFM input'!$K$70-'RFM input'!$K$104)-SUM($K454:M454),('RFM input'!$K$70-'RFM input'!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E454),('RFM input'!$K$70-'RFM input'!$K$104)-SUM($K454:N454),('RFM input'!$K$70-'RFM input'!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E454),('RFM input'!$K$70-'RFM input'!$K$104)-SUM($K454:O454),('RFM input'!$K$70-'RFM input'!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E454),('RFM input'!$K$70-'RFM input'!$K$104)-SUM($K454:P454),('RFM input'!$K$70-'RFM input'!$K$104)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E455),('RFM input'!$L$70-'RFM input'!$L$104)-SUM($L455:L455),('RFM input'!$L$70-'RFM input'!$L$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E455),('RFM input'!$L$70-'RFM input'!$L$104)-SUM($L455:M455),('RFM input'!$L$70-'RFM input'!$L$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E455),('RFM input'!$L$70-'RFM input'!$L$104)-SUM($L455:N455),('RFM input'!$L$70-'RFM input'!$L$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E455),('RFM input'!$L$70-'RFM input'!$L$104)-SUM($L455:O455),('RFM input'!$L$70-'RFM input'!$L$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E455),('RFM input'!$L$70-'RFM input'!$L$104)-SUM($L455:P455),('RFM input'!$L$70-'RFM input'!$L$104)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E456),('RFM input'!$M$70-'RFM input'!$M$104)-SUM($M456:M456),('RFM input'!$M$70-'RFM input'!$M$104)/A30taxstdlife))","v":0.11951193204941764},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E456),('RFM input'!$M$70-'RFM input'!$M$104)-SUM($M456:N456),('RFM input'!$M$70-'RFM input'!$M$104)/A30taxstdlife))","v":0.11951193204941764},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E456),('RFM input'!$M$70-'RFM input'!$M$104)-SUM($M456:O456),('RFM input'!$M$70-'RFM input'!$M$104)/A30taxstdlife))","v":0.11951193204941764},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E456),('RFM input'!$M$70-'RFM input'!$M$104)-SUM($M456:P456),('RFM input'!$M$70-'RFM input'!$M$104)/A30taxstdlife))","v":0.11951193204941764}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E457),('RFM input'!$N$70-'RFM input'!$N$104)-SUM($N457:N457),('RFM input'!$N$70-'RFM input'!$N$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E457),('RFM input'!$N$70-'RFM input'!$N$104)-SUM($N457:O457),('RFM input'!$N$70-'RFM input'!$N$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E457),('RFM input'!$N$70-'RFM input'!$N$104)-SUM($N457:P457),('RFM input'!$N$70-'RFM input'!$N$104)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E458),('RFM input'!$O$70-'RFM input'!$O$104)-SUM($O458:O458),('RFM input'!$O$70-'RFM input'!$O$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E458),('RFM input'!$O$70-'RFM input'!$O$104)-SUM($O458:P458),('RFM input'!$O$70-'RFM input'!$O$104)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E459),('RFM input'!$P$70-'RFM input'!$P$104)-SUM($P459:P459),('RFM input'!$P$70-'RFM input'!$P$104)/A30taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,{"$f":"-SUM(H449:H460)","v":0},{"$f":"-SUM(I449:I460)","v":-1.0744006468196197},{"$f":"IF(COUNT($H461:I461)>='RFM input'!$W$7,0, -SUM(J449:J460))","v":-1.0744006468196197},{"$f":"IF(COUNT($H461:J461)>='RFM input'!$W$7,0, -SUM(K449:K460))","v":-1.0744006468196197},{"$f":"IF(COUNT($H461:K461)>='RFM input'!$W$7,0, -SUM(L449:L460))","v":-1.0744006468196197},{"$f":"IF(COUNT($H461:L461)>='RFM input'!$W$7,0, -SUM(M449:M460)/2)","v":-0.53720032340980983},{"$f":"IF(COUNT($H461:M461)>='RFM input'!$W$7,0, -SUM(N449:N460))","v":0},{"$f":"IF(COUNT($H461:N461)>='RFM input'!$W$7,0, -SUM(O449:O460))","v":0},{"$f":"IF(COUNT($H461:O461)>='RFM input'!$W$7,0, -SUM(P449:P460))","v":0},{"$f":"IF(COUNT($H461:P461)>='RFM input'!$W$7,0, -SUM(Q449:Q460))","v":0}]
[]
[null,"Final Year Asset Adjustments",null,null,null,null,null,null,{"$f":"SUM(I464:I493)","v":0},{"$f":"SUM(J464:J493)","v":0},{"$f":"SUM(K464:K493)","v":0},0,0,0,{"$f":"SUM(O464:O493)","v":0},{"$f":"SUM(P464:P493)","v":0},{"$f":"SUM(Q464:Q493)","v":0}]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H232, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H232, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H232, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H232, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H232, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H232, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H232, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H232, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H232, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H233, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H233, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H233, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H233, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H233, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H233, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H233, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H233, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H233, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H234, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H234, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H234, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H234, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H234, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H234, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H234, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H234, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H234, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H235, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H235, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H235, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H235, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H235, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H235, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H235, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H235, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H235, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H236, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H236, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H236, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H236, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H236, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H236, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H236, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H236, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H236, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H237, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H237, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H237, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H237, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H237, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H237, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H237, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H237, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H237, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H238, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H238, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H238, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H238, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H238, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H238, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H238, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H238, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H238, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H239, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H239, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H239, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H239, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H239, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H239, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H239, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H239, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H239, 0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H240, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H240, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H240, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H240, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H240, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H240, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H240, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H240, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H240, 0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H241, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H241, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H241, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H241, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H241, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H241, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H241, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H241, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H241, 0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H242, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H242, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H242, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H242, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H242, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H242, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H242, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H242, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H242, 0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H243, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H243, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H243, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H243, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H243, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H243, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H243, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H243, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H243, 0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H244, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H244, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H244, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H244, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H244, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H244, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H244, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H244, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H244, 0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H245, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H245, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H245, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H245, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H245, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H245, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H245, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H245, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H245, 0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H246, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H246, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H246, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H246, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H246, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H246, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H246, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H246, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H246, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H247, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H247, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H247, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H247, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H247, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H247, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H247, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H247, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H247, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H248, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H248, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H248, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H248, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H248, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H248, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H248, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H248, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H248, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H249, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H249, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H249, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H249, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H249, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H249, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H249, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H249, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H249, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H250, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H250, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H250, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H250, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H250, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H250, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H250, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H250, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H250, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H251, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H251, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H251, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H251, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H251, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H251, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H251, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H251, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H251, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H252, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H252, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H252, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H252, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H252, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H252, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H252, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H252, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H252, 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H253, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H253, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H253, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H253, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H253, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H253, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H253, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H253, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H253, 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H254, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H254, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H254, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H254, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H254, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H254, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H254, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H254, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H254, 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H255, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H255, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H255, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H255, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H255, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H255, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H255, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H255, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H255, 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H256, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H256, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H256, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H256, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H256, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H256, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H256, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H256, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H256, 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H257, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H257, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H257, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H257, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H257, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H257, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H257, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H257, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H257, 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H258, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H258, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H258, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H258, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H258, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H258, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H258, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H258, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H258, 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H259, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H259, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H259, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H259, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H259, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H259, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H259, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H259, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H259, 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H260, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H260, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H260, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H260, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H260, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H260, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H260, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H260, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H260, 0)","v":0}]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,null,{"$f":"IF(AND(I$7>0, J$7=0), 'RFM input'!$H261, 0)","v":0},{"$f":"IF(AND(J$7>0, K$7=0), 'RFM input'!$H261, 0)","v":0},{"$f":"IF(AND(K$7>0, L$7=0), 'RFM input'!$H261, 0)","v":0},{"$f":"IF(AND(L$7>0, M$7=0), 'RFM input'!$H261, 0)","v":0},{"$f":"IF(AND(M$7>0, N$7=0), 'RFM input'!$H261, 0)","v":0},{"$f":"IF(AND(N$7>0, O$7=0), 'RFM input'!$H261, 0)","v":0},{"$f":"IF(AND(O$7>0, P$7=0), 'RFM input'!$H261, 0)","v":0},{"$f":"IF(AND(P$7>0, Q$7=0), 'RFM input'!$H261, 0)","v":0},{"$f":"IF(AND(Q$7>0, R$7=0), 'RFM input'!$H261, 0)","v":0}]
[]
[null,"Closing Tax Asset Base",null,null,null,null,null,null,{"$f":"SUM(I496:I525)","v":0},{"$f":"SUM(J496:J525)","v":0},{"$f":"SUM(K496:K525)","v":0},{"$f":"SUM(L496:L525)","v":0},{"$f":"SUM(M496:M525)","v":1276.5223339752201},{"$f":"SUM(N496:N525)","v":0},{"$f":"SUM(O496:O525)","v":0},{"$f":"SUM(P496:P525)","v":0},{"$f":"SUM(Q496:Q525)","v":0}]
[null,null,{"$f":"Asset1","v":"Subtransmission"},null,null,null,null,null,{"$f":"IF(J$7=0,(I8+I40+INDEX($H$84:$Q$461,MATCH($C496,$C$84:$C$461,0),0)+I464),0)","v":0},0,0,0,{"$f":"IF(N$7=0,(M8+M40+INDEX($H$84:$Q$461,MATCH($C496,$C$84:$C$461,0),0)+M464),0)","v":274.9894184836561},{"$f":"IF(O$7=0,(N8+N40+INDEX($H$84:$Q$461,MATCH($C496,$C$84:$C$461,0),0)+N464),0)","v":0},0,0,0]
[null,null,{"$f":"Asset2","v":"Distribution system assets"},null,null,null,null,null,{"$f":"IF(J$7=0,(I9+I41+INDEX($H$84:$Q$461,MATCH($C497,$C$84:$C$461,0),0)+I465),0)","v":0},0,0,0,857.04924497404534,0,0,0,0]
[null,null,{"$f":"Asset3","v":"Metering"},null,null,null,null,null,{"$f":"IF(J$7=0,(I10+I42+INDEX($H$84:$Q$461,MATCH($C498,$C$84:$C$461,0),0)+I466),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"Public Lighting"},null,null,null,null,null,{"$f":"IF(J$7=0,(I11+I43+INDEX($H$84:$Q$461,MATCH($C499,$C$84:$C$461,0),0)+I467),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,null,null,null,{"$f":"IF(J$7=0,(I12+I44+INDEX($H$84:$Q$461,MATCH($C500,$C$84:$C$461,0),0)+I468),0)","v":0},0,0,0,3.5942801217133922,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Non network - IT"},null,null,null,null,null,{"$f":"IF(J$7=0,(I13+I45+INDEX($H$84:$Q$461,MATCH($C501,$C$84:$C$461,0),0)+I469),0)","v":0},0,0,0,64.38312347642642,0,0,0,0]
[null,null,{"$f":"Asset7","v":"Non network - other"},null,null,null,null,null,{"$f":"IF(J$7=0,(I14+I46+INDEX($H$84:$Q$461,MATCH($C502,$C$84:$C$461,0),0)+I470),0)","v":0},0,0,0,54.916921630943158,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Land"},null,null,null,null,null,{"$f":"IF(J$7=0,(I15+I47+INDEX($H$84:$Q$461,MATCH($C503,$C$84:$C$461,0),0)+I471),0)","v":0},0,0,0,20.454585304778963,0,0,0,0]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I16+I48+INDEX($H$84:$Q$461,MATCH($C504,$C$84:$C$461,0),0)+I472),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I17+I49+INDEX($H$84:$Q$461,MATCH($C505,$C$84:$C$461,0),0)+I473),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I18+I50+INDEX($H$84:$Q$461,MATCH($C506,$C$84:$C$461,0),0)+I474),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I19+I51+INDEX($H$84:$Q$461,MATCH($C507,$C$84:$C$461,0),0)+I475),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I20+I52+INDEX($H$84:$Q$461,MATCH($C508,$C$84:$C$461,0),0)+I476),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I21+I53+INDEX($H$84:$Q$461,MATCH($C509,$C$84:$C$461,0),0)+I477),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I22+I54+INDEX($H$84:$Q$461,MATCH($C510,$C$84:$C$461,0),0)+I478),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I23+I55+INDEX($H$84:$Q$461,MATCH($C511,$C$84:$C$461,0),0)+I479),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I24+I56+INDEX($H$84:$Q$461,MATCH($C512,$C$84:$C$461,0),0)+I480),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I25+I57+INDEX($H$84:$Q$461,MATCH($C513,$C$84:$C$461,0),0)+I481),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I26+I58+INDEX($H$84:$Q$461,MATCH($C514,$C$84:$C$461,0),0)+I482),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I27+I59+INDEX($H$84:$Q$461,MATCH($C515,$C$84:$C$461,0),0)+I483),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I28+I60+INDEX($H$84:$Q$461,MATCH($C516,$C$84:$C$461,0),0)+I484),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I29+I61+INDEX($H$84:$Q$461,MATCH($C517,$C$84:$C$461,0),0)+I485),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I30+I62+INDEX($H$84:$Q$461,MATCH($C518,$C$84:$C$461,0),0)+I486),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I31+I63+INDEX($H$84:$Q$461,MATCH($C519,$C$84:$C$461,0),0)+I487),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I32+I64+INDEX($H$84:$Q$461,MATCH($C520,$C$84:$C$461,0),0)+I488),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I33+I65+INDEX($H$84:$Q$461,MATCH($C521,$C$84:$C$461,0),0)+I489),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I34+I66+INDEX($H$84:$Q$461,MATCH($C522,$C$84:$C$461,0),0)+I490),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I35+I67+INDEX($H$84:$Q$461,MATCH($C523,$C$84:$C$461,0),0)+I491),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,null,{"$f":"IF(J$7=0,(I36+I68+INDEX($H$84:$Q$461,MATCH($C524,$C$84:$C$461,0),0)+I492),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,null,null,{"$f":"IF(J$7=0,(I37+I69+INDEX($H$84:$Q$461,MATCH($C525,$C$84:$C$461,0),0)+I493),0)","v":0},0,0,0,1.1347599836568976,0,0,0,0]

{"sheet":"RAB remaining lives","index":12,"n_rows":1631,"n_cols":23,"rows_kept":1631,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Lives Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - Asset Lives Roll Forward - DNSP RFM - version 2"}]
[]
[]
[null,"Weighted Average Remaining Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"C8","v":2016},{"$f":"IF(LEN(D6)>4,CONCATENATE(LEFT(D6,4)+1&\"-\"&IF(D6>\"2007-08\",,\"0\")&RIGHT(D6,2)+1),D6+1)","v":2017},{"$f":"IF(LEN(E6)>4,CONCATENATE(LEFT(E6,4)+1&\"-\"&IF(E6>\"2007-08\",,\"0\")&RIGHT(E6,2)+1),E6+1)","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,"First regulatory year",{"$f":"'RFM input'!V7","v":2016}]
[null,{"$f":"'RFM input'!F182","v":"Lagged Actual CPI Inflation Rate"},{"$f":"INDEX('RFM input'!$F$181:$Q$183,2,MATCH(D$6,'RFM input'!$F$181:$Q$181,0)-1)","v":2.3076923076923217E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B9,'RFM input'!$F$181:$F$189,0),MATCH(D$6,'RFM input'!$F$181:$Q$181,0))","v":1.5108593012275601E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B9,'RFM input'!$F$181:$F$189,0),MATCH(E$6,'RFM input'!$F$181:$Q$181,0))","v":1.0232558139534831E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B9,'RFM input'!$F$181:$F$189,0),MATCH(F$6,'RFM input'!$F$181:$Q$181,0))","v":1.9337016574585641E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B9,'RFM input'!$F$181:$F$189,0),MATCH(G$6,'RFM input'!$F$181:$Q$181,0))","v":2.0776874435411097E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B9,'RFM input'!$F$181:$F$189,0),MATCH(H$6,'RFM input'!$F$181:$Q$181,0))","v":1.5929203539823078E-2}]
[null,"Actual CPI (one year lagged)",1,{"$f":"C10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,C9,D9))","v":1.0151085930122756},{"$f":"D10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,D9,E9))","v":1.0254957507082152},{"$f":"E10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,E9,F9))","v":1.0453257790368271},{"$f":"F10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,F9,G9))","v":1.0670443814919734},{"$f":"G10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,G9,H9))","v":1.0840415486307837},{"$f":"H10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,H9,I9))","v":1.0840415486307837},{"$f":"I10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,I9,J9))","v":1.0840415486307837},{"$f":"J10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,J9,K9))","v":1.0840415486307837},{"$f":"K10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,K9,L9))","v":1.0840415486307837},{"$f":"L10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,L9,M9))","v":1.0840415486307837},{"$f":"M10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,M9,N9))","v":1.0840415486307837},{"$f":"N10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,N9,O9))","v":1.0840415486307837},{"$f":"O10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,O9,P9))","v":1.0840415486307837},{"$f":"P10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,P9,Q9))","v":1.0840415486307837},{"$f":"Q10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,Q9,R9))","v":1.0840415486307837},{"$f":"R10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,R9,S9))","v":1.0840415486307837},{"$f":"S10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,S9,T9))","v":1.0840415486307837},{"$f":"T10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,T9,U9))","v":1.0840415486307837},{"$f":"U10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,U9,V9))","v":1.0840415486307837},{"$f":"V10*(1+IF('RFM input'!$F$177='RFM input'!$H$176,V9,W9))","v":1.0840415486307837}]
[null,"Nominal Vanilla WACC (fixed real time varying)",{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B11,'RFM input'!$F$181:$F$189,0),MATCH(D$6,'RFM input'!$F$181:$Q$181,0)-1)","v":0.10043201670599977},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B11,'RFM input'!$F$181:$F$189,0),MATCH(D$6,'RFM input'!$F$181:$Q$181,0))","v":5.5031421964085947E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B11,'RFM input'!$F$181:$F$189,0),MATCH(E$6,'RFM input'!$F$181:$Q$181,0))","v":4.9359442417313604E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B11,'RFM input'!$F$181:$F$189,0),MATCH(F$6,'RFM input'!$F$181:$Q$181,0))","v":5.8290639605208527E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B11,'RFM input'!$F$181:$F$189,0),MATCH(G$6,'RFM input'!$F$181:$Q$181,0))","v":5.9228637000529716E-2},{"$f":"INDEX('RFM input'!$F$181:$Q$189,MATCH($B11,'RFM input'!$F$181:$F$189,0),MATCH(H$6,'RFM input'!$F$181:$Q$181,0))","v":5.3073557319264664E-2}]
[{"$f":"IF(LEN($C$8)>4,CONCATENATE(LEFT($C$8, 4)-1 &\"-\" &IF($C$8>\"2009-10\",,\"0\") &RIGHT($C$8,2)-1),$C$8-1)","v":2015}]
["Asset Class 1",{"$f":"VLOOKUP($A13,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Subtransmission"}]
[{"$f":"VALUE(REPLACE(A13,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A14,0)","v":243.14450362060128},{"$f":"OFFSET('RFM input'!H$40,$A14,0)-OFFSET('RFM input'!H$74,$A14,0)-OFFSET('RFM input'!H$108,$A14,0)","v":11.78464209},{"$f":"OFFSET('RFM input'!I$40,$A14,0)-OFFSET('RFM input'!I$74,$A14,0)-OFFSET('RFM input'!I$108,$A14,0)","v":23.046331720000005},{"$f":"OFFSET('RFM input'!J$40,$A14,0)-OFFSET('RFM input'!J$74,$A14,0)-OFFSET('RFM input'!J$108,$A14,0)","v":44.420470250000001},{"$f":"OFFSET('RFM input'!K$40,$A14,0)-OFFSET('RFM input'!K$74,$A14,0)-OFFSET('RFM input'!K$108,$A14,0)","v":31.053329009999995},{"$f":"OFFSET('RFM input'!L$40,$A14,0)-OFFSET('RFM input'!L$74,$A14,0)-OFFSET('RFM input'!L$108,$A14,0)","v":24.603132677986792},{"$f":"OFFSET('RFM input'!M$40,$A14,0)-OFFSET('RFM input'!M$74,$A14,0)-OFFSET('RFM input'!M$108,$A14,0)","v":12.630877149376316},{"$f":"OFFSET('RFM input'!N$40,$A14,0)-OFFSET('RFM input'!N$74,$A14,0)-OFFSET('RFM input'!N$108,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A14,0)-OFFSET('RFM input'!O$74,$A14,0)-OFFSET('RFM input'!O$108,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A14,0)-OFFSET('RFM input'!P$74,$A14,0)-OFFSET('RFM input'!P$108,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A14,0)-OFFSET('RFM input'!Q$74,$A14,0)-OFFSET('RFM input'!Q$108,$A14,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A14,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":53.362142864352577}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A14,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A14,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D42=\"n/a\",0,IF(AND(D16=0,C18=0),0,\nIF(AND(D16<>0,C18=0),(D16/D$10),\nIF(AND(D17<>0,C18<>0),(C18-(C18/C42))+(D16/D$10),\nIF(C42<1,0,(C18-(C18/C42)))))))","v":0},{"$f":"IF(E42=\"n/a\",0,IF(AND(E16=0,D18=0),0,\nIF(AND(E16<>0,D18=0),(E16/E$10),\nIF(AND(E17<>0,D18<>0),(D18-(D18/D42))+(E16/E$10),\nIF(D42<1,0,(D18-(D18/D42)))))))","v":0},{"$f":"IF(F42=\"n/a\",0,IF(AND(F16=0,E18=0),0,\nIF(AND(F16<>0,E18=0),(F16/F$10),\nIF(AND(F17<>0,E18<>0),(E18-(E18/E42))+(F16/F$10),\nIF(E42<1,0,(E18-(E18/E42)))))))","v":0},{"$f":"IF(G42=\"n/a\",0,IF(AND(G16=0,F18=0),0,\nIF(AND(G16<>0,F18=0),(G16/G$10),\nIF(AND(G17<>0,F18<>0),(F18-(F18/F42))+(G16/G$10),\nIF(F42<1,0,(F18-(F18/F42)))))))","v":0},{"$f":"IF(H42=\"n/a\",0,IF(AND(H16=0,G18=0),0,\nIF(AND(H16<>0,G18=0),(H16/H$10),\nIF(AND(H17<>0,G18<>0),(G18-(G18/G42))+(H16/H$10),\nIF(G42<1,0,(G18-(G18/G42)))))))","v":0},{"$f":"IF(I42=\"n/a\",0,IF(AND(I16=0,H18=0),0,\nIF(AND(I16<>0,H18=0),(I16/I$10),\nIF(AND(I17<>0,H18<>0),(H18-(H18/H42))+(I16/I$10),\nIF(H42<1,0,(H18-(H18/H42)))))))","v":0},{"$f":"IF(J42=\"n/a\",0,IF(AND(J16=0,I18=0),0,\nIF(AND(J16<>0,I18=0),(J16/J$10),\nIF(AND(J17<>0,I18<>0),(I18-(I18/I42))+(J16/J$10),\nIF(I42<1,0,(I18-(I18/I42)))))))","v":0},{"$f":"IF(K42=\"n/a\",0,IF(AND(K16=0,J18=0),0,\nIF(AND(K16<>0,J18=0),(K16/K$10),\nIF(AND(K17<>0,J18<>0),(J18-(J18/J42))+(K16/K$10),\nIF(J42<1,0,(J18-(J18/J42)))))))","v":0},{"$f":"IF(L42=\"n/a\",0,IF(AND(L16=0,K18=0),0,\nIF(AND(L16<>0,K18=0),(L16/L$10),\nIF(AND(L17<>0,K18<>0),(K18-(K18/K42))+(L16/L$10),\nIF(K42<1,0,(K18-(K18/K42)))))))","v":0},{"$f":"IF(M42=\"n/a\",0,IF(AND(M16=0,L18=0),0,\nIF(AND(M16<>0,L18=0),(M16/M$10),\nIF(AND(M17<>0,L18<>0),(L18-(L18/L42))+(M16/M$10),\nIF(L42<1,0,(L18-(L18/L42)))))))","v":0},{"$f":"IF(N42=\"n/a\",0,IF(AND(N16=0,M18=0),0,\nIF(AND(N16<>0,M18=0),(N16/N$10),\nIF(AND(N17<>0,M18<>0),(M18-(M18/M42))+(N16/N$10),\nIF(M42<1,0,(M18-(M18/M42)))))))","v":0},{"$f":"IF(O42=\"n/a\",0,IF(AND(O16=0,N18=0),0,\nIF(AND(O16<>0,N18=0),(O16/O$10),\nIF(AND(O17<>0,N18<>0),(N18-(N18/N42))+(O16/O$10),\nIF(N42<1,0,(N18-(N18/N42)))))))","v":0},{"$f":"IF(P42=\"n/a\",0,IF(AND(P16=0,O18=0),0,\nIF(AND(P16<>0,O18=0),(P16/P$10),\nIF(AND(P17<>0,O18<>0),(O18-(O18/O42))+(P16/P$10),\nIF(O42<1,0,(O18-(O18/O42)))))))","v":0},{"$f":"IF(Q42=\"n/a\",0,IF(AND(Q16=0,P18=0),0,\nIF(AND(Q16<>0,P18=0),(Q16/Q$10),\nIF(AND(Q17<>0,P18<>0),(P18-(P18/P42))+(Q16/Q$10),\nIF(P42<1,0,(P18-(P18/P42)))))))","v":0},{"$f":"IF(R42=\"n/a\",0,IF(AND(R16=0,Q18=0),0,\nIF(AND(R16<>0,Q18=0),(R16/R$10),\nIF(AND(R17<>0,Q18<>0),(Q18-(Q18/Q42))+(R16/R$10),\nIF(Q42<1,0,(Q18-(Q18/Q42)))))))","v":0},{"$f":"IF(S42=\"n/a\",0,IF(AND(S16=0,R18=0),0,\nIF(AND(S16<>0,R18=0),(S16/S$10),\nIF(AND(S17<>0,R18<>0),(R18-(R18/R42))+(S16/S$10),\nIF(R42<1,0,(R18-(R18/R42)))))))","v":0},{"$f":"IF(T42=\"n/a\",0,IF(AND(T16=0,S18=0),0,\nIF(AND(T16<>0,S18=0),(T16/T$10),\nIF(AND(T17<>0,S18<>0),(S18-(S18/S42))+(T16/T$10),\nIF(S42<1,0,(S18-(S18/S42)))))))","v":0},{"$f":"IF(U42=\"n/a\",0,IF(AND(U16=0,T18=0),0,\nIF(AND(U16<>0,T18=0),(U16/U$10),\nIF(AND(U17<>0,T18<>0),(T18-(T18/T42))+(U16/U$10),\nIF(T42<1,0,(T18-(T18/T42)))))))","v":0},{"$f":"IF(V42=\"n/a\",0,IF(AND(V16=0,U18=0),0,\nIF(AND(V16<>0,U18=0),(V16/V$10),\nIF(AND(V17<>0,U18<>0),(U18-(U18/U42))+(V16/V$10),\nIF(U42<1,0,(U18-(U18/U42)))))))","v":0},{"$f":"IF(W42=\"n/a\",0,IF(AND(W16=0,V18=0),0,\nIF(AND(W16<>0,V18=0),(W16/W$10),\nIF(AND(W17<>0,V18<>0),(V18-(V18/V42))+(W16/W$10),\nIF(V42<1,0,(V18-(V18/V42)))))))","v":0}]
[{"$f":"A18+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C14/C$10","v":243.14450362060128},{"$f":"IF(C43=\"n/a\",C19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":243.14450362060128},243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128,243.14450362060128]
[{"$f":"A19+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A20)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D20,-($A20+5),0)*((1+D$11)^0.5)/D$10)","v":11.924401492099326},{"$f":"IF(D44=\"n/a\",D20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":11.700939673438645},11.477477854777964,11.254016036117283,11.030554217456602,10.807092398795922,10.583630580135241,10.36016876147456,10.136706942813879,9.9132451241531978,9.6897833054925169,9.4663214868318359,9.242859668171155,9.0193978495104741,8.7959360308497931,8.5724742121891122,8.3490123935284313,8.1255505748677503,7.9020887562070694,7.6786269375463885]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E21,-($A21+5),0)*((1+E$11)^0.5)/E$10)","v":23.021312539012712},{"$f":"IF(E45=\"n/a\",E21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":22.589895970949971},22.158479402887231,21.727062834824491,21.29564626676175,20.86422969869901,20.432813130636269,20.001396562573529,19.569979994510788,19.138563426448048,18.707146858385308,18.275730290322567,17.844313722259827,17.412897154197086,16.981480586134346,16.550064018071605,16.118647450008865,15.687230881946123,15.255814313883381]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F22,-($A22+5),0)*((1+F$11)^0.5)/F$10)","v":43.715350870407605},{"$f":"IF(F46=\"n/a\",F22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":42.896130566951413},42.076910263495222,41.257689960039031,40.438469656582839,39.619249353126648,38.800029049670457,37.980808746214265,37.161588442758074,36.342368139301882,35.523147835845691,34.7039275323895,33.884707228933308,33.065486925477117,32.246266622020926,31.427046318564734,30.607826015108543,29.788605711652352]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G23,-($A23+5),0)*((1+G$11)^0.5)/G$10)","v":29.95163524269547},{"$f":"IF(G47=\"n/a\",G23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":29.39034527878167},28.829055314867869,28.267765350954068,27.706475387040268,27.145185423126467,26.583895459212666,26.022605495298865,25.461315531385065,24.900025567471264,24.338735603557463,23.777445639643663,23.216155675729862,22.654865711816061,22.093575747902261,21.53228578398846,20.970995820074659]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H24,-($A24+5),0)*((1+H$11)^0.5)/H$10)","v":23.290233067643154},{"$f":"IF(H48=\"n/a\",H24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":22.853776961919525},22.417320856195897,21.980864750472268,21.544408644748639,21.10795253902501,20.671496433301382,20.235040327577753,19.798584221854124,19.362128116130496,18.925672010406867,18.489215904683238,18.05275979895961,17.616303693235981,17.179847587512352,16.743391481788723]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I25,-($A25+5),0)*((1+I$11)^0.5)/I$10)","v":11.651654095112821},{"$f":"IF(I49=\"n/a\",I25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":11.433303529155763},11.214952963198705,10.996602397241647,10.778251831284589,10.559901265327531,10.341550699370472,10.123200133413414,9.9048495674563561,9.686499001499298,9.4681484355422398,9.2497978695851817,9.0314473036281235,8.8130967376710654,8.5947461717140072]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J26,-($A26+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J50=\"n/a\",J26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K27,-($A27+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K51=\"n/a\",K27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L28,-($A28+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L52=\"n/a\",L28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M29,-($A29+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M53=\"n/a\",M29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N30,-($A30+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N54=\"n/a\",N30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O31,-($A31+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O55=\"n/a\",O31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P32,-($A32+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P56=\"n/a\",P32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q33,-($A33+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q57=\"n/a\",Q33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R34,-($A34+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R58=\"n/a\",R34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(S58=\"n/a\",S34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,S34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,S34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(T58=\"n/a\",T34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,T34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,T34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(U58=\"n/a\",U34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(V58=\"n/a\",V34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,V34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,V34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0}]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S35,-($A35+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S59=\"n/a\",S35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(T59=\"n/a\",T35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,T35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,T35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(U59=\"n/a\",U35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,U35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,U35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(V59=\"n/a\",V35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0}]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T36,-($A36+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T60=\"n/a\",T36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},{"$f":"IF(U60=\"n/a\",U36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,U36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,U36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},{"$f":"IF(V60=\"n/a\",V36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,V36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,V36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0}]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U37,-($A37+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U61=\"n/a\",U37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0},{"$f":"IF(V61=\"n/a\",V37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,V37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,V37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0}]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V38,-($A38+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V62=\"n/a\",V38,IFERROR(IF((OFFSET($C38,0,$A38))<0,\nMIN(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38)))),\nMAX(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W39,-($A39+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C42=\"n/a\",\"n/a\",IF(AND(C42<1,D16=0),0,\nIF(D16=0,C42-1,\nIF(C42<1,D17,\n(((C42-1)*(C18-(C18/(C42))))+((D16/D$10)*D17))/(D18)))))","v":0},0,0,0,0,{"$f":"IF(H42=\"n/a\",\"n/a\",IF(AND(H42<1,I16=0),0,\nIF(I16=0,H42-1,\nIF(H42<1,I17,\n(((H42-1)*(H18-(H18/(H42))))+((I16/I$10)*I17))/(I18)))))","v":0},{"$f":"IF(I42=\"n/a\",\"n/a\",IF(AND(I42<1,J16=0),0,\nIF(J16=0,I42-1,\nIF(I42<1,J17,\n(((I42-1)*(I18-(I18/(I42))))+((J16/J$10)*J17))/(J18)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C43,(-$A19-ROWS(C15:C42)),0)","v":"n/a"},{"$f":"IF(C43=\"n/a\",\"n/a\",MAX(0,C43-1))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A20)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D44,(-$A20-ROWS(D16:D43)),0)","v":53.362142864352577},{"$f":"IF(D44=\"n/a\",\"n/a\",MAX(0,D44-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577,41.362142864352577,40.362142864352577,39.362142864352577,38.362142864352577,37.362142864352577,36.362142864352577,35.362142864352577,34.362142864352577]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E45,(-$A21-ROWS(E17:E44)),0)","v":53.362142864352577},{"$f":"IF(E45=\"n/a\",\"n/a\",MAX(0,E45-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577,41.362142864352577,40.362142864352577,39.362142864352577,38.362142864352577,37.362142864352577,36.362142864352577,35.362142864352577]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F46,(-$A22-ROWS(F18:F45)),0)","v":53.362142864352577},{"$f":"IF(F46=\"n/a\",\"n/a\",MAX(0,F46-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577,41.362142864352577,40.362142864352577,39.362142864352577,38.362142864352577,37.362142864352577,36.362142864352577]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G47,(-$A23-ROWS(G19:G46)),0)","v":53.362142864352577},{"$f":"IF(G47=\"n/a\",\"n/a\",MAX(0,G47-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577,41.362142864352577,40.362142864352577,39.362142864352577,38.362142864352577,37.362142864352577]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H48,(-$A24-ROWS(H20:H47)),0)","v":53.362142864352577},{"$f":"IF(H48=\"n/a\",\"n/a\",MAX(0,H48-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577,41.362142864352577,40.362142864352577,39.362142864352577,38.362142864352577]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I49,(-$A25-ROWS(I21:I48)),0)","v":53.362142864352577},{"$f":"IF(I49=\"n/a\",\"n/a\",MAX(0,I49-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577,41.362142864352577,40.362142864352577,39.362142864352577]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J50,(-$A26-ROWS(J22:J49)),0)","v":53.362142864352577},{"$f":"IF(J50=\"n/a\",\"n/a\",MAX(0,J50-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577,41.362142864352577,40.362142864352577]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K51,(-$A27-ROWS(K23:K50)),0)","v":53.362142864352577},{"$f":"IF(K51=\"n/a\",\"n/a\",MAX(0,K51-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577,41.362142864352577]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L52,(-$A28-ROWS(L24:L51)),0)","v":53.362142864352577},{"$f":"IF(L52=\"n/a\",\"n/a\",MAX(0,L52-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577,42.362142864352577]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M53,(-$A29-ROWS(M25:M52)),0)","v":53.362142864352577},{"$f":"IF(M53=\"n/a\",\"n/a\",MAX(0,M53-1))","v":52.362142864352577},51.362142864352577,50.362142864352577,49.362142864352577,48.362142864352577,47.362142864352577,46.362142864352577,45.362142864352577,44.362142864352577,43.362142864352577]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N54,(-$A30-ROWS(N26:N53)),0)","v":0},{"$f":"IF(N54=\"n/a\",\"n/a\",MAX(0,N54-1))","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O55,(-$A31-ROWS(O27:O54)),0)","v":0},{"$f":"IF(O55=\"n/a\",\"n/a\",MAX(0,O55-1))","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P56,(-$A32-ROWS(P28:P55)),0)","v":0},{"$f":"IF(P56=\"n/a\",\"n/a\",MAX(0,P56-1))","v":0},0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q57,(-$A33-ROWS(Q29:Q56)),0)","v":0},{"$f":"IF(Q57=\"n/a\",\"n/a\",MAX(0,Q57-1))","v":0},0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R58,(-$A34-ROWS(R30:R57)),0)","v":0},{"$f":"IF(R58=\"n/a\",\"n/a\",MAX(0,R58-1))","v":0},0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S59,(-$A35-ROWS(S31:S58)),0)","v":0},{"$f":"IF(S59=\"n/a\",\"n/a\",MAX(0,S59-1))","v":0},0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T60,(-$A36-ROWS(T32:T59)),0)","v":0},{"$f":"IF(T60=\"n/a\",\"n/a\",MAX(0,T60-1))","v":0},0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U61,(-$A37-ROWS(U33:U60)),0)","v":0},{"$f":"IF(U61=\"n/a\",\"n/a\",MAX(0,U61-1))","v":0},0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V62,(-$A38-ROWS(V34:V61)),0)","v":0},{"$f":"IF(V62=\"n/a\",\"n/a\",MAX(0,V62-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W63,(-$A39-ROWS(W35:W62)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C15<>\"n/a\",C15<>\"n/a\"),IF(SUM(C18:C40)=0,0,IF((SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40))<0,1,(SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C15<>\"n/a\",D15<>\"n/a\"),IF(SUM(D18:D40)=0,0,IF((SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40))<0,1,(SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40)))),\"n/a\"))","v":2.4946655716899437},{"$f":"(IF(OR($C15<>\"n/a\",E15<>\"n/a\"),IF(SUM(E18:E40)=0,0,IF((SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40))<0,1,(SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40)))),\"n/a\"))","v":6.6260277806160843},{"$f":"(IF(OR($C15<>\"n/a\",F15<>\"n/a\"),IF(SUM(F18:F40)=0,0,IF((SUMPRODUCT(F18:F40,F42:F64)/SUM(F18:F40))<0,1,(SUMPRODUCT(F18:F40,F42:F64)/SUM(F18:F40)))),\"n/a\"))","v":12.791398341189604},{"$f":"(IF(OR($C15<>\"n/a\",G15<>\"n/a\"),IF(SUM(G18:G40)=0,0,IF((SUMPRODUCT(G18:G40,G42:G64)/SUM(G18:G40))<0,1,(SUMPRODUCT(G18:G40,G42:G64)/SUM(G18:G40)))),\"n/a\"))","v":15.882153485083226},{"$f":"(IF(OR($C15<>\"n/a\",H15<>\"n/a\"),IF(SUM(H18:H40)=0,0,IF((SUMPRODUCT(H18:H40,H42:H64)/SUM(H18:H40))<0,1,(SUMPRODUCT(H18:H40,H42:H64)/SUM(H18:H40)))),\"n/a\"))","v":17.756538747947925},{"$f":"(IF(OR($C15<>\"n/a\",I15<>\"n/a\"),IF(SUM(I18:I40)=0,0,IF((SUMPRODUCT(I18:I40,I42:I64)/SUM(I18:I40))<0,1,(SUMPRODUCT(I18:I40,I42:I64)/SUM(I18:I40)))),\"n/a\"))","v":18.299392421360917},{"$f":"(IF(OR($C15<>\"n/a\",J15<>\"n/a\"),IF(SUM(J18:J40)=0,0,IF((SUMPRODUCT(J18:J40,J42:J64)/SUM(J18:J40))<0,1,(SUMPRODUCT(J18:J40,J42:J64)/SUM(J18:J40)))),\"n/a\"))","v":17.712169431003311},{"$f":"(IF(OR($C15<>\"n/a\",K15<>\"n/a\"),IF(SUM(K18:K40)=0,0,IF((SUMPRODUCT(K18:K40,K42:K64)/SUM(K18:K40))<0,1,(SUMPRODUCT(K18:K40,K42:K64)/SUM(K18:K40)))),\"n/a\"))","v":17.130877400772139},{"$f":"(IF(OR($C15<>\"n/a\",L15<>\"n/a\"),IF(SUM(L18:L40)=0,0,IF((SUMPRODUCT(L18:L40,L42:L64)/SUM(L18:L40))<0,1,(SUMPRODUCT(L18:L40,L42:L64)/SUM(L18:L40)))),\"n/a\"))","v":16.555645083589713},{"$f":"(IF(OR($C15<>\"n/a\",M15<>\"n/a\"),IF(SUM(M18:M40)=0,0,IF((SUMPRODUCT(M18:M40,M42:M64)/SUM(M18:M40))<0,1,(SUMPRODUCT(M18:M40,M42:M64)/SUM(M18:M40)))),\"n/a\"))","v":15.986604986272244},{"$f":"(IF(OR($C15<>\"n/a\",N15<>\"n/a\"),IF(SUM(N18:N40)=0,0,IF((SUMPRODUCT(N18:N40,N42:N64)/SUM(N18:N40))<0,1,(SUMPRODUCT(N18:N40,N42:N64)/SUM(N18:N40)))),\"n/a\"))","v":15.423893507344037},{"$f":"(IF(OR($C15<>\"n/a\",O15<>\"n/a\"),IF(SUM(O18:O40)=0,0,IF((SUMPRODUCT(O18:O40,O42:O64)/SUM(O18:O40))<0,1,(SUMPRODUCT(O18:O40,O42:O64)/SUM(O18:O40)))),\"n/a\"))","v":14.867651080968017},{"$f":"(IF(OR($C15<>\"n/a\",P15<>\"n/a\"),IF(SUM(P18:P40)=0,0,IF((SUMPRODUCT(P18:P40,P42:P64)/SUM(P18:P40))<0,1,(SUMPRODUCT(P18:P40,P42:P64)/SUM(P18:P40)))),\"n/a\"))","v":14.318022327311573},{"$f":"(IF(OR($C15<>\"n/a\",Q15<>\"n/a\"),IF(SUM(Q18:Q40)=0,0,IF((SUMPRODUCT(Q18:Q40,Q42:Q64)/SUM(Q18:Q40))<0,1,(SUMPRODUCT(Q18:Q40,Q42:Q64)/SUM(Q18:Q40)))),\"n/a\"))","v":13.775156209685949},{"$f":"(IF(OR($C15<>\"n/a\",R15<>\"n/a\"),IF(SUM(R18:R40)=0,0,IF((SUMPRODUCT(R18:R40,R42:R64)/SUM(R18:R40))<0,1,(SUMPRODUCT(R18:R40,R42:R64)/SUM(R18:R40)))),\"n/a\"))","v":13.239206198817854},{"$f":"(IF(OR($C15<>\"n/a\",S15<>\"n/a\"),IF(SUM(S18:S40)=0,0,IF((SUMPRODUCT(S18:S40,S42:S64)/SUM(S18:S40))<0,1,(SUMPRODUCT(S18:S40,S42:S64)/SUM(S18:S40)))),\"n/a\"))","v":12.710330444633799},{"$f":"(IF(OR($C15<>\"n/a\",T15<>\"n/a\"),IF(SUM(T18:T40)=0,0,IF((SUMPRODUCT(T18:T40,T42:T64)/SUM(T18:T40))<0,1,(SUMPRODUCT(T18:T40,T42:T64)/SUM(T18:T40)))),\"n/a\"))","v":12.188691955961213},{"$f":"(IF(OR($C15<>\"n/a\",U15<>\"n/a\"),IF(SUM(U18:U40)=0,0,IF((SUMPRODUCT(U18:U40,U42:U64)/SUM(U18:U40))<0,1,(SUMPRODUCT(U18:U40,U42:U64)/SUM(U18:U40)))),\"n/a\"))","v":11.6744587885751},{"$f":"(IF(OR($C15<>\"n/a\",V15<>\"n/a\"),IF(SUM(V18:V40)=0,0,IF((SUMPRODUCT(V18:V40,V42:V64)/SUM(V18:V40))<0,1,(SUMPRODUCT(V18:V40,V42:V64)/SUM(V18:V40)))),\"n/a\"))","v":11.167804242046124},{"$f":"(IF(OR($C15<>\"n/a\",W15<>\"n/a\"),IF(SUM(W18:W40)=0,0,IF((SUMPRODUCT(W18:W40,W42:W64)/SUM(W18:W40))<0,1,(SUMPRODUCT(W18:W40,W42:W64)/SUM(W18:W40)))),\"n/a\"))","v":10.668907065874377}]
[]
["Asset Class 2",{"$f":"VLOOKUP($A67,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Distribution system assets"}]
[{"$f":"VALUE(REPLACE(A67,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A68,0)","v":803.64151048629697},{"$f":"OFFSET('RFM input'!H$40,$A68,0)-OFFSET('RFM input'!H$74,$A68,0)-OFFSET('RFM input'!H$108,$A68,0)","v":76.95252677135359},{"$f":"OFFSET('RFM input'!I$40,$A68,0)-OFFSET('RFM input'!I$74,$A68,0)-OFFSET('RFM input'!I$108,$A68,0)","v":58.850528803854999},{"$f":"OFFSET('RFM input'!J$40,$A68,0)-OFFSET('RFM input'!J$74,$A68,0)-OFFSET('RFM input'!J$108,$A68,0)","v":55.709576589999998},{"$f":"OFFSET('RFM input'!K$40,$A68,0)-OFFSET('RFM input'!K$74,$A68,0)-OFFSET('RFM input'!K$108,$A68,0)","v":41.123614310000001},{"$f":"OFFSET('RFM input'!L$40,$A68,0)-OFFSET('RFM input'!L$74,$A68,0)-OFFSET('RFM input'!L$108,$A68,0)","v":67.195081040808105},{"$f":"OFFSET('RFM input'!M$40,$A68,0)-OFFSET('RFM input'!M$74,$A68,0)-OFFSET('RFM input'!M$108,$A68,0)","v":33.348743717618774},{"$f":"OFFSET('RFM input'!N$40,$A68,0)-OFFSET('RFM input'!N$74,$A68,0)-OFFSET('RFM input'!N$108,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A68,0)-OFFSET('RFM input'!O$74,$A68,0)-OFFSET('RFM input'!O$108,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A68,0)-OFFSET('RFM input'!P$74,$A68,0)-OFFSET('RFM input'!P$108,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A68,0)-OFFSET('RFM input'!Q$74,$A68,0)-OFFSET('RFM input'!Q$108,$A68,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A68,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":49.467991595960875}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A68,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A68,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D96=\"n/a\",0,IF(AND(D70=0,C72=0),0,\nIF(AND(D70<>0,C72=0),(D70/D$10),\nIF(AND(D71<>0,C72<>0),(C72-(C72/C96))+(D70/D$10),\nIF(C96<1,0,(C72-(C72/C96)))))))","v":0},{"$f":"IF(E96=\"n/a\",0,IF(AND(E70=0,D72=0),0,\nIF(AND(E70<>0,D72=0),(E70/E$10),\nIF(AND(E71<>0,D72<>0),(D72-(D72/D96))+(E70/E$10),\nIF(D96<1,0,(D72-(D72/D96)))))))","v":0},{"$f":"IF(F96=\"n/a\",0,IF(AND(F70=0,E72=0),0,\nIF(AND(F70<>0,E72=0),(F70/F$10),\nIF(AND(F71<>0,E72<>0),(E72-(E72/E96))+(F70/F$10),\nIF(E96<1,0,(E72-(E72/E96)))))))","v":0},{"$f":"IF(G96=\"n/a\",0,IF(AND(G70=0,F72=0),0,\nIF(AND(G70<>0,F72=0),(G70/G$10),\nIF(AND(G71<>0,F72<>0),(F72-(F72/F96))+(G70/G$10),\nIF(F96<1,0,(F72-(F72/F96)))))))","v":0},{"$f":"IF(H96=\"n/a\",0,IF(AND(H70=0,G72=0),0,\nIF(AND(H70<>0,G72=0),(H70/H$10),\nIF(AND(H71<>0,G72<>0),(G72-(G72/G96))+(H70/H$10),\nIF(G96<1,0,(G72-(G72/G96)))))))","v":0},{"$f":"IF(I96=\"n/a\",0,IF(AND(I70=0,H72=0),0,\nIF(AND(I70<>0,H72=0),(I70/I$10),\nIF(AND(I71<>0,H72<>0),(H72-(H72/H96))+(I70/I$10),\nIF(H96<1,0,(H72-(H72/H96)))))))","v":0},{"$f":"IF(J96=\"n/a\",0,IF(AND(J70=0,I72=0),0,\nIF(AND(J70<>0,I72=0),(J70/J$10),\nIF(AND(J71<>0,I72<>0),(I72-(I72/I96))+(J70/J$10),\nIF(I96<1,0,(I72-(I72/I96)))))))","v":0},{"$f":"IF(K96=\"n/a\",0,IF(AND(K70=0,J72=0),0,\nIF(AND(K70<>0,J72=0),(K70/K$10),\nIF(AND(K71<>0,J72<>0),(J72-(J72/J96))+(K70/K$10),\nIF(J96<1,0,(J72-(J72/J96)))))))","v":0},{"$f":"IF(L96=\"n/a\",0,IF(AND(L70=0,K72=0),0,\nIF(AND(L70<>0,K72=0),(L70/L$10),\nIF(AND(L71<>0,K72<>0),(K72-(K72/K96))+(L70/L$10),\nIF(K96<1,0,(K72-(K72/K96)))))))","v":0},{"$f":"IF(M96=\"n/a\",0,IF(AND(M70=0,L72=0),0,\nIF(AND(M70<>0,L72=0),(M70/M$10),\nIF(AND(M71<>0,L72<>0),(L72-(L72/L96))+(M70/M$10),\nIF(L96<1,0,(L72-(L72/L96)))))))","v":0},{"$f":"IF(N96=\"n/a\",0,IF(AND(N70=0,M72=0),0,\nIF(AND(N70<>0,M72=0),(N70/N$10),\nIF(AND(N71<>0,M72<>0),(M72-(M72/M96))+(N70/N$10),\nIF(M96<1,0,(M72-(M72/M96)))))))","v":0},{"$f":"IF(O96=\"n/a\",0,IF(AND(O70=0,N72=0),0,\nIF(AND(O70<>0,N72=0),(O70/O$10),\nIF(AND(O71<>0,N72<>0),(N72-(N72/N96))+(O70/O$10),\nIF(N96<1,0,(N72-(N72/N96)))))))","v":0},{"$f":"IF(P96=\"n/a\",0,IF(AND(P70=0,O72=0),0,\nIF(AND(P70<>0,O72=0),(P70/P$10),\nIF(AND(P71<>0,O72<>0),(O72-(O72/O96))+(P70/P$10),\nIF(O96<1,0,(O72-(O72/O96)))))))","v":0},{"$f":"IF(Q96=\"n/a\",0,IF(AND(Q70=0,P72=0),0,\nIF(AND(Q70<>0,P72=0),(Q70/Q$10),\nIF(AND(Q71<>0,P72<>0),(P72-(P72/P96))+(Q70/Q$10),\nIF(P96<1,0,(P72-(P72/P96)))))))","v":0},{"$f":"IF(R96=\"n/a\",0,IF(AND(R70=0,Q72=0),0,\nIF(AND(R70<>0,Q72=0),(R70/R$10),\nIF(AND(R71<>0,Q72<>0),(Q72-(Q72/Q96))+(R70/R$10),\nIF(Q96<1,0,(Q72-(Q72/Q96)))))))","v":0},{"$f":"IF(S96=\"n/a\",0,IF(AND(S70=0,R72=0),0,\nIF(AND(S70<>0,R72=0),(S70/S$10),\nIF(AND(S71<>0,R72<>0),(R72-(R72/R96))+(S70/S$10),\nIF(R96<1,0,(R72-(R72/R96)))))))","v":0},{"$f":"IF(T96=\"n/a\",0,IF(AND(T70=0,S72=0),0,\nIF(AND(T70<>0,S72=0),(T70/T$10),\nIF(AND(T71<>0,S72<>0),(S72-(S72/S96))+(T70/T$10),\nIF(S96<1,0,(S72-(S72/S96)))))))","v":0},{"$f":"IF(U96=\"n/a\",0,IF(AND(U70=0,T72=0),0,\nIF(AND(U70<>0,T72=0),(U70/U$10),\nIF(AND(U71<>0,T72<>0),(T72-(T72/T96))+(U70/U$10),\nIF(T96<1,0,(T72-(T72/T96)))))))","v":0},{"$f":"IF(V96=\"n/a\",0,IF(AND(V70=0,U72=0),0,\nIF(AND(V70<>0,U72=0),(V70/V$10),\nIF(AND(V71<>0,U72<>0),(U72-(U72/U96))+(V70/V$10),\nIF(U96<1,0,(U72-(U72/U96)))))))","v":0},{"$f":"IF(W96=\"n/a\",0,IF(AND(W70=0,V72=0),0,\nIF(AND(W70<>0,V72=0),(W70/W$10),\nIF(AND(W71<>0,V72<>0),(V72-(V72/V96))+(W70/W$10),\nIF(V96<1,0,(V72-(V72/V96)))))))","v":0}]
[{"$f":"A72+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C68/C$10","v":803.64151048629697},{"$f":"IF(C97=\"n/a\",C73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(D97=\"n/a\",D73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(E97=\"n/a\",E73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(F97=\"n/a\",F73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(G97=\"n/a\",G73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(I97=\"n/a\",I73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(J97=\"n/a\",J73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(K97=\"n/a\",K73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(L97=\"n/a\",L73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(M97=\"n/a\",M73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(N97=\"n/a\",N73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(O97=\"n/a\",O73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(P97=\"n/a\",P73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(Q97=\"n/a\",Q73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(R97=\"n/a\",R73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(S97=\"n/a\",S73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(T97=\"n/a\",T73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(U97=\"n/a\",U73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697},{"$f":"IF(V97=\"n/a\",V73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":803.64151048629697}]
[{"$f":"A73+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A74)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D74,-($A74+5),0)*((1+D$11)^0.5)/D$10)","v":77.865141600846201},{"$f":"IF(D98=\"n/a\",D74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":76.29109060162989},74.717039602413578,73.142988603197267,71.568937603980956,69.994886604764645,68.420835605548334,66.846784606332022,65.272733607115711,63.6986826078994,62.124631608683089,60.550580609466778,58.976529610250466,57.402478611034155,55.828427611817844,54.254376612601533,52.680325613385222,51.10627461416891,49.532223614952599,47.958172615736288]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E75,-($A75+5),0)*((1+E$11)^0.5)/E$10)","v":58.786640457144109},{"$f":"IF(E99=\"n/a\",E75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":57.59826311331954},56.40988576949497,55.2215084256704,54.033131081845831,52.844753738021261,51.656376394196691,50.467999050372121,49.279621706547552,48.091244362722982,46.902867018898412,45.714489675073843,44.526112331249273,43.337734987424703,42.149357643600133,40.960980299775564,39.772602955950994,38.584225612126424,37.395848268301854]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F76,-($A76+5),0)*((1+F$11)^0.5)/F$10)","v":54.825256773901337},{"$f":"IF(F100=\"n/a\",F76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":53.716959165587319},52.608661557273301,51.500363948959283,50.392066340645265,49.283768732331247,48.175471124017228,47.06717351570321,45.958875907389192,44.850578299075174,43.742280690761156,42.633983082447138,41.52568547413312,40.417387865819101,39.309090257505083,38.200792649191065,37.092495040877047,35.984197432563029]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G77,-($A77+5),0)*((1+G$11)^0.5)/G$10)","v":39.664652227069297},{"$f":"IF(G101=\"n/a\",G77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":38.862827634087274},38.061003041105252,37.25917844812323,36.457353855141207,35.655529262159185,34.853704669177162,34.05188007619514,33.250055483213117,32.448230890231095,31.646406297249076,30.844581704267057,30.042757111285038,29.240932518303019,28.439107925321,27.637283332338981,26.835458739356962]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H78,-($A78+5),0)*((1+H$11)^0.5)/H$10)","v":63.609342717557105},{"$f":"IF(H102=\"n/a\",H78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":62.323474003963504},61.037605290369903,59.751736576776302,58.465867863182702,57.179999149589101,55.8941304359955,54.608261722401899,53.322393008808298,52.036524295214697,50.750655581621096,49.464786868027495,48.178918154433894,46.893049440840294,45.607180727246693,44.321312013653092]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I79,-($A79+5),0)*((1+I$11)^0.5)/I$10)","v":30.763344596653557},{"$f":"IF(I103=\"n/a\",I79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":30.141460756130598},29.51957691560764,28.897693075084682,28.275809234561724,27.653925394038765,27.032041553515807,26.410157712992849,25.78827387246989,25.166390031946932,24.544506191423974,23.922622350901015,23.300738510378057,22.678854669855099,22.05697082933214]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J80,-($A80+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J104=\"n/a\",J80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K81,-($A81+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K105=\"n/a\",K81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L82,-($A82+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L106=\"n/a\",L82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M83,-($A83+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M107=\"n/a\",M83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N84,-($A84+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N108=\"n/a\",N84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O85,-($A85+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O109=\"n/a\",O85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P86,-($A86+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P110=\"n/a\",P86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q87,-($A87+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q111=\"n/a\",Q87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R88,-($A88+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R112=\"n/a\",R88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S89,-($A89+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S113=\"n/a\",S89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T90,-($A90+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T114=\"n/a\",T90,IFERROR(IF((OFFSET($C90,0,$A90))<0,\nMIN(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90)))),\nMAX(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U91,-($A91+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U115=\"n/a\",U91,IFERROR(IF((OFFSET($C91,0,$A91))<0,\nMIN(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91)))),\nMAX(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V92,-($A92+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V116=\"n/a\",V92,IFERROR(IF((OFFSET($C92,0,$A92))<0,\nMIN(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92)))),\nMAX(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W93,-($A93+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C96=\"n/a\",\"n/a\",IF(AND(C96<1,D70=0),0,\nIF(D70=0,C96-1,\nIF(C96<1,D71,\n(((C96-1)*(C72-(C72/(C96))))+((D70/D$10)*D71))/(D72)))))","v":0},0,0,0,0,{"$f":"IF(H96=\"n/a\",\"n/a\",IF(AND(H96<1,I70=0),0,\nIF(I70=0,H96-1,\nIF(H96<1,I71,\n(((H96-1)*(H72-(H72/(H96))))+((I70/I$10)*I71))/(I72)))))","v":0},{"$f":"IF(I96=\"n/a\",\"n/a\",IF(AND(I96<1,J70=0),0,\nIF(J70=0,I96-1,\nIF(I96<1,J71,\n(((I96-1)*(I72-(I72/(I96))))+((J70/J$10)*J71))/(J72)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C97,(-$A73-ROWS(C69:C96)),0)","v":"n/a"},{"$f":"IF(C97=\"n/a\",\"n/a\",MAX(0,C97-1))","v":"n/a"},{"$f":"IF(D97=\"n/a\",\"n/a\",MAX(0,D97-1))","v":"n/a"},{"$f":"IF(E97=\"n/a\",\"n/a\",MAX(0,E97-1))","v":"n/a"},{"$f":"IF(F97=\"n/a\",\"n/a\",MAX(0,F97-1))","v":"n/a"},{"$f":"IF(G97=\"n/a\",\"n/a\",MAX(0,G97-1))","v":"n/a"},{"$f":"IF(H97=\"n/a\",\"n/a\",MAX(0,H97-1))","v":"n/a"},{"$f":"IF(I97=\"n/a\",\"n/a\",MAX(0,I97-1))","v":"n/a"},{"$f":"IF(J97=\"n/a\",\"n/a\",MAX(0,J97-1))","v":"n/a"},{"$f":"IF(K97=\"n/a\",\"n/a\",MAX(0,K97-1))","v":"n/a"},{"$f":"IF(L97=\"n/a\",\"n/a\",MAX(0,L97-1))","v":"n/a"},{"$f":"IF(M97=\"n/a\",\"n/a\",MAX(0,M97-1))","v":"n/a"},{"$f":"IF(N97=\"n/a\",\"n/a\",MAX(0,N97-1))","v":"n/a"},{"$f":"IF(O97=\"n/a\",\"n/a\",MAX(0,O97-1))","v":"n/a"},{"$f":"IF(P97=\"n/a\",\"n/a\",MAX(0,P97-1))","v":"n/a"},{"$f":"IF(Q97=\"n/a\",\"n/a\",MAX(0,Q97-1))","v":"n/a"},{"$f":"IF(R97=\"n/a\",\"n/a\",MAX(0,R97-1))","v":"n/a"},{"$f":"IF(S97=\"n/a\",\"n/a\",MAX(0,S97-1))","v":"n/a"},{"$f":"IF(T97=\"n/a\",\"n/a\",MAX(0,T97-1))","v":"n/a"},{"$f":"IF(U97=\"n/a\",\"n/a\",MAX(0,U97-1))","v":"n/a"},{"$f":"IF(V97=\"n/a\",\"n/a\",MAX(0,V97-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A74)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D98,(-$A74-ROWS(D70:D97)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875,37.467991595960875,36.467991595960875,35.467991595960875,34.467991595960875,33.467991595960875,32.467991595960875,31.467991595960875,30.467991595960875]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E99,(-$A75-ROWS(E71:E98)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875,37.467991595960875,36.467991595960875,35.467991595960875,34.467991595960875,33.467991595960875,32.467991595960875,31.467991595960875]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F100,(-$A76-ROWS(F72:F99)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875,37.467991595960875,36.467991595960875,35.467991595960875,34.467991595960875,33.467991595960875,32.467991595960875]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G101,(-$A77-ROWS(G73:G100)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875,37.467991595960875,36.467991595960875,35.467991595960875,34.467991595960875,33.467991595960875]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H102,(-$A78-ROWS(H74:H101)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875,37.467991595960875,36.467991595960875,35.467991595960875,34.467991595960875]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I103,(-$A79-ROWS(I75:I102)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875,37.467991595960875,36.467991595960875,35.467991595960875]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J104,(-$A80-ROWS(J76:J103)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875,37.467991595960875,36.467991595960875]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K105,(-$A81-ROWS(K77:K104)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875,37.467991595960875]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L106,(-$A82-ROWS(L78:L105)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875,38.467991595960875]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M107,(-$A83-ROWS(M79:M106)),0)","v":49.467991595960875},48.467991595960875,47.467991595960875,46.467991595960875,45.467991595960875,44.467991595960875,43.467991595960875,42.467991595960875,41.467991595960875,40.467991595960875,39.467991595960875]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N108,(-$A84-ROWS(N80:N107)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O109,(-$A85-ROWS(O81:O108)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P110,(-$A86-ROWS(P82:P109)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q111,(-$A87-ROWS(Q83:Q110)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R112,(-$A88-ROWS(R84:R111)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S113,(-$A89-ROWS(S85:S112)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T114,(-$A90-ROWS(T86:T113)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U115,(-$A91-ROWS(U87:U114)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V116,(-$A92-ROWS(V88:V115)),0)","v":0},{"$f":"IF(V116=\"n/a\",\"n/a\",MAX(0,V116-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W117,(-$A93-ROWS(W89:W116)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C69<>\"n/a\",C69<>\"n/a\"),IF(SUM(C72:C94)=0,0,IF((SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94))<0,1,(SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C69<>\"n/a\",D69<>\"n/a\"),IF(SUM(D72:D94)=0,0,IF((SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94))<0,1,(SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94)))),\"n/a\"))","v":4.3696007979168181},{"$f":"(IF(OR($C69<>\"n/a\",E69<>\"n/a\"),IF(SUM(E72:E94)=0,0,IF((SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94))<0,1,(SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94)))),\"n/a\"))","v":7.0369634304530253},{"$f":"(IF(OR($C69<>\"n/a\",F69<>\"n/a\"),IF(SUM(F72:F94)=0,0,IF((SUMPRODUCT(F72:F94,F96:F118)/SUM(F72:F94))<0,1,(SUMPRODUCT(F72:F94,F96:F118)/SUM(F72:F94)))),\"n/a\"))","v":9.1346377331983479},{"$f":"(IF(OR($C69<>\"n/a\",G69<>\"n/a\"),IF(SUM(G72:G94)=0,0,IF((SUMPRODUCT(G72:G94,G96:G118)/SUM(G72:G94))<0,1,(SUMPRODUCT(G72:G94,G96:G118)/SUM(G72:G94)))),\"n/a\"))","v":10.366651480878032},{"$f":"(IF(OR($C69<>\"n/a\",H69<>\"n/a\"),IF(SUM(H72:H94)=0,0,IF((SUMPRODUCT(H72:H94,H96:H118)/SUM(H72:H94))<0,1,(SUMPRODUCT(H72:H94,H96:H118)/SUM(H72:H94)))),\"n/a\"))","v":12.29611085571303},{"$f":"(IF(OR($C69<>\"n/a\",I69<>\"n/a\"),IF(SUM(I72:I94)=0,0,IF((SUMPRODUCT(I72:I94,I96:I118)/SUM(I72:I94))<0,1,(SUMPRODUCT(I72:I94,I96:I118)/SUM(I72:I94)))),\"n/a\"))","v":12.889646035283619},{"$f":"(IF(OR($C69<>\"n/a\",J69<>\"n/a\"),IF(SUM(J72:J94)=0,0,IF((SUMPRODUCT(J72:J94,J96:J118)/SUM(J72:J94))<0,1,(SUMPRODUCT(J72:J94,J96:J118)/SUM(J72:J94)))),\"n/a\"))","v":12.416748840109593},{"$f":"(IF(OR($C69<>\"n/a\",K69<>\"n/a\"),IF(SUM(K72:K94)=0,0,IF((SUMPRODUCT(K72:K94,K96:K118)/SUM(K72:K94))<0,1,(SUMPRODUCT(K72:K94,K96:K118)/SUM(K72:K94)))),\"n/a\"))","v":11.950174342379492},{"$f":"(IF(OR($C69<>\"n/a\",L69<>\"n/a\"),IF(SUM(L72:L94)=0,0,IF((SUMPRODUCT(L72:L94,L96:L118)/SUM(L72:L94))<0,1,(SUMPRODUCT(L72:L94,L96:L118)/SUM(L72:L94)))),\"n/a\"))","v":11.490036991434469},{"$f":"(IF(OR($C69<>\"n/a\",M69<>\"n/a\"),IF(SUM(M72:M94)=0,0,IF((SUMPRODUCT(M72:M94,M96:M118)/SUM(M72:M94))<0,1,(SUMPRODUCT(M72:M94,M96:M118)/SUM(M72:M94)))),\"n/a\"))","v":11.036454015633325},{"$f":"(IF(OR($C69<>\"n/a\",N69<>\"n/a\"),IF(SUM(N72:N94)=0,0,IF((SUMPRODUCT(N72:N94,N96:N118)/SUM(N72:N94))<0,1,(SUMPRODUCT(N72:N94,N96:N118)/SUM(N72:N94)))),\"n/a\"))","v":10.589545507216567},{"$f":"(IF(OR($C69<>\"n/a\",O69<>\"n/a\"),IF(SUM(O72:O94)=0,0,IF((SUMPRODUCT(O72:O94,O96:O118)/SUM(O72:O94))<0,1,(SUMPRODUCT(O72:O94,O96:O118)/SUM(O72:O94)))),\"n/a\"))","v":10.149434510299372},{"$f":"(IF(OR($C69<>\"n/a\",P69<>\"n/a\"),IF(SUM(P72:P94)=0,0,IF((SUMPRODUCT(P72:P94,P96:P118)/SUM(P72:P94))<0,1,(SUMPRODUCT(P72:P94,P96:P118)/SUM(P72:P94)))),\"n/a\"))","v":9.716247112128972},{"$f":"(IF(OR($C69<>\"n/a\",Q69<>\"n/a\"),IF(SUM(Q72:Q94)=0,0,IF((SUMPRODUCT(Q72:Q94,Q96:Q118)/SUM(Q72:Q94))<0,1,(SUMPRODUCT(Q72:Q94,Q96:Q118)/SUM(Q72:Q94)))),\"n/a\"))","v":9.290112537748513},{"$f":"(IF(OR($C69<>\"n/a\",R69<>\"n/a\"),IF(SUM(R72:R94)=0,0,IF((SUMPRODUCT(R72:R94,R96:R118)/SUM(R72:R94))<0,1,(SUMPRODUCT(R72:R94,R96:R118)/SUM(R72:R94)))),\"n/a\"))","v":8.8711632482167833},{"$f":"(IF(OR($C69<>\"n/a\",S69<>\"n/a\"),IF(SUM(S72:S94)=0,0,IF((SUMPRODUCT(S72:S94,S96:S118)/SUM(S72:S94))<0,1,(SUMPRODUCT(S72:S94,S96:S118)/SUM(S72:S94)))),\"n/a\"))","v":8.45953504254053},{"$f":"(IF(OR($C69<>\"n/a\",T69<>\"n/a\"),IF(SUM(T72:T94)=0,0,IF((SUMPRODUCT(T72:T94,T96:T118)/SUM(T72:T94))<0,1,(SUMPRODUCT(T72:T94,T96:T118)/SUM(T72:T94)))),\"n/a\"))","v":8.0553671634842026},{"$f":"(IF(OR($C69<>\"n/a\",U69<>\"n/a\"),IF(SUM(U72:U94)=0,0,IF((SUMPRODUCT(U72:U94,U96:U118)/SUM(U72:U94))<0,1,(SUMPRODUCT(U72:U94,U96:U118)/SUM(U72:U94)))),\"n/a\"))","v":7.6588024074302012},{"$f":"(IF(OR($C69<>\"n/a\",V69<>\"n/a\"),IF(SUM(V72:V94)=0,0,IF((SUMPRODUCT(V72:V94,V96:V118)/SUM(V72:V94))<0,1,(SUMPRODUCT(V72:V94,V96:V118)/SUM(V72:V94)))),\"n/a\"))","v":7.2699872384718098},{"$f":"(IF(OR($C69<>\"n/a\",W69<>\"n/a\"),IF(SUM(W72:W94)=0,0,IF((SUMPRODUCT(W72:W94,W96:W118)/SUM(W72:W94))<0,1,(SUMPRODUCT(W72:W94,W96:W118)/SUM(W72:W94)))),\"n/a\"))","v":6.8890719069301865}]
[]
["Asset Class 3",{"$f":"VLOOKUP($A121,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Metering"}]
[{"$f":"VALUE(REPLACE(A121,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A122,0)","v":3.1042153839988346E-2},{"$f":"OFFSET('RFM input'!H$40,$A122,0)-OFFSET('RFM input'!H$74,$A122,0)-OFFSET('RFM input'!H$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A122,0)-OFFSET('RFM input'!I$74,$A122,0)-OFFSET('RFM input'!I$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A122,0)-OFFSET('RFM input'!J$74,$A122,0)-OFFSET('RFM input'!J$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A122,0)-OFFSET('RFM input'!K$74,$A122,0)-OFFSET('RFM input'!K$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A122,0)-OFFSET('RFM input'!L$74,$A122,0)-OFFSET('RFM input'!L$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A122,0)-OFFSET('RFM input'!M$74,$A122,0)-OFFSET('RFM input'!M$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A122,0)-OFFSET('RFM input'!N$74,$A122,0)-OFFSET('RFM input'!N$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A122,0)-OFFSET('RFM input'!O$74,$A122,0)-OFFSET('RFM input'!O$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A122,0)-OFFSET('RFM input'!P$74,$A122,0)-OFFSET('RFM input'!P$108,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A122,0)-OFFSET('RFM input'!Q$74,$A122,0)-OFFSET('RFM input'!Q$108,$A122,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A122,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A122,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D150=\"n/a\",0,IF(AND(D124=0,C126=0),0,\nIF(AND(D124<>0,C126=0),(D124/D$10),\nIF(AND(D125<>0,C126<>0),(C126-(C126/C150))+(D124/D$10),\nIF(C150<1,0,(C126-(C126/C150)))))))","v":0},{"$f":"IF(E150=\"n/a\",0,IF(AND(E124=0,D126=0),0,\nIF(AND(E124<>0,D126=0),(E124/E$10),\nIF(AND(E125<>0,D126<>0),(D126-(D126/D150))+(E124/E$10),\nIF(D150<1,0,(D126-(D126/D150)))))))","v":0},{"$f":"IF(F150=\"n/a\",0,IF(AND(F124=0,E126=0),0,\nIF(AND(F124<>0,E126=0),(F124/F$10),\nIF(AND(F125<>0,E126<>0),(E126-(E126/E150))+(F124/F$10),\nIF(E150<1,0,(E126-(E126/E150)))))))","v":0},{"$f":"IF(G150=\"n/a\",0,IF(AND(G124=0,F126=0),0,\nIF(AND(G124<>0,F126=0),(G124/G$10),\nIF(AND(G125<>0,F126<>0),(F126-(F126/F150))+(G124/G$10),\nIF(F150<1,0,(F126-(F126/F150)))))))","v":0},{"$f":"IF(H150=\"n/a\",0,IF(AND(H124=0,G126=0),0,\nIF(AND(H124<>0,G126=0),(H124/H$10),\nIF(AND(H125<>0,G126<>0),(G126-(G126/G150))+(H124/H$10),\nIF(G150<1,0,(G126-(G126/G150)))))))","v":0},{"$f":"IF(I150=\"n/a\",0,IF(AND(I124=0,H126=0),0,\nIF(AND(I124<>0,H126=0),(I124/I$10),\nIF(AND(I125<>0,H126<>0),(H126-(H126/H150))+(I124/I$10),\nIF(H150<1,0,(H126-(H126/H150)))))))","v":0},{"$f":"IF(J150=\"n/a\",0,IF(AND(J124=0,I126=0),0,\nIF(AND(J124<>0,I126=0),(J124/J$10),\nIF(AND(J125<>0,I126<>0),(I126-(I126/I150))+(J124/J$10),\nIF(I150<1,0,(I126-(I126/I150)))))))","v":0},{"$f":"IF(K150=\"n/a\",0,IF(AND(K124=0,J126=0),0,\nIF(AND(K124<>0,J126=0),(K124/K$10),\nIF(AND(K125<>0,J126<>0),(J126-(J126/J150))+(K124/K$10),\nIF(J150<1,0,(J126-(J126/J150)))))))","v":0},{"$f":"IF(L150=\"n/a\",0,IF(AND(L124=0,K126=0),0,\nIF(AND(L124<>0,K126=0),(L124/L$10),\nIF(AND(L125<>0,K126<>0),(K126-(K126/K150))+(L124/L$10),\nIF(K150<1,0,(K126-(K126/K150)))))))","v":0},{"$f":"IF(M150=\"n/a\",0,IF(AND(M124=0,L126=0),0,\nIF(AND(M124<>0,L126=0),(M124/M$10),\nIF(AND(M125<>0,L126<>0),(L126-(L126/L150))+(M124/M$10),\nIF(L150<1,0,(L126-(L126/L150)))))))","v":0},{"$f":"IF(N150=\"n/a\",0,IF(AND(N124=0,M126=0),0,\nIF(AND(N124<>0,M126=0),(N124/N$10),\nIF(AND(N125<>0,M126<>0),(M126-(M126/M150))+(N124/N$10),\nIF(M150<1,0,(M126-(M126/M150)))))))","v":0},{"$f":"IF(O150=\"n/a\",0,IF(AND(O124=0,N126=0),0,\nIF(AND(O124<>0,N126=0),(O124/O$10),\nIF(AND(O125<>0,N126<>0),(N126-(N126/N150))+(O124/O$10),\nIF(N150<1,0,(N126-(N126/N150)))))))","v":0},{"$f":"IF(P150=\"n/a\",0,IF(AND(P124=0,O126=0),0,\nIF(AND(P124<>0,O126=0),(P124/P$10),\nIF(AND(P125<>0,O126<>0),(O126-(O126/O150))+(P124/P$10),\nIF(O150<1,0,(O126-(O126/O150)))))))","v":0},{"$f":"IF(Q150=\"n/a\",0,IF(AND(Q124=0,P126=0),0,\nIF(AND(Q124<>0,P126=0),(Q124/Q$10),\nIF(AND(Q125<>0,P126<>0),(P126-(P126/P150))+(Q124/Q$10),\nIF(P150<1,0,(P126-(P126/P150)))))))","v":0},{"$f":"IF(R150=\"n/a\",0,IF(AND(R124=0,Q126=0),0,\nIF(AND(R124<>0,Q126=0),(R124/R$10),\nIF(AND(R125<>0,Q126<>0),(Q126-(Q126/Q150))+(R124/R$10),\nIF(Q150<1,0,(Q126-(Q126/Q150)))))))","v":0},{"$f":"IF(S150=\"n/a\",0,IF(AND(S124=0,R126=0),0,\nIF(AND(S124<>0,R126=0),(S124/S$10),\nIF(AND(S125<>0,R126<>0),(R126-(R126/R150))+(S124/S$10),\nIF(R150<1,0,(R126-(R126/R150)))))))","v":0},{"$f":"IF(T150=\"n/a\",0,IF(AND(T124=0,S126=0),0,\nIF(AND(T124<>0,S126=0),(T124/T$10),\nIF(AND(T125<>0,S126<>0),(S126-(S126/S150))+(T124/T$10),\nIF(S150<1,0,(S126-(S126/S150)))))))","v":0},{"$f":"IF(U150=\"n/a\",0,IF(AND(U124=0,T126=0),0,\nIF(AND(U124<>0,T126=0),(U124/U$10),\nIF(AND(U125<>0,T126<>0),(T126-(T126/T150))+(U124/U$10),\nIF(T150<1,0,(T126-(T126/T150)))))))","v":0},{"$f":"IF(V150=\"n/a\",0,IF(AND(V124=0,U126=0),0,\nIF(AND(V124<>0,U126=0),(V124/V$10),\nIF(AND(V125<>0,U126<>0),(U126-(U126/U150))+(V124/V$10),\nIF(U150<1,0,(U126-(U126/U150)))))))","v":0},{"$f":"IF(W150=\"n/a\",0,IF(AND(W124=0,V126=0),0,\nIF(AND(W124<>0,V126=0),(W124/W$10),\nIF(AND(W125<>0,V126<>0),(V126-(V126/V150))+(W124/W$10),\nIF(V150<1,0,(V126-(V126/V150)))))))","v":0}]
[{"$f":"A126+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C122/C$10","v":3.1042153839988346E-2},{"$f":"IF(C151=\"n/a\",C127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(D151=\"n/a\",D127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(E151=\"n/a\",E127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(F151=\"n/a\",F127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(G151=\"n/a\",G127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(I151=\"n/a\",I127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(J151=\"n/a\",J127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(K151=\"n/a\",K127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(L151=\"n/a\",L127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(M151=\"n/a\",M127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(N151=\"n/a\",N127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(O151=\"n/a\",O127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(P151=\"n/a\",P127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(Q151=\"n/a\",Q127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(R151=\"n/a\",R127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(S151=\"n/a\",S127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(T151=\"n/a\",T127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(U151=\"n/a\",U127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2},{"$f":"IF(V151=\"n/a\",V127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":3.1042153839988346E-2}]
[{"$f":"A127+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A128)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D128,-($A128+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D152=\"n/a\",D128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E129,-($A129+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E153=\"n/a\",E129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F130,-($A130+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F154=\"n/a\",F130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G131,-($A131+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G155=\"n/a\",G131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H132,-($A132+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H156=\"n/a\",H132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I133,-($A133+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I157=\"n/a\",I133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J134,-($A134+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J158=\"n/a\",J134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K135,-($A135+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K159=\"n/a\",K135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L136,-($A136+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L160=\"n/a\",L136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M137,-($A137+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M161=\"n/a\",M137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N138,-($A138+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N162=\"n/a\",N138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O139,-($A139+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O163=\"n/a\",O139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P140,-($A140+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P164=\"n/a\",P140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q141,-($A141+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q165=\"n/a\",Q141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R142,-($A142+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R166=\"n/a\",R142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S143,-($A143+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S167=\"n/a\",S143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T144,-($A144+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T168=\"n/a\",T144,IFERROR(IF((OFFSET($C144,0,$A144))<0,\nMIN(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144)))),\nMAX(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U145,-($A145+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U169=\"n/a\",U145,IFERROR(IF((OFFSET($C145,0,$A145))<0,\nMIN(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145)))),\nMAX(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V146,-($A146+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V170=\"n/a\",V146,IFERROR(IF((OFFSET($C146,0,$A146))<0,\nMIN(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146)))),\nMAX(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W147,-($A147+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C150=\"n/a\",\"n/a\",IF(AND(C150<1,D124=0),0,\nIF(D124=0,C150-1,\nIF(C150<1,D125,\n(((C150-1)*(C126-(C126/(C150))))+((D124/D$10)*D125))/(D126)))))","v":0},0,0,0,0,{"$f":"IF(H150=\"n/a\",\"n/a\",IF(AND(H150<1,I124=0),0,\nIF(I124=0,H150-1,\nIF(H150<1,I125,\n(((H150-1)*(H126-(H126/(H150))))+((I124/I$10)*I125))/(I126)))))","v":0},{"$f":"IF(I150=\"n/a\",\"n/a\",IF(AND(I150<1,J124=0),0,\nIF(J124=0,I150-1,\nIF(I150<1,J125,\n(((I150-1)*(I126-(I126/(I150))))+((J124/J$10)*J125))/(J126)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C151,(-$A127-ROWS(C123:C150)),0)","v":"n/a"},{"$f":"IF(C151=\"n/a\",\"n/a\",MAX(0,C151-1))","v":"n/a"},{"$f":"IF(D151=\"n/a\",\"n/a\",MAX(0,D151-1))","v":"n/a"},{"$f":"IF(E151=\"n/a\",\"n/a\",MAX(0,E151-1))","v":"n/a"},{"$f":"IF(F151=\"n/a\",\"n/a\",MAX(0,F151-1))","v":"n/a"},{"$f":"IF(G151=\"n/a\",\"n/a\",MAX(0,G151-1))","v":"n/a"},{"$f":"IF(H151=\"n/a\",\"n/a\",MAX(0,H151-1))","v":"n/a"},{"$f":"IF(I151=\"n/a\",\"n/a\",MAX(0,I151-1))","v":"n/a"},{"$f":"IF(J151=\"n/a\",\"n/a\",MAX(0,J151-1))","v":"n/a"},{"$f":"IF(K151=\"n/a\",\"n/a\",MAX(0,K151-1))","v":"n/a"},{"$f":"IF(L151=\"n/a\",\"n/a\",MAX(0,L151-1))","v":"n/a"},{"$f":"IF(M151=\"n/a\",\"n/a\",MAX(0,M151-1))","v":"n/a"},{"$f":"IF(N151=\"n/a\",\"n/a\",MAX(0,N151-1))","v":"n/a"},{"$f":"IF(O151=\"n/a\",\"n/a\",MAX(0,O151-1))","v":"n/a"},{"$f":"IF(P151=\"n/a\",\"n/a\",MAX(0,P151-1))","v":"n/a"},{"$f":"IF(Q151=\"n/a\",\"n/a\",MAX(0,Q151-1))","v":"n/a"},{"$f":"IF(R151=\"n/a\",\"n/a\",MAX(0,R151-1))","v":"n/a"},{"$f":"IF(S151=\"n/a\",\"n/a\",MAX(0,S151-1))","v":"n/a"},{"$f":"IF(T151=\"n/a\",\"n/a\",MAX(0,T151-1))","v":"n/a"},{"$f":"IF(U151=\"n/a\",\"n/a\",MAX(0,U151-1))","v":"n/a"},{"$f":"IF(V151=\"n/a\",\"n/a\",MAX(0,V151-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A128)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D152,(-$A128-ROWS(D124:D151)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E153,(-$A129-ROWS(E125:E152)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F154,(-$A130-ROWS(F126:F153)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G155,(-$A131-ROWS(G127:G154)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H156,(-$A132-ROWS(H128:H155)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I157,(-$A133-ROWS(I129:I156)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J158,(-$A134-ROWS(J130:J157)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K159,(-$A135-ROWS(K131:K158)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L160,(-$A136-ROWS(L132:L159)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M161,(-$A137-ROWS(M133:M160)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N162,(-$A138-ROWS(N134:N161)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O163,(-$A139-ROWS(O135:O162)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P164,(-$A140-ROWS(P136:P163)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q165,(-$A141-ROWS(Q137:Q164)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R166,(-$A142-ROWS(R138:R165)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S167,(-$A143-ROWS(S139:S166)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T168,(-$A144-ROWS(T140:T167)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U169,(-$A145-ROWS(U141:U168)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V170,(-$A146-ROWS(V142:V169)),0)","v":0},{"$f":"IF(V170=\"n/a\",\"n/a\",MAX(0,V170-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W171,(-$A147-ROWS(W143:W170)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C123<>\"n/a\",C123<>\"n/a\"),IF(SUM(C126:C148)=0,0,IF((SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148))<0,1,(SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",D123<>\"n/a\"),IF(SUM(D126:D148)=0,0,IF((SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148))<0,1,(SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",E123<>\"n/a\"),IF(SUM(E126:E148)=0,0,IF((SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148))<0,1,(SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",F123<>\"n/a\"),IF(SUM(F126:F148)=0,0,IF((SUMPRODUCT(F126:F148,F150:F172)/SUM(F126:F148))<0,1,(SUMPRODUCT(F126:F148,F150:F172)/SUM(F126:F148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",G123<>\"n/a\"),IF(SUM(G126:G148)=0,0,IF((SUMPRODUCT(G126:G148,G150:G172)/SUM(G126:G148))<0,1,(SUMPRODUCT(G126:G148,G150:G172)/SUM(G126:G148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",H123<>\"n/a\"),IF(SUM(H126:H148)=0,0,IF((SUMPRODUCT(H126:H148,H150:H172)/SUM(H126:H148))<0,1,(SUMPRODUCT(H126:H148,H150:H172)/SUM(H126:H148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",I123<>\"n/a\"),IF(SUM(I126:I148)=0,0,IF((SUMPRODUCT(I126:I148,I150:I172)/SUM(I126:I148))<0,1,(SUMPRODUCT(I126:I148,I150:I172)/SUM(I126:I148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",J123<>\"n/a\"),IF(SUM(J126:J148)=0,0,IF((SUMPRODUCT(J126:J148,J150:J172)/SUM(J126:J148))<0,1,(SUMPRODUCT(J126:J148,J150:J172)/SUM(J126:J148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",K123<>\"n/a\"),IF(SUM(K126:K148)=0,0,IF((SUMPRODUCT(K126:K148,K150:K172)/SUM(K126:K148))<0,1,(SUMPRODUCT(K126:K148,K150:K172)/SUM(K126:K148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",L123<>\"n/a\"),IF(SUM(L126:L148)=0,0,IF((SUMPRODUCT(L126:L148,L150:L172)/SUM(L126:L148))<0,1,(SUMPRODUCT(L126:L148,L150:L172)/SUM(L126:L148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",M123<>\"n/a\"),IF(SUM(M126:M148)=0,0,IF((SUMPRODUCT(M126:M148,M150:M172)/SUM(M126:M148))<0,1,(SUMPRODUCT(M126:M148,M150:M172)/SUM(M126:M148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",N123<>\"n/a\"),IF(SUM(N126:N148)=0,0,IF((SUMPRODUCT(N126:N148,N150:N172)/SUM(N126:N148))<0,1,(SUMPRODUCT(N126:N148,N150:N172)/SUM(N126:N148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",O123<>\"n/a\"),IF(SUM(O126:O148)=0,0,IF((SUMPRODUCT(O126:O148,O150:O172)/SUM(O126:O148))<0,1,(SUMPRODUCT(O126:O148,O150:O172)/SUM(O126:O148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",P123<>\"n/a\"),IF(SUM(P126:P148)=0,0,IF((SUMPRODUCT(P126:P148,P150:P172)/SUM(P126:P148))<0,1,(SUMPRODUCT(P126:P148,P150:P172)/SUM(P126:P148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",Q123<>\"n/a\"),IF(SUM(Q126:Q148)=0,0,IF((SUMPRODUCT(Q126:Q148,Q150:Q172)/SUM(Q126:Q148))<0,1,(SUMPRODUCT(Q126:Q148,Q150:Q172)/SUM(Q126:Q148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",R123<>\"n/a\"),IF(SUM(R126:R148)=0,0,IF((SUMPRODUCT(R126:R148,R150:R172)/SUM(R126:R148))<0,1,(SUMPRODUCT(R126:R148,R150:R172)/SUM(R126:R148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",S123<>\"n/a\"),IF(SUM(S126:S148)=0,0,IF((SUMPRODUCT(S126:S148,S150:S172)/SUM(S126:S148))<0,1,(SUMPRODUCT(S126:S148,S150:S172)/SUM(S126:S148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",T123<>\"n/a\"),IF(SUM(T126:T148)=0,0,IF((SUMPRODUCT(T126:T148,T150:T172)/SUM(T126:T148))<0,1,(SUMPRODUCT(T126:T148,T150:T172)/SUM(T126:T148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",U123<>\"n/a\"),IF(SUM(U126:U148)=0,0,IF((SUMPRODUCT(U126:U148,U150:U172)/SUM(U126:U148))<0,1,(SUMPRODUCT(U126:U148,U150:U172)/SUM(U126:U148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",V123<>\"n/a\"),IF(SUM(V126:V148)=0,0,IF((SUMPRODUCT(V126:V148,V150:V172)/SUM(V126:V148))<0,1,(SUMPRODUCT(V126:V148,V150:V172)/SUM(V126:V148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",W123<>\"n/a\"),IF(SUM(W126:W148)=0,0,IF((SUMPRODUCT(W126:W148,W150:W172)/SUM(W126:W148))<0,1,(SUMPRODUCT(W126:W148,W150:W172)/SUM(W126:W148)))),\"n/a\"))","v":0}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A175,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Public Lighting"}]
[{"$f":"VALUE(REPLACE(A175,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A176,0)","v":7.1857252037755437},{"$f":"OFFSET('RFM input'!H$40,$A176,0)-OFFSET('RFM input'!H$74,$A176,0)-OFFSET('RFM input'!H$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A176,0)-OFFSET('RFM input'!I$74,$A176,0)-OFFSET('RFM input'!I$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A176,0)-OFFSET('RFM input'!J$74,$A176,0)-OFFSET('RFM input'!J$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A176,0)-OFFSET('RFM input'!K$74,$A176,0)-OFFSET('RFM input'!K$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A176,0)-OFFSET('RFM input'!L$74,$A176,0)-OFFSET('RFM input'!L$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A176,0)-OFFSET('RFM input'!M$74,$A176,0)-OFFSET('RFM input'!M$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A176,0)-OFFSET('RFM input'!N$74,$A176,0)-OFFSET('RFM input'!N$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A176,0)-OFFSET('RFM input'!O$74,$A176,0)-OFFSET('RFM input'!O$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A176,0)-OFFSET('RFM input'!P$74,$A176,0)-OFFSET('RFM input'!P$108,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A176,0)-OFFSET('RFM input'!Q$74,$A176,0)-OFFSET('RFM input'!Q$108,$A176,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A176,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A176,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D204=\"n/a\",0,IF(AND(D178=0,C180=0),0,\nIF(AND(D178<>0,C180=0),(D178/D$10),\nIF(AND(D179<>0,C180<>0),(C180-(C180/C204))+(D178/D$10),\nIF(C204<1,0,(C180-(C180/C204)))))))","v":0},{"$f":"IF(E204=\"n/a\",0,IF(AND(E178=0,D180=0),0,\nIF(AND(E178<>0,D180=0),(E178/E$10),\nIF(AND(E179<>0,D180<>0),(D180-(D180/D204))+(E178/E$10),\nIF(D204<1,0,(D180-(D180/D204)))))))","v":0},{"$f":"IF(F204=\"n/a\",0,IF(AND(F178=0,E180=0),0,\nIF(AND(F178<>0,E180=0),(F178/F$10),\nIF(AND(F179<>0,E180<>0),(E180-(E180/E204))+(F178/F$10),\nIF(E204<1,0,(E180-(E180/E204)))))))","v":0},{"$f":"IF(G204=\"n/a\",0,IF(AND(G178=0,F180=0),0,\nIF(AND(G178<>0,F180=0),(G178/G$10),\nIF(AND(G179<>0,F180<>0),(F180-(F180/F204))+(G178/G$10),\nIF(F204<1,0,(F180-(F180/F204)))))))","v":0},{"$f":"IF(H204=\"n/a\",0,IF(AND(H178=0,G180=0),0,\nIF(AND(H178<>0,G180=0),(H178/H$10),\nIF(AND(H179<>0,G180<>0),(G180-(G180/G204))+(H178/H$10),\nIF(G204<1,0,(G180-(G180/G204)))))))","v":0},{"$f":"IF(I204=\"n/a\",0,IF(AND(I178=0,H180=0),0,\nIF(AND(I178<>0,H180=0),(I178/I$10),\nIF(AND(I179<>0,H180<>0),(H180-(H180/H204))+(I178/I$10),\nIF(H204<1,0,(H180-(H180/H204)))))))","v":0},{"$f":"IF(J204=\"n/a\",0,IF(AND(J178=0,I180=0),0,\nIF(AND(J178<>0,I180=0),(J178/J$10),\nIF(AND(J179<>0,I180<>0),(I180-(I180/I204))+(J178/J$10),\nIF(I204<1,0,(I180-(I180/I204)))))))","v":0},{"$f":"IF(K204=\"n/a\",0,IF(AND(K178=0,J180=0),0,\nIF(AND(K178<>0,J180=0),(K178/K$10),\nIF(AND(K179<>0,J180<>0),(J180-(J180/J204))+(K178/K$10),\nIF(J204<1,0,(J180-(J180/J204)))))))","v":0},{"$f":"IF(L204=\"n/a\",0,IF(AND(L178=0,K180=0),0,\nIF(AND(L178<>0,K180=0),(L178/L$10),\nIF(AND(L179<>0,K180<>0),(K180-(K180/K204))+(L178/L$10),\nIF(K204<1,0,(K180-(K180/K204)))))))","v":0},{"$f":"IF(M204=\"n/a\",0,IF(AND(M178=0,L180=0),0,\nIF(AND(M178<>0,L180=0),(M178/M$10),\nIF(AND(M179<>0,L180<>0),(L180-(L180/L204))+(M178/M$10),\nIF(L204<1,0,(L180-(L180/L204)))))))","v":0},{"$f":"IF(N204=\"n/a\",0,IF(AND(N178=0,M180=0),0,\nIF(AND(N178<>0,M180=0),(N178/N$10),\nIF(AND(N179<>0,M180<>0),(M180-(M180/M204))+(N178/N$10),\nIF(M204<1,0,(M180-(M180/M204)))))))","v":0},{"$f":"IF(O204=\"n/a\",0,IF(AND(O178=0,N180=0),0,\nIF(AND(O178<>0,N180=0),(O178/O$10),\nIF(AND(O179<>0,N180<>0),(N180-(N180/N204))+(O178/O$10),\nIF(N204<1,0,(N180-(N180/N204)))))))","v":0},{"$f":"IF(P204=\"n/a\",0,IF(AND(P178=0,O180=0),0,\nIF(AND(P178<>0,O180=0),(P178/P$10),\nIF(AND(P179<>0,O180<>0),(O180-(O180/O204))+(P178/P$10),\nIF(O204<1,0,(O180-(O180/O204)))))))","v":0},{"$f":"IF(Q204=\"n/a\",0,IF(AND(Q178=0,P180=0),0,\nIF(AND(Q178<>0,P180=0),(Q178/Q$10),\nIF(AND(Q179<>0,P180<>0),(P180-(P180/P204))+(Q178/Q$10),\nIF(P204<1,0,(P180-(P180/P204)))))))","v":0},{"$f":"IF(R204=\"n/a\",0,IF(AND(R178=0,Q180=0),0,\nIF(AND(R178<>0,Q180=0),(R178/R$10),\nIF(AND(R179<>0,Q180<>0),(Q180-(Q180/Q204))+(R178/R$10),\nIF(Q204<1,0,(Q180-(Q180/Q204)))))))","v":0},{"$f":"IF(S204=\"n/a\",0,IF(AND(S178=0,R180=0),0,\nIF(AND(S178<>0,R180=0),(S178/S$10),\nIF(AND(S179<>0,R180<>0),(R180-(R180/R204))+(S178/S$10),\nIF(R204<1,0,(R180-(R180/R204)))))))","v":0},{"$f":"IF(T204=\"n/a\",0,IF(AND(T178=0,S180=0),0,\nIF(AND(T178<>0,S180=0),(T178/T$10),\nIF(AND(T179<>0,S180<>0),(S180-(S180/S204))+(T178/T$10),\nIF(S204<1,0,(S180-(S180/S204)))))))","v":0},{"$f":"IF(U204=\"n/a\",0,IF(AND(U178=0,T180=0),0,\nIF(AND(U178<>0,T180=0),(U178/U$10),\nIF(AND(U179<>0,T180<>0),(T180-(T180/T204))+(U178/U$10),\nIF(T204<1,0,(T180-(T180/T204)))))))","v":0},{"$f":"IF(V204=\"n/a\",0,IF(AND(V178=0,U180=0),0,\nIF(AND(V178<>0,U180=0),(V178/V$10),\nIF(AND(V179<>0,U180<>0),(U180-(U180/U204))+(V178/V$10),\nIF(U204<1,0,(U180-(U180/U204)))))))","v":0},{"$f":"IF(W204=\"n/a\",0,IF(AND(W178=0,V180=0),0,\nIF(AND(W178<>0,V180=0),(W178/W$10),\nIF(AND(W179<>0,V180<>0),(V180-(V180/V204))+(W178/W$10),\nIF(V204<1,0,(V180-(V180/V204)))))))","v":0}]
[{"$f":"A180+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C176/C$10","v":7.1857252037755437},{"$f":"IF(C205=\"n/a\",C181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(D205=\"n/a\",D181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(E205=\"n/a\",E181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(F205=\"n/a\",F181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(G205=\"n/a\",G181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(I205=\"n/a\",I181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(J205=\"n/a\",J181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(K205=\"n/a\",K181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(L205=\"n/a\",L181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(M205=\"n/a\",M181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(N205=\"n/a\",N181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(O205=\"n/a\",O181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(P205=\"n/a\",P181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(Q205=\"n/a\",Q181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(R205=\"n/a\",R181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(S205=\"n/a\",S181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(T205=\"n/a\",T181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(U205=\"n/a\",U181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437},{"$f":"IF(V205=\"n/a\",V181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":7.1857252037755437}]
[{"$f":"A181+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A182)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D182,-($A182+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D206=\"n/a\",D182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E183,-($A183+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E207=\"n/a\",E183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F184,-($A184+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F208=\"n/a\",F184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G185,-($A185+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G209=\"n/a\",G185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H186,-($A186+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H210=\"n/a\",H186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I187,-($A187+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I211=\"n/a\",I187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J188,-($A188+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J212=\"n/a\",J188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K189,-($A189+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K213=\"n/a\",K189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L190,-($A190+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L214=\"n/a\",L190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M191,-($A191+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M215=\"n/a\",M191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N192,-($A192+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N216=\"n/a\",N192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O193,-($A193+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O217=\"n/a\",O193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P194,-($A194+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P218=\"n/a\",P194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q195,-($A195+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q219=\"n/a\",Q195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R196,-($A196+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R220=\"n/a\",R196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S197,-($A197+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S221=\"n/a\",S197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T198,-($A198+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T222=\"n/a\",T198,IFERROR(IF((OFFSET($C198,0,$A198))<0,\nMIN(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198)))),\nMAX(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U199,-($A199+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U223=\"n/a\",U199,IFERROR(IF((OFFSET($C199,0,$A199))<0,\nMIN(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199)))),\nMAX(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V200,-($A200+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V224=\"n/a\",V200,IFERROR(IF((OFFSET($C200,0,$A200))<0,\nMIN(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200)))),\nMAX(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W201,-($A201+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C204=\"n/a\",\"n/a\",IF(AND(C204<1,D178=0),0,\nIF(D178=0,C204-1,\nIF(C204<1,D179,\n(((C204-1)*(C180-(C180/(C204))))+((D178/D$10)*D179))/(D180)))))","v":0},0,0,0,0,{"$f":"IF(H204=\"n/a\",\"n/a\",IF(AND(H204<1,I178=0),0,\nIF(I178=0,H204-1,\nIF(H204<1,I179,\n(((H204-1)*(H180-(H180/(H204))))+((I178/I$10)*I179))/(I180)))))","v":0},{"$f":"IF(I204=\"n/a\",\"n/a\",IF(AND(I204<1,J178=0),0,\nIF(J178=0,I204-1,\nIF(I204<1,J179,\n(((I204-1)*(I180-(I180/(I204))))+((J178/J$10)*J179))/(J180)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C205,(-$A181-ROWS(C177:C204)),0)","v":"n/a"},{"$f":"IF(C205=\"n/a\",\"n/a\",MAX(0,C205-1))","v":"n/a"},{"$f":"IF(D205=\"n/a\",\"n/a\",MAX(0,D205-1))","v":"n/a"},{"$f":"IF(E205=\"n/a\",\"n/a\",MAX(0,E205-1))","v":"n/a"},{"$f":"IF(F205=\"n/a\",\"n/a\",MAX(0,F205-1))","v":"n/a"},{"$f":"IF(G205=\"n/a\",\"n/a\",MAX(0,G205-1))","v":"n/a"},{"$f":"IF(H205=\"n/a\",\"n/a\",MAX(0,H205-1))","v":"n/a"},{"$f":"IF(I205=\"n/a\",\"n/a\",MAX(0,I205-1))","v":"n/a"},{"$f":"IF(J205=\"n/a\",\"n/a\",MAX(0,J205-1))","v":"n/a"},{"$f":"IF(K205=\"n/a\",\"n/a\",MAX(0,K205-1))","v":"n/a"},{"$f":"IF(L205=\"n/a\",\"n/a\",MAX(0,L205-1))","v":"n/a"},{"$f":"IF(M205=\"n/a\",\"n/a\",MAX(0,M205-1))","v":"n/a"},{"$f":"IF(N205=\"n/a\",\"n/a\",MAX(0,N205-1))","v":"n/a"},{"$f":"IF(O205=\"n/a\",\"n/a\",MAX(0,O205-1))","v":"n/a"},{"$f":"IF(P205=\"n/a\",\"n/a\",MAX(0,P205-1))","v":"n/a"},{"$f":"IF(Q205=\"n/a\",\"n/a\",MAX(0,Q205-1))","v":"n/a"},{"$f":"IF(R205=\"n/a\",\"n/a\",MAX(0,R205-1))","v":"n/a"},{"$f":"IF(S205=\"n/a\",\"n/a\",MAX(0,S205-1))","v":"n/a"},{"$f":"IF(T205=\"n/a\",\"n/a\",MAX(0,T205-1))","v":"n/a"},{"$f":"IF(U205=\"n/a\",\"n/a\",MAX(0,U205-1))","v":"n/a"},{"$f":"IF(V205=\"n/a\",\"n/a\",MAX(0,V205-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A182)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D206,(-$A182-ROWS(D178:D205)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E207,(-$A183-ROWS(E179:E206)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F208,(-$A184-ROWS(F180:F207)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G209,(-$A185-ROWS(G181:G208)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H210,(-$A186-ROWS(H182:H209)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I211,(-$A187-ROWS(I183:I210)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J212,(-$A188-ROWS(J184:J211)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K213,(-$A189-ROWS(K185:K212)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L214,(-$A190-ROWS(L186:L213)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M215,(-$A191-ROWS(M187:M214)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N216,(-$A192-ROWS(N188:N215)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O217,(-$A193-ROWS(O189:O216)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P218,(-$A194-ROWS(P190:P217)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q219,(-$A195-ROWS(Q191:Q218)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R220,(-$A196-ROWS(R192:R219)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S221,(-$A197-ROWS(S193:S220)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T222,(-$A198-ROWS(T194:T221)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U223,(-$A199-ROWS(U195:U222)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V224,(-$A200-ROWS(V196:V223)),0)","v":0},{"$f":"IF(V224=\"n/a\",\"n/a\",MAX(0,V224-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W225,(-$A201-ROWS(W197:W224)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C177<>\"n/a\",C177<>\"n/a\"),IF(SUM(C180:C202)=0,0,IF((SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202))<0,1,(SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",D177<>\"n/a\"),IF(SUM(D180:D202)=0,0,IF((SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202))<0,1,(SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",E177<>\"n/a\"),IF(SUM(E180:E202)=0,0,IF((SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202))<0,1,(SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",F177<>\"n/a\"),IF(SUM(F180:F202)=0,0,IF((SUMPRODUCT(F180:F202,F204:F226)/SUM(F180:F202))<0,1,(SUMPRODUCT(F180:F202,F204:F226)/SUM(F180:F202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",G177<>\"n/a\"),IF(SUM(G180:G202)=0,0,IF((SUMPRODUCT(G180:G202,G204:G226)/SUM(G180:G202))<0,1,(SUMPRODUCT(G180:G202,G204:G226)/SUM(G180:G202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",H177<>\"n/a\"),IF(SUM(H180:H202)=0,0,IF((SUMPRODUCT(H180:H202,H204:H226)/SUM(H180:H202))<0,1,(SUMPRODUCT(H180:H202,H204:H226)/SUM(H180:H202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",I177<>\"n/a\"),IF(SUM(I180:I202)=0,0,IF((SUMPRODUCT(I180:I202,I204:I226)/SUM(I180:I202))<0,1,(SUMPRODUCT(I180:I202,I204:I226)/SUM(I180:I202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",J177<>\"n/a\"),IF(SUM(J180:J202)=0,0,IF((SUMPRODUCT(J180:J202,J204:J226)/SUM(J180:J202))<0,1,(SUMPRODUCT(J180:J202,J204:J226)/SUM(J180:J202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",K177<>\"n/a\"),IF(SUM(K180:K202)=0,0,IF((SUMPRODUCT(K180:K202,K204:K226)/SUM(K180:K202))<0,1,(SUMPRODUCT(K180:K202,K204:K226)/SUM(K180:K202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",L177<>\"n/a\"),IF(SUM(L180:L202)=0,0,IF((SUMPRODUCT(L180:L202,L204:L226)/SUM(L180:L202))<0,1,(SUMPRODUCT(L180:L202,L204:L226)/SUM(L180:L202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",M177<>\"n/a\"),IF(SUM(M180:M202)=0,0,IF((SUMPRODUCT(M180:M202,M204:M226)/SUM(M180:M202))<0,1,(SUMPRODUCT(M180:M202,M204:M226)/SUM(M180:M202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",N177<>\"n/a\"),IF(SUM(N180:N202)=0,0,IF((SUMPRODUCT(N180:N202,N204:N226)/SUM(N180:N202))<0,1,(SUMPRODUCT(N180:N202,N204:N226)/SUM(N180:N202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",O177<>\"n/a\"),IF(SUM(O180:O202)=0,0,IF((SUMPRODUCT(O180:O202,O204:O226)/SUM(O180:O202))<0,1,(SUMPRODUCT(O180:O202,O204:O226)/SUM(O180:O202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",P177<>\"n/a\"),IF(SUM(P180:P202)=0,0,IF((SUMPRODUCT(P180:P202,P204:P226)/SUM(P180:P202))<0,1,(SUMPRODUCT(P180:P202,P204:P226)/SUM(P180:P202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",Q177<>\"n/a\"),IF(SUM(Q180:Q202)=0,0,IF((SUMPRODUCT(Q180:Q202,Q204:Q226)/SUM(Q180:Q202))<0,1,(SUMPRODUCT(Q180:Q202,Q204:Q226)/SUM(Q180:Q202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",R177<>\"n/a\"),IF(SUM(R180:R202)=0,0,IF((SUMPRODUCT(R180:R202,R204:R226)/SUM(R180:R202))<0,1,(SUMPRODUCT(R180:R202,R204:R226)/SUM(R180:R202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",S177<>\"n/a\"),IF(SUM(S180:S202)=0,0,IF((SUMPRODUCT(S180:S202,S204:S226)/SUM(S180:S202))<0,1,(SUMPRODUCT(S180:S202,S204:S226)/SUM(S180:S202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",T177<>\"n/a\"),IF(SUM(T180:T202)=0,0,IF((SUMPRODUCT(T180:T202,T204:T226)/SUM(T180:T202))<0,1,(SUMPRODUCT(T180:T202,T204:T226)/SUM(T180:T202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",U177<>\"n/a\"),IF(SUM(U180:U202)=0,0,IF((SUMPRODUCT(U180:U202,U204:U226)/SUM(U180:U202))<0,1,(SUMPRODUCT(U180:U202,U204:U226)/SUM(U180:U202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",V177<>\"n/a\"),IF(SUM(V180:V202)=0,0,IF((SUMPRODUCT(V180:V202,V204:V226)/SUM(V180:V202))<0,1,(SUMPRODUCT(V180:V202,V204:V226)/SUM(V180:V202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",W177<>\"n/a\"),IF(SUM(W180:W202)=0,0,IF((SUMPRODUCT(W180:W202,W204:W226)/SUM(W180:W202))<0,1,(SUMPRODUCT(W180:W202,W204:W226)/SUM(W180:W202)))),\"n/a\"))","v":0}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A229,'RFM input'!$F$7:$G$36,2,FALSE)","v":"SCADA/Network control"}]
[{"$f":"VALUE(REPLACE(A229,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A230,0)","v":1.9618109164201907},{"$f":"OFFSET('RFM input'!H$40,$A230,0)-OFFSET('RFM input'!H$74,$A230,0)-OFFSET('RFM input'!H$108,$A230,0)","v":0.14288206000000001},{"$f":"OFFSET('RFM input'!I$40,$A230,0)-OFFSET('RFM input'!I$74,$A230,0)-OFFSET('RFM input'!I$108,$A230,0)","v":2.8203526100000005},{"$f":"OFFSET('RFM input'!J$40,$A230,0)-OFFSET('RFM input'!J$74,$A230,0)-OFFSET('RFM input'!J$108,$A230,0)","v":-1.3915299999999999E-2},{"$f":"OFFSET('RFM input'!K$40,$A230,0)-OFFSET('RFM input'!K$74,$A230,0)-OFFSET('RFM input'!K$108,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A230,0)-OFFSET('RFM input'!L$74,$A230,0)-OFFSET('RFM input'!L$108,$A230,0)","v":0.41687190957883574},{"$f":"OFFSET('RFM input'!M$40,$A230,0)-OFFSET('RFM input'!M$74,$A230,0)-OFFSET('RFM input'!M$108,$A230,0)","v":0.28944700356418784},{"$f":"OFFSET('RFM input'!N$40,$A230,0)-OFFSET('RFM input'!N$74,$A230,0)-OFFSET('RFM input'!N$108,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A230,0)-OFFSET('RFM input'!O$74,$A230,0)-OFFSET('RFM input'!O$108,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A230,0)-OFFSET('RFM input'!P$74,$A230,0)-OFFSET('RFM input'!P$108,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A230,0)-OFFSET('RFM input'!Q$74,$A230,0)-OFFSET('RFM input'!Q$108,$A230,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A230,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A230,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A230,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D258=\"n/a\",0,IF(AND(D232=0,C234=0),0,\nIF(AND(D232<>0,C234=0),(D232/D$10),\nIF(AND(D233<>0,C234<>0),(C234-(C234/C258))+(D232/D$10),\nIF(C258<1,0,(C234-(C234/C258)))))))","v":0},{"$f":"IF(E258=\"n/a\",0,IF(AND(E232=0,D234=0),0,\nIF(AND(E232<>0,D234=0),(E232/E$10),\nIF(AND(E233<>0,D234<>0),(D234-(D234/D258))+(E232/E$10),\nIF(D258<1,0,(D234-(D234/D258)))))))","v":0},{"$f":"IF(F258=\"n/a\",0,IF(AND(F232=0,E234=0),0,\nIF(AND(F232<>0,E234=0),(F232/F$10),\nIF(AND(F233<>0,E234<>0),(E234-(E234/E258))+(F232/F$10),\nIF(E258<1,0,(E234-(E234/E258)))))))","v":0},{"$f":"IF(G258=\"n/a\",0,IF(AND(G232=0,F234=0),0,\nIF(AND(G232<>0,F234=0),(G232/G$10),\nIF(AND(G233<>0,F234<>0),(F234-(F234/F258))+(G232/G$10),\nIF(F258<1,0,(F234-(F234/F258)))))))","v":0},{"$f":"IF(H258=\"n/a\",0,IF(AND(H232=0,G234=0),0,\nIF(AND(H232<>0,G234=0),(H232/H$10),\nIF(AND(H233<>0,G234<>0),(G234-(G234/G258))+(H232/H$10),\nIF(G258<1,0,(G234-(G234/G258)))))))","v":0},{"$f":"IF(I258=\"n/a\",0,IF(AND(I232=0,H234=0),0,\nIF(AND(I232<>0,H234=0),(I232/I$10),\nIF(AND(I233<>0,H234<>0),(H234-(H234/H258))+(I232/I$10),\nIF(H258<1,0,(H234-(H234/H258)))))))","v":0},{"$f":"IF(J258=\"n/a\",0,IF(AND(J232=0,I234=0),0,\nIF(AND(J232<>0,I234=0),(J232/J$10),\nIF(AND(J233<>0,I234<>0),(I234-(I234/I258))+(J232/J$10),\nIF(I258<1,0,(I234-(I234/I258)))))))","v":0},{"$f":"IF(K258=\"n/a\",0,IF(AND(K232=0,J234=0),0,\nIF(AND(K232<>0,J234=0),(K232/K$10),\nIF(AND(K233<>0,J234<>0),(J234-(J234/J258))+(K232/K$10),\nIF(J258<1,0,(J234-(J234/J258)))))))","v":0},{"$f":"IF(L258=\"n/a\",0,IF(AND(L232=0,K234=0),0,\nIF(AND(L232<>0,K234=0),(L232/L$10),\nIF(AND(L233<>0,K234<>0),(K234-(K234/K258))+(L232/L$10),\nIF(K258<1,0,(K234-(K234/K258)))))))","v":0},{"$f":"IF(M258=\"n/a\",0,IF(AND(M232=0,L234=0),0,\nIF(AND(M232<>0,L234=0),(M232/M$10),\nIF(AND(M233<>0,L234<>0),(L234-(L234/L258))+(M232/M$10),\nIF(L258<1,0,(L234-(L234/L258)))))))","v":0},{"$f":"IF(N258=\"n/a\",0,IF(AND(N232=0,M234=0),0,\nIF(AND(N232<>0,M234=0),(N232/N$10),\nIF(AND(N233<>0,M234<>0),(M234-(M234/M258))+(N232/N$10),\nIF(M258<1,0,(M234-(M234/M258)))))))","v":0},{"$f":"IF(O258=\"n/a\",0,IF(AND(O232=0,N234=0),0,\nIF(AND(O232<>0,N234=0),(O232/O$10),\nIF(AND(O233<>0,N234<>0),(N234-(N234/N258))+(O232/O$10),\nIF(N258<1,0,(N234-(N234/N258)))))))","v":0},{"$f":"IF(P258=\"n/a\",0,IF(AND(P232=0,O234=0),0,\nIF(AND(P232<>0,O234=0),(P232/P$10),\nIF(AND(P233<>0,O234<>0),(O234-(O234/O258))+(P232/P$10),\nIF(O258<1,0,(O234-(O234/O258)))))))","v":0},{"$f":"IF(Q258=\"n/a\",0,IF(AND(Q232=0,P234=0),0,\nIF(AND(Q232<>0,P234=0),(Q232/Q$10),\nIF(AND(Q233<>0,P234<>0),(P234-(P234/P258))+(Q232/Q$10),\nIF(P258<1,0,(P234-(P234/P258)))))))","v":0},{"$f":"IF(R258=\"n/a\",0,IF(AND(R232=0,Q234=0),0,\nIF(AND(R232<>0,Q234=0),(R232/R$10),\nIF(AND(R233<>0,Q234<>0),(Q234-(Q234/Q258))+(R232/R$10),\nIF(Q258<1,0,(Q234-(Q234/Q258)))))))","v":0},{"$f":"IF(S258=\"n/a\",0,IF(AND(S232=0,R234=0),0,\nIF(AND(S232<>0,R234=0),(S232/S$10),\nIF(AND(S233<>0,R234<>0),(R234-(R234/R258))+(S232/S$10),\nIF(R258<1,0,(R234-(R234/R258)))))))","v":0},{"$f":"IF(T258=\"n/a\",0,IF(AND(T232=0,S234=0),0,\nIF(AND(T232<>0,S234=0),(T232/T$10),\nIF(AND(T233<>0,S234<>0),(S234-(S234/S258))+(T232/T$10),\nIF(S258<1,0,(S234-(S234/S258)))))))","v":0},{"$f":"IF(U258=\"n/a\",0,IF(AND(U232=0,T234=0),0,\nIF(AND(U232<>0,T234=0),(U232/U$10),\nIF(AND(U233<>0,T234<>0),(T234-(T234/T258))+(U232/U$10),\nIF(T258<1,0,(T234-(T234/T258)))))))","v":0},{"$f":"IF(V258=\"n/a\",0,IF(AND(V232=0,U234=0),0,\nIF(AND(V232<>0,U234=0),(V232/V$10),\nIF(AND(V233<>0,U234<>0),(U234-(U234/U258))+(V232/V$10),\nIF(U258<1,0,(U234-(U234/U258)))))))","v":0},{"$f":"IF(W258=\"n/a\",0,IF(AND(W232=0,V234=0),0,\nIF(AND(W232<>0,V234=0),(W232/W$10),\nIF(AND(W233<>0,V234<>0),(V234-(V234/V258))+(W232/W$10),\nIF(V258<1,0,(V234-(V234/V258)))))))","v":0}]
[{"$f":"A234+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C230/C$10","v":1.9618109164201907},{"$f":"IF(C259=\"n/a\",C235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(D259=\"n/a\",D235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(E259=\"n/a\",E235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(F259=\"n/a\",F235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(G259=\"n/a\",G235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(I259=\"n/a\",I235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(J259=\"n/a\",J235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(K259=\"n/a\",K235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(L259=\"n/a\",L235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(M259=\"n/a\",M235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(N259=\"n/a\",N235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(O259=\"n/a\",O235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(P259=\"n/a\",P235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(Q259=\"n/a\",Q235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(R259=\"n/a\",R235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(S259=\"n/a\",S235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(T259=\"n/a\",T235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(U259=\"n/a\",U235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907},{"$f":"IF(V259=\"n/a\",V235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":1.9618109164201907}]
[{"$f":"A235+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A236)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D236,-($A236+5),0)*((1+D$11)^0.5)/D$10)","v":0.1445765629915898},{"$f":"IF(D260=\"n/a\",D236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0.13011890669243081},0.11566125039327184,0.10120359409411286,8.674593779495389E-2,7.2288281495794915E-2,5.7830625196635933E-2,4.3372968897476952E-2,2.891531259831797E-2,1.445765629915899E-2,1.0408340855860843E-17,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E237,-($A237+5),0)*((1+E$11)^0.5)/E$10)","v":2.8172908250159572},{"$f":"IF(E261=\"n/a\",E237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":2.5355617425143615},2.2538326600127658,1.9721035775111702,1.6903744950095745,1.4086454125079788,1.1269163300063831,0.84518724750478746,0.56345816500319179,0.28172908250159606,3.3306690738754696E-16,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F238,-($A238+5),0)*((1+F$11)^0.5)/F$10)","v":-1.3694412025432865E-2},{"$f":"IF(F262=\"n/a\",F238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":-1.2324970822889579E-2},-1.0955529620346292E-2,-9.5860884178030053E-3,-8.2166472152597186E-3,-6.8472060127164319E-3,-5.4777648101731451E-3,-4.1083236076298584E-3,-2.7388824050865717E-3,-1.3694412025432852E-3,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G239,-($A239+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G263=\"n/a\",G239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H240,-($A240+5),0)*((1+H$11)^0.5)/H$10)","v":0.39462632911505363},{"$f":"IF(H264=\"n/a\",H240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0.35516369620354826},0.31570106329204289,0.27623843038053753,0.23677579746903216,0.19731316455752679,0.15785053164602142,0.11838789873451605,7.8925265823010682E-2,3.946263291150532E-2,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I241,-($A241+5),0)*((1+I$11)^0.5)/I$10)","v":0.26700729684187713},{"$f":"IF(I265=\"n/a\",I241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0.24030656715768942},0.2136058374735017,0.18690510778931399,0.16020437810512628,0.13350364842093856,0.10680291873675085,8.0102189052563139E-2,5.3401459368375426E-2,2.6700729684187713E-2,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J242,-($A242+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J266=\"n/a\",J242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K243,-($A243+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K267=\"n/a\",K243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L244,-($A244+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L268=\"n/a\",L244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M245,-($A245+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M269=\"n/a\",M245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N246,-($A246+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N270=\"n/a\",N246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O247,-($A247+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O271=\"n/a\",O247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P248,-($A248+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P272=\"n/a\",P248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q249,-($A249+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q273=\"n/a\",Q249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R250,-($A250+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R274=\"n/a\",R250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S251,-($A251+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S275=\"n/a\",S251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T252,-($A252+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T276=\"n/a\",T252,IFERROR(IF((OFFSET($C252,0,$A252))<0,\nMIN(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252)))),\nMAX(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U253,-($A253+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U277=\"n/a\",U253,IFERROR(IF((OFFSET($C253,0,$A253))<0,\nMIN(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253)))),\nMAX(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V254,-($A254+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V278=\"n/a\",V254,IFERROR(IF((OFFSET($C254,0,$A254))<0,\nMIN(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254)))),\nMAX(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W255,-($A255+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C258=\"n/a\",\"n/a\",IF(AND(C258<1,D232=0),0,\nIF(D232=0,C258-1,\nIF(C258<1,D233,\n(((C258-1)*(C234-(C234/(C258))))+((D232/D$10)*D233))/(D234)))))","v":0},0,0,0,0,{"$f":"IF(H258=\"n/a\",\"n/a\",IF(AND(H258<1,I232=0),0,\nIF(I232=0,H258-1,\nIF(H258<1,I233,\n(((H258-1)*(H234-(H234/(H258))))+((I232/I$10)*I233))/(I234)))))","v":0},{"$f":"IF(I258=\"n/a\",\"n/a\",IF(AND(I258<1,J232=0),0,\nIF(J232=0,I258-1,\nIF(I258<1,J233,\n(((I258-1)*(I234-(I234/(I258))))+((J232/J$10)*J233))/(J234)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C259,(-$A235-ROWS(C231:C258)),0)","v":"n/a"},{"$f":"IF(C259=\"n/a\",\"n/a\",MAX(0,C259-1))","v":"n/a"},{"$f":"IF(D259=\"n/a\",\"n/a\",MAX(0,D259-1))","v":"n/a"},{"$f":"IF(E259=\"n/a\",\"n/a\",MAX(0,E259-1))","v":"n/a"},{"$f":"IF(F259=\"n/a\",\"n/a\",MAX(0,F259-1))","v":"n/a"},{"$f":"IF(G259=\"n/a\",\"n/a\",MAX(0,G259-1))","v":"n/a"},{"$f":"IF(H259=\"n/a\",\"n/a\",MAX(0,H259-1))","v":"n/a"},{"$f":"IF(I259=\"n/a\",\"n/a\",MAX(0,I259-1))","v":"n/a"},{"$f":"IF(J259=\"n/a\",\"n/a\",MAX(0,J259-1))","v":"n/a"},{"$f":"IF(K259=\"n/a\",\"n/a\",MAX(0,K259-1))","v":"n/a"},{"$f":"IF(L259=\"n/a\",\"n/a\",MAX(0,L259-1))","v":"n/a"},{"$f":"IF(M259=\"n/a\",\"n/a\",MAX(0,M259-1))","v":"n/a"},{"$f":"IF(N259=\"n/a\",\"n/a\",MAX(0,N259-1))","v":"n/a"},{"$f":"IF(O259=\"n/a\",\"n/a\",MAX(0,O259-1))","v":"n/a"},{"$f":"IF(P259=\"n/a\",\"n/a\",MAX(0,P259-1))","v":"n/a"},{"$f":"IF(Q259=\"n/a\",\"n/a\",MAX(0,Q259-1))","v":"n/a"},{"$f":"IF(R259=\"n/a\",\"n/a\",MAX(0,R259-1))","v":"n/a"},{"$f":"IF(S259=\"n/a\",\"n/a\",MAX(0,S259-1))","v":"n/a"},{"$f":"IF(T259=\"n/a\",\"n/a\",MAX(0,T259-1))","v":"n/a"},{"$f":"IF(U259=\"n/a\",\"n/a\",MAX(0,U259-1))","v":"n/a"},{"$f":"IF(V259=\"n/a\",\"n/a\",MAX(0,V259-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A236)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D260,(-$A236-ROWS(D232:D259)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E261,(-$A237-ROWS(E233:E260)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F262,(-$A238-ROWS(F234:F261)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G263,(-$A239-ROWS(G235:G262)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H264,(-$A240-ROWS(H236:H263)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I265,(-$A241-ROWS(I237:I264)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J266,(-$A242-ROWS(J238:J265)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K267,(-$A243-ROWS(K239:K266)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L268,(-$A244-ROWS(L240:L267)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M269,(-$A245-ROWS(M241:M268)),0)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N270,(-$A246-ROWS(N242:N269)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O271,(-$A247-ROWS(O243:O270)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P272,(-$A248-ROWS(P244:P271)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q273,(-$A249-ROWS(Q245:Q272)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R274,(-$A250-ROWS(R246:R273)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S275,(-$A251-ROWS(S247:S274)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T276,(-$A252-ROWS(T248:T275)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U277,(-$A253-ROWS(U249:U276)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V278,(-$A254-ROWS(V250:V277)),0)","v":0},{"$f":"IF(V278=\"n/a\",\"n/a\",MAX(0,V278-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W279,(-$A255-ROWS(W251:W278)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C231<>\"n/a\",C231<>\"n/a\"),IF(SUM(C234:C256)=0,0,IF((SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256))<0,1,(SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C231<>\"n/a\",D231<>\"n/a\"),IF(SUM(D234:D256)=0,0,IF((SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256))<0,1,(SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256)))),\"n/a\"))","v":0.68637211531452691},{"$f":"(IF(OR($C231<>\"n/a\",E231<>\"n/a\"),IF(SUM(E234:E256)=0,0,IF((SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256))<0,1,(SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256)))),\"n/a\"))","v":5.9773191130811227},{"$f":"(IF(OR($C231<>\"n/a\",F231<>\"n/a\"),IF(SUM(F234:F256)=0,0,IF((SUMPRODUCT(F234:F256,F258:F280)/SUM(F234:F256))<0,1,(SUMPRODUCT(F234:F256,F258:F280)/SUM(F234:F256)))),\"n/a\"))","v":5.1329982445018292},{"$f":"(IF(OR($C231<>\"n/a\",G231<>\"n/a\"),IF(SUM(G234:G256)=0,0,IF((SUMPRODUCT(G234:G256,G258:G280)/SUM(G234:G256))<0,1,(SUMPRODUCT(G234:G256,G258:G280)/SUM(G234:G256)))),\"n/a\"))","v":4.3275794239451475},{"$f":"(IF(OR($C231<>\"n/a\",H231<>\"n/a\"),IF(SUM(H234:H256)=0,0,IF((SUMPRODUCT(H234:H256,H258:H280)/SUM(H234:H256))<0,1,(SUMPRODUCT(H234:H256,H258:H280)/SUM(H234:H256)))),\"n/a\"))","v":4.1286222059403421},{"$f":"(IF(OR($C231<>\"n/a\",I231<>\"n/a\"),IF(SUM(I234:I256)=0,0,IF((SUMPRODUCT(I234:I256,I258:I280)/SUM(I234:I256))<0,1,(SUMPRODUCT(I234:I256,I258:I280)/SUM(I234:I256)))),\"n/a\"))","v":3.7590296801754457},{"$f":"(IF(OR($C231<>\"n/a\",J231<>\"n/a\"),IF(SUM(J234:J256)=0,0,IF((SUMPRODUCT(J234:J256,J258:J280)/SUM(J234:J256))<0,1,(SUMPRODUCT(J234:J256,J258:J280)/SUM(J234:J256)))),\"n/a\"))","v":2.9963238846125044},{"$f":"(IF(OR($C231<>\"n/a\",K231<>\"n/a\"),IF(SUM(K234:K256)=0,0,IF((SUMPRODUCT(K234:K256,K258:K280)/SUM(K234:K256))<0,1,(SUMPRODUCT(K234:K256,K258:K280)/SUM(K234:K256)))),\"n/a\"))","v":2.2810074741811546},{"$f":"(IF(OR($C231<>\"n/a\",L231<>\"n/a\"),IF(SUM(L234:L256)=0,0,IF((SUMPRODUCT(L234:L256,L258:L280)/SUM(L234:L256))<0,1,(SUMPRODUCT(L234:L256,L258:L280)/SUM(L234:L256)))),\"n/a\"))","v":1.6288512280616183},{"$f":"(IF(OR($C231<>\"n/a\",M231<>\"n/a\"),IF(SUM(M234:M256)=0,0,IF((SUMPRODUCT(M234:M256,M258:M280)/SUM(M234:M256))<0,1,(SUMPRODUCT(M234:M256,M258:M280)/SUM(M234:M256)))),\"n/a\"))","v":1.0634968950190971},{"$f":"(IF(OR($C231<>\"n/a\",N231<>\"n/a\"),IF(SUM(N234:N256)=0,0,IF((SUMPRODUCT(N234:N256,N258:N280)/SUM(N234:N256))<0,1,(SUMPRODUCT(N234:N256,N258:N280)/SUM(N234:N256)))),\"n/a\"))","v":0.62206756769831451},{"$f":"(IF(OR($C231<>\"n/a\",O231<>\"n/a\"),IF(SUM(O234:O256)=0,0,IF((SUMPRODUCT(O234:O256,O258:O280)/SUM(O234:O256))<0,1,(SUMPRODUCT(O234:O256,O258:O280)/SUM(O234:O256)))),\"n/a\"))","v":0.35733637929880757},{"$f":"(IF(OR($C231<>\"n/a\",P231<>\"n/a\"),IF(SUM(P234:P256)=0,0,IF((SUMPRODUCT(P234:P256,P258:P280)/SUM(P234:P256))<0,1,(SUMPRODUCT(P234:P256,P258:P280)/SUM(P234:P256)))),\"n/a\"))","v":0.18773571064750658},{"$f":"(IF(OR($C231<>\"n/a\",Q231<>\"n/a\"),IF(SUM(Q234:Q256)=0,0,IF((SUMPRODUCT(Q234:Q256,Q258:Q280)/SUM(Q234:Q256))<0,1,(SUMPRODUCT(Q234:Q256,Q258:Q280)/SUM(Q234:Q256)))),\"n/a\"))","v":7.1186708860976416E-2},{"$f":"(IF(OR($C231<>\"n/a\",R231<>\"n/a\"),IF(SUM(R234:R256)=0,0,IF((SUMPRODUCT(R234:R256,R258:R280)/SUM(R234:R256))<0,1,(SUMPRODUCT(R234:R256,R258:R280)/SUM(R234:R256)))),\"n/a\"))","v":1.3427494747891545E-2},{"$f":"(IF(OR($C231<>\"n/a\",S231<>\"n/a\"),IF(SUM(S234:S256)=0,0,IF((SUMPRODUCT(S234:S256,S258:S280)/SUM(S234:S256))<0,1,(SUMPRODUCT(S234:S256,S258:S280)/SUM(S234:S256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",T231<>\"n/a\"),IF(SUM(T234:T256)=0,0,IF((SUMPRODUCT(T234:T256,T258:T280)/SUM(T234:T256))<0,1,(SUMPRODUCT(T234:T256,T258:T280)/SUM(T234:T256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",U231<>\"n/a\"),IF(SUM(U234:U256)=0,0,IF((SUMPRODUCT(U234:U256,U258:U280)/SUM(U234:U256))<0,1,(SUMPRODUCT(U234:U256,U258:U280)/SUM(U234:U256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",V231<>\"n/a\"),IF(SUM(V234:V256)=0,0,IF((SUMPRODUCT(V234:V256,V258:V280)/SUM(V234:V256))<0,1,(SUMPRODUCT(V234:V256,V258:V280)/SUM(V234:V256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",W231<>\"n/a\"),IF(SUM(W234:W256)=0,0,IF((SUMPRODUCT(W234:W256,W258:W280)/SUM(W234:W256))<0,1,(SUMPRODUCT(W234:W256,W258:W280)/SUM(W234:W256)))),\"n/a\"))","v":0}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A283,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Non network - IT"}]
[{"$f":"VALUE(REPLACE(A283,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A284,0)","v":54.493680949369278},{"$f":"OFFSET('RFM input'!H$40,$A284,0)-OFFSET('RFM input'!H$74,$A284,0)-OFFSET('RFM input'!H$108,$A284,0)","v":14.234739550000004},{"$f":"OFFSET('RFM input'!I$40,$A284,0)-OFFSET('RFM input'!I$74,$A284,0)-OFFSET('RFM input'!I$108,$A284,0)","v":30.852280340000011},{"$f":"OFFSET('RFM input'!J$40,$A284,0)-OFFSET('RFM input'!J$74,$A284,0)-OFFSET('RFM input'!J$108,$A284,0)","v":21.327267089999999},{"$f":"OFFSET('RFM input'!K$40,$A284,0)-OFFSET('RFM input'!K$74,$A284,0)-OFFSET('RFM input'!K$108,$A284,0)","v":21.675523760000001},{"$f":"OFFSET('RFM input'!L$40,$A284,0)-OFFSET('RFM input'!L$74,$A284,0)-OFFSET('RFM input'!L$108,$A284,0)","v":23.138616067719813},{"$f":"OFFSET('RFM input'!M$40,$A284,0)-OFFSET('RFM input'!M$74,$A284,0)-OFFSET('RFM input'!M$108,$A284,0)","v":13.597049811271225},{"$f":"OFFSET('RFM input'!N$40,$A284,0)-OFFSET('RFM input'!N$74,$A284,0)-OFFSET('RFM input'!N$108,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A284,0)-OFFSET('RFM input'!O$74,$A284,0)-OFFSET('RFM input'!O$108,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A284,0)-OFFSET('RFM input'!P$74,$A284,0)-OFFSET('RFM input'!P$108,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A284,0)-OFFSET('RFM input'!Q$74,$A284,0)-OFFSET('RFM input'!Q$108,$A284,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A284,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":5.2362604080180004}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A284,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A284,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D312=\"n/a\",0,IF(AND(D286=0,C288=0),0,\nIF(AND(D286<>0,C288=0),(D286/D$10),\nIF(AND(D287<>0,C288<>0),(C288-(C288/C312))+(D286/D$10),\nIF(C312<1,0,(C288-(C288/C312)))))))","v":0},{"$f":"IF(E312=\"n/a\",0,IF(AND(E286=0,D288=0),0,\nIF(AND(E286<>0,D288=0),(E286/E$10),\nIF(AND(E287<>0,D288<>0),(D288-(D288/D312))+(E286/E$10),\nIF(D312<1,0,(D288-(D288/D312)))))))","v":0},{"$f":"IF(F312=\"n/a\",0,IF(AND(F286=0,E288=0),0,\nIF(AND(F286<>0,E288=0),(F286/F$10),\nIF(AND(F287<>0,E288<>0),(E288-(E288/E312))+(F286/F$10),\nIF(E312<1,0,(E288-(E288/E312)))))))","v":0},{"$f":"IF(G312=\"n/a\",0,IF(AND(G286=0,F288=0),0,\nIF(AND(G286<>0,F288=0),(G286/G$10),\nIF(AND(G287<>0,F288<>0),(F288-(F288/F312))+(G286/G$10),\nIF(F312<1,0,(F288-(F288/F312)))))))","v":0},{"$f":"IF(H312=\"n/a\",0,IF(AND(H286=0,G288=0),0,\nIF(AND(H286<>0,G288=0),(H286/H$10),\nIF(AND(H287<>0,G288<>0),(G288-(G288/G312))+(H286/H$10),\nIF(G312<1,0,(G288-(G288/G312)))))))","v":0},{"$f":"IF(I312=\"n/a\",0,IF(AND(I286=0,H288=0),0,\nIF(AND(I286<>0,H288=0),(I286/I$10),\nIF(AND(I287<>0,H288<>0),(H288-(H288/H312))+(I286/I$10),\nIF(H312<1,0,(H288-(H288/H312)))))))","v":0},{"$f":"IF(J312=\"n/a\",0,IF(AND(J286=0,I288=0),0,\nIF(AND(J286<>0,I288=0),(J286/J$10),\nIF(AND(J287<>0,I288<>0),(I288-(I288/I312))+(J286/J$10),\nIF(I312<1,0,(I288-(I288/I312)))))))","v":0},{"$f":"IF(K312=\"n/a\",0,IF(AND(K286=0,J288=0),0,\nIF(AND(K286<>0,J288=0),(K286/K$10),\nIF(AND(K287<>0,J288<>0),(J288-(J288/J312))+(K286/K$10),\nIF(J312<1,0,(J288-(J288/J312)))))))","v":0},{"$f":"IF(L312=\"n/a\",0,IF(AND(L286=0,K288=0),0,\nIF(AND(L286<>0,K288=0),(L286/L$10),\nIF(AND(L287<>0,K288<>0),(K288-(K288/K312))+(L286/L$10),\nIF(K312<1,0,(K288-(K288/K312)))))))","v":0},{"$f":"IF(M312=\"n/a\",0,IF(AND(M286=0,L288=0),0,\nIF(AND(M286<>0,L288=0),(M286/M$10),\nIF(AND(M287<>0,L288<>0),(L288-(L288/L312))+(M286/M$10),\nIF(L312<1,0,(L288-(L288/L312)))))))","v":0},{"$f":"IF(N312=\"n/a\",0,IF(AND(N286=0,M288=0),0,\nIF(AND(N286<>0,M288=0),(N286/N$10),\nIF(AND(N287<>0,M288<>0),(M288-(M288/M312))+(N286/N$10),\nIF(M312<1,0,(M288-(M288/M312)))))))","v":0},{"$f":"IF(O312=\"n/a\",0,IF(AND(O286=0,N288=0),0,\nIF(AND(O286<>0,N288=0),(O286/O$10),\nIF(AND(O287<>0,N288<>0),(N288-(N288/N312))+(O286/O$10),\nIF(N312<1,0,(N288-(N288/N312)))))))","v":0},{"$f":"IF(P312=\"n/a\",0,IF(AND(P286=0,O288=0),0,\nIF(AND(P286<>0,O288=0),(P286/P$10),\nIF(AND(P287<>0,O288<>0),(O288-(O288/O312))+(P286/P$10),\nIF(O312<1,0,(O288-(O288/O312)))))))","v":0},{"$f":"IF(Q312=\"n/a\",0,IF(AND(Q286=0,P288=0),0,\nIF(AND(Q286<>0,P288=0),(Q286/Q$10),\nIF(AND(Q287<>0,P288<>0),(P288-(P288/P312))+(Q286/Q$10),\nIF(P312<1,0,(P288-(P288/P312)))))))","v":0},{"$f":"IF(R312=\"n/a\",0,IF(AND(R286=0,Q288=0),0,\nIF(AND(R286<>0,Q288=0),(R286/R$10),\nIF(AND(R287<>0,Q288<>0),(Q288-(Q288/Q312))+(R286/R$10),\nIF(Q312<1,0,(Q288-(Q288/Q312)))))))","v":0},{"$f":"IF(S312=\"n/a\",0,IF(AND(S286=0,R288=0),0,\nIF(AND(S286<>0,R288=0),(S286/S$10),\nIF(AND(S287<>0,R288<>0),(R288-(R288/R312))+(S286/S$10),\nIF(R312<1,0,(R288-(R288/R312)))))))","v":0},{"$f":"IF(T312=\"n/a\",0,IF(AND(T286=0,S288=0),0,\nIF(AND(T286<>0,S288=0),(T286/T$10),\nIF(AND(T287<>0,S288<>0),(S288-(S288/S312))+(T286/T$10),\nIF(S312<1,0,(S288-(S288/S312)))))))","v":0},{"$f":"IF(U312=\"n/a\",0,IF(AND(U286=0,T288=0),0,\nIF(AND(U286<>0,T288=0),(U286/U$10),\nIF(AND(U287<>0,T288<>0),(T288-(T288/T312))+(U286/U$10),\nIF(T312<1,0,(T288-(T288/T312)))))))","v":0},{"$f":"IF(V312=\"n/a\",0,IF(AND(V286=0,U288=0),0,\nIF(AND(V286<>0,U288=0),(V286/V$10),\nIF(AND(V287<>0,U288<>0),(U288-(U288/U312))+(V286/V$10),\nIF(U312<1,0,(U288-(U288/U312)))))))","v":0},{"$f":"IF(W312=\"n/a\",0,IF(AND(W286=0,V288=0),0,\nIF(AND(W286<>0,V288=0),(W286/W$10),\nIF(AND(W287<>0,V288<>0),(V288-(V288/V312))+(W286/W$10),\nIF(V312<1,0,(V288-(V288/V312)))))))","v":0}]
[{"$f":"A288+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C284/C$10","v":54.493680949369278},{"$f":"IF(C313=\"n/a\",C289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(D313=\"n/a\",D289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(E313=\"n/a\",E289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(F313=\"n/a\",F289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(G313=\"n/a\",G289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(I313=\"n/a\",I289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(J313=\"n/a\",J289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(K313=\"n/a\",K289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(L313=\"n/a\",L289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(M313=\"n/a\",M289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(N313=\"n/a\",N289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(O313=\"n/a\",O289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(P313=\"n/a\",P289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(Q313=\"n/a\",Q289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(R313=\"n/a\",R289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(S313=\"n/a\",S289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(T313=\"n/a\",T289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(U313=\"n/a\",U289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278},{"$f":"IF(V313=\"n/a\",V289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":54.493680949369278}]
[{"$f":"A289+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A290)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D290,-($A290+5),0)*((1+D$11)^0.5)/D$10)","v":14.403555766339386},{"$f":"IF(D314=\"n/a\",D290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":11.65282248648111},8.9020892066228345,6.151355926764559,3.4006226469062835,0.64988936704800793,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E291,-($A291+5),0)*((1+E$11)^0.5)/E$10)","v":30.818786992986038},{"$f":"IF(E315=\"n/a\",E291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":24.933138726563897},19.047490460141756,13.161842193719615,7.2761939272974736,1.3905456608753326,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F292,-($A292+5),0)*((1+F$11)^0.5)/F$10)","v":20.988723412855965},{"$f":"IF(F316=\"n/a\",F292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":16.980381241653578},12.972039070451192,8.9636968992488057,4.9553547280464194,0.94701255684403307,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G293,-($A293+5),0)*((1+G$11)^0.5)/G$10)","v":20.90653086323962},{"$f":"IF(G317=\"n/a\",G293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":16.91388549533038},12.921240127421139,8.9285947595118991,4.9359493916026587,0.94330402369341781,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H294,-($A294+5),0)*((1+H$11)^0.5)/H$10)","v":21.903867614471775},{"$f":"IF(H318=\"n/a\",H294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":17.720754876050368},13.537642137628961,9.3545293992075536,5.1714166607861456,0.98830392236473763,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I295,-($A295+5),0)*((1+I$11)^0.5)/I$10)","v":12.542923127296365},{"$f":"IF(I319=\"n/a\",I295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":10.147526002262234},7.7521288772281025,5.356731752193971,2.9613346271598395,0.56593750212570804,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J296,-($A296+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J320=\"n/a\",J296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K297,-($A297+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K321=\"n/a\",K297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L298,-($A298+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L322=\"n/a\",L298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M299,-($A299+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M323=\"n/a\",M299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N300,-($A300+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N324=\"n/a\",N300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O301,-($A301+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O325=\"n/a\",O301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P302,-($A302+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P326=\"n/a\",P302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q303,-($A303+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q327=\"n/a\",Q303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R304,-($A304+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R328=\"n/a\",R304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S305,-($A305+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S329=\"n/a\",S305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T306,-($A306+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T330=\"n/a\",T306,IFERROR(IF((OFFSET($C306,0,$A306))<0,\nMIN(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306)))),\nMAX(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U307,-($A307+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U331=\"n/a\",U307,IFERROR(IF((OFFSET($C307,0,$A307))<0,\nMIN(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307)))),\nMAX(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V308,-($A308+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V332=\"n/a\",V308,IFERROR(IF((OFFSET($C308,0,$A308))<0,\nMIN(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308)))),\nMAX(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W309,-($A309+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C312=\"n/a\",\"n/a\",IF(AND(C312<1,D286=0),0,\nIF(D286=0,C312-1,\nIF(C312<1,D287,\n(((C312-1)*(C288-(C288/(C312))))+((D286/D$10)*D287))/(D288)))))","v":0},0,0,0,0,{"$f":"IF(H312=\"n/a\",\"n/a\",IF(AND(H312<1,I286=0),0,\nIF(I286=0,H312-1,\nIF(H312<1,I287,\n(((H312-1)*(H288-(H288/(H312))))+((I286/I$10)*I287))/(I288)))))","v":0},{"$f":"IF(I312=\"n/a\",\"n/a\",IF(AND(I312<1,J286=0),0,\nIF(J286=0,I312-1,\nIF(I312<1,J287,\n(((I312-1)*(I288-(I288/(I312))))+((J286/J$10)*J287))/(J288)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C313,(-$A289-ROWS(C285:C312)),0)","v":"n/a"},{"$f":"IF(C313=\"n/a\",\"n/a\",MAX(0,C313-1))","v":"n/a"},{"$f":"IF(D313=\"n/a\",\"n/a\",MAX(0,D313-1))","v":"n/a"},{"$f":"IF(E313=\"n/a\",\"n/a\",MAX(0,E313-1))","v":"n/a"},{"$f":"IF(F313=\"n/a\",\"n/a\",MAX(0,F313-1))","v":"n/a"},{"$f":"IF(G313=\"n/a\",\"n/a\",MAX(0,G313-1))","v":"n/a"},{"$f":"IF(H313=\"n/a\",\"n/a\",MAX(0,H313-1))","v":"n/a"},{"$f":"IF(I313=\"n/a\",\"n/a\",MAX(0,I313-1))","v":"n/a"},{"$f":"IF(J313=\"n/a\",\"n/a\",MAX(0,J313-1))","v":"n/a"},{"$f":"IF(K313=\"n/a\",\"n/a\",MAX(0,K313-1))","v":"n/a"},{"$f":"IF(L313=\"n/a\",\"n/a\",MAX(0,L313-1))","v":"n/a"},{"$f":"IF(M313=\"n/a\",\"n/a\",MAX(0,M313-1))","v":"n/a"},{"$f":"IF(N313=\"n/a\",\"n/a\",MAX(0,N313-1))","v":"n/a"},{"$f":"IF(O313=\"n/a\",\"n/a\",MAX(0,O313-1))","v":"n/a"},{"$f":"IF(P313=\"n/a\",\"n/a\",MAX(0,P313-1))","v":"n/a"},{"$f":"IF(Q313=\"n/a\",\"n/a\",MAX(0,Q313-1))","v":"n/a"},{"$f":"IF(R313=\"n/a\",\"n/a\",MAX(0,R313-1))","v":"n/a"},{"$f":"IF(S313=\"n/a\",\"n/a\",MAX(0,S313-1))","v":"n/a"},{"$f":"IF(T313=\"n/a\",\"n/a\",MAX(0,T313-1))","v":"n/a"},{"$f":"IF(U313=\"n/a\",\"n/a\",MAX(0,U313-1))","v":"n/a"},{"$f":"IF(V313=\"n/a\",\"n/a\",MAX(0,V313-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A290)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D314,(-$A290-ROWS(D286:D313)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E315,(-$A291-ROWS(E287:E314)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F316,(-$A292-ROWS(F288:F315)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G317,(-$A293-ROWS(G289:G316)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H318,(-$A294-ROWS(H290:H317)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I319,(-$A295-ROWS(I291:I318)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J320,(-$A296-ROWS(J292:J319)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K321,(-$A297-ROWS(K293:K320)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L322,(-$A298-ROWS(L294:L321)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M323,(-$A299-ROWS(M295:M322)),0)","v":5.2362604080180004},4.2362604080180004,3.2362604080180004,2.2362604080180004,1.2362604080180004,0.23626040801800041,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N324,(-$A300-ROWS(N296:N323)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O325,(-$A301-ROWS(O297:O324)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P326,(-$A302-ROWS(P298:P325)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q327,(-$A303-ROWS(Q299:Q326)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R328,(-$A304-ROWS(R300:R327)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S329,(-$A305-ROWS(S301:S328)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T330,(-$A306-ROWS(T302:T329)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U331,(-$A307-ROWS(U303:U330)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V332,(-$A308-ROWS(V304:V331)),0)","v":0},{"$f":"IF(V332=\"n/a\",\"n/a\",MAX(0,V332-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W333,(-$A309-ROWS(W305:W332)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C285<>\"n/a\",C285<>\"n/a\"),IF(SUM(C288:C310)=0,0,IF((SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310))<0,1,(SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C285<>\"n/a\",D285<>\"n/a\"),IF(SUM(D288:D310)=0,0,IF((SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310))<0,1,(SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310)))),\"n/a\"))","v":1.0946849596475363},{"$f":"(IF(OR($C285<>\"n/a\",E285<>\"n/a\"),IF(SUM(E288:E310)=0,0,IF((SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310))<0,1,(SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310)))),\"n/a\"))","v":2.1733507295615033},{"$f":"(IF(OR($C285<>\"n/a\",F285<>\"n/a\"),IF(SUM(F288:F310)=0,0,IF((SUMPRODUCT(F288:F310,F312:F334)/SUM(F288:F310))<0,1,(SUMPRODUCT(F288:F310,F312:F334)/SUM(F288:F310)))),\"n/a\"))","v":2.2350938597380656},{"$f":"(IF(OR($C285<>\"n/a\",G285<>\"n/a\"),IF(SUM(G288:G310)=0,0,IF((SUMPRODUCT(G288:G310,G312:G334)/SUM(G288:G310))<0,1,(SUMPRODUCT(G288:G310,G312:G334)/SUM(G288:G310)))),\"n/a\"))","v":2.1840895889511112},{"$f":"(IF(OR($C285<>\"n/a\",H285<>\"n/a\"),IF(SUM(H288:H310)=0,0,IF((SUMPRODUCT(H288:H310,H312:H334)/SUM(H288:H310))<0,1,(SUMPRODUCT(H288:H310,H312:H334)/SUM(H288:H310)))),\"n/a\"))","v":2.1324615266931133},{"$f":"(IF(OR($C285<>\"n/a\",I285<>\"n/a\"),IF(SUM(I288:I310)=0,0,IF((SUMPRODUCT(I288:I310,I312:I334)/SUM(I288:I310))<0,1,(SUMPRODUCT(I288:I310,I312:I334)/SUM(I288:I310)))),\"n/a\"))","v":1.8483129230664299},{"$f":"(IF(OR($C285<>\"n/a\",J285<>\"n/a\"),IF(SUM(J288:J310)=0,0,IF((SUMPRODUCT(J288:J310,J312:J334)/SUM(J288:J310))<0,1,(SUMPRODUCT(J288:J310,J312:J334)/SUM(J288:J310)))),\"n/a\"))","v":1.2115157733229898},{"$f":"(IF(OR($C285<>\"n/a\",K285<>\"n/a\"),IF(SUM(K288:K310)=0,0,IF((SUMPRODUCT(K288:K310,K312:K334)/SUM(K288:K310))<0,1,(SUMPRODUCT(K288:K310,K312:K334)/SUM(K288:K310)))),\"n/a\"))","v":0.67540916666057516},{"$f":"(IF(OR($C285<>\"n/a\",L285<>\"n/a\"),IF(SUM(L288:L310)=0,0,IF((SUMPRODUCT(L288:L310,L312:L334)/SUM(L288:L310))<0,1,(SUMPRODUCT(L288:L310,L312:L334)/SUM(L288:L310)))),\"n/a\"))","v":0.28189331611896812},{"$f":"(IF(OR($C285<>\"n/a\",M285<>\"n/a\"),IF(SUM(M288:M310)=0,0,IF((SUMPRODUCT(M288:M310,M312:M334)/SUM(M288:M310))<0,1,(SUMPRODUCT(M288:M310,M312:M334)/SUM(M288:M310)))),\"n/a\"))","v":6.6636835070051928E-2},{"$f":"(IF(OR($C285<>\"n/a\",N285<>\"n/a\"),IF(SUM(N288:N310)=0,0,IF((SUMPRODUCT(N288:N310,N312:N334)/SUM(N288:N310))<0,1,(SUMPRODUCT(N288:N310,N312:N334)/SUM(N288:N310)))),\"n/a\"))","v":2.4284335584835001E-3},{"$f":"(IF(OR($C285<>\"n/a\",O285<>\"n/a\"),IF(SUM(O288:O310)=0,0,IF((SUMPRODUCT(O288:O310,O312:O334)/SUM(O288:O310))<0,1,(SUMPRODUCT(O288:O310,O312:O334)/SUM(O288:O310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",P285<>\"n/a\"),IF(SUM(P288:P310)=0,0,IF((SUMPRODUCT(P288:P310,P312:P334)/SUM(P288:P310))<0,1,(SUMPRODUCT(P288:P310,P312:P334)/SUM(P288:P310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",Q285<>\"n/a\"),IF(SUM(Q288:Q310)=0,0,IF((SUMPRODUCT(Q288:Q310,Q312:Q334)/SUM(Q288:Q310))<0,1,(SUMPRODUCT(Q288:Q310,Q312:Q334)/SUM(Q288:Q310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",R285<>\"n/a\"),IF(SUM(R288:R310)=0,0,IF((SUMPRODUCT(R288:R310,R312:R334)/SUM(R288:R310))<0,1,(SUMPRODUCT(R288:R310,R312:R334)/SUM(R288:R310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",S285<>\"n/a\"),IF(SUM(S288:S310)=0,0,IF((SUMPRODUCT(S288:S310,S312:S334)/SUM(S288:S310))<0,1,(SUMPRODUCT(S288:S310,S312:S334)/SUM(S288:S310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",T285<>\"n/a\"),IF(SUM(T288:T310)=0,0,IF((SUMPRODUCT(T288:T310,T312:T334)/SUM(T288:T310))<0,1,(SUMPRODUCT(T288:T310,T312:T334)/SUM(T288:T310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",U285<>\"n/a\"),IF(SUM(U288:U310)=0,0,IF((SUMPRODUCT(U288:U310,U312:U334)/SUM(U288:U310))<0,1,(SUMPRODUCT(U288:U310,U312:U334)/SUM(U288:U310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",V285<>\"n/a\"),IF(SUM(V288:V310)=0,0,IF((SUMPRODUCT(V288:V310,V312:V334)/SUM(V288:V310))<0,1,(SUMPRODUCT(V288:V310,V312:V334)/SUM(V288:V310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",W285<>\"n/a\"),IF(SUM(W288:W310)=0,0,IF((SUMPRODUCT(W288:W310,W312:W334)/SUM(W288:W310))<0,1,(SUMPRODUCT(W288:W310,W312:W334)/SUM(W288:W310)))),\"n/a\"))","v":0}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A337,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Non network - other"}]
[{"$f":"VALUE(REPLACE(A337,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A338,0)","v":76.339216848335042},{"$f":"OFFSET('RFM input'!H$40,$A338,0)-OFFSET('RFM input'!H$74,$A338,0)-OFFSET('RFM input'!H$108,$A338,0)","v":4.3389286924987704},{"$f":"OFFSET('RFM input'!I$40,$A338,0)-OFFSET('RFM input'!I$74,$A338,0)-OFFSET('RFM input'!I$108,$A338,0)","v":15.903475994195512},{"$f":"OFFSET('RFM input'!J$40,$A338,0)-OFFSET('RFM input'!J$74,$A338,0)-OFFSET('RFM input'!J$108,$A338,0)","v":3.4142109399999998},{"$f":"OFFSET('RFM input'!K$40,$A338,0)-OFFSET('RFM input'!K$74,$A338,0)-OFFSET('RFM input'!K$108,$A338,0)","v":3.53954229},{"$f":"OFFSET('RFM input'!L$40,$A338,0)-OFFSET('RFM input'!L$74,$A338,0)-OFFSET('RFM input'!L$108,$A338,0)","v":7.5375606614163724},{"$f":"OFFSET('RFM input'!M$40,$A338,0)-OFFSET('RFM input'!M$74,$A338,0)-OFFSET('RFM input'!M$108,$A338,0)","v":0.35332572940468349},{"$f":"OFFSET('RFM input'!N$40,$A338,0)-OFFSET('RFM input'!N$74,$A338,0)-OFFSET('RFM input'!N$108,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A338,0)-OFFSET('RFM input'!O$74,$A338,0)-OFFSET('RFM input'!O$108,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A338,0)-OFFSET('RFM input'!P$74,$A338,0)-OFFSET('RFM input'!P$108,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A338,0)-OFFSET('RFM input'!Q$74,$A338,0)-OFFSET('RFM input'!Q$108,$A338,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A338,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":24.203739577516}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A338,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A338,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D366=\"n/a\",0,IF(AND(D340=0,C342=0),0,\nIF(AND(D340<>0,C342=0),(D340/D$10),\nIF(AND(D341<>0,C342<>0),(C342-(C342/C366))+(D340/D$10),\nIF(C366<1,0,(C342-(C342/C366)))))))","v":0},{"$f":"IF(E366=\"n/a\",0,IF(AND(E340=0,D342=0),0,\nIF(AND(E340<>0,D342=0),(E340/E$10),\nIF(AND(E341<>0,D342<>0),(D342-(D342/D366))+(E340/E$10),\nIF(D366<1,0,(D342-(D342/D366)))))))","v":0},{"$f":"IF(F366=\"n/a\",0,IF(AND(F340=0,E342=0),0,\nIF(AND(F340<>0,E342=0),(F340/F$10),\nIF(AND(F341<>0,E342<>0),(E342-(E342/E366))+(F340/F$10),\nIF(E366<1,0,(E342-(E342/E366)))))))","v":0},{"$f":"IF(G366=\"n/a\",0,IF(AND(G340=0,F342=0),0,\nIF(AND(G340<>0,F342=0),(G340/G$10),\nIF(AND(G341<>0,F342<>0),(F342-(F342/F366))+(G340/G$10),\nIF(F366<1,0,(F342-(F342/F366)))))))","v":0},{"$f":"IF(H366=\"n/a\",0,IF(AND(H340=0,G342=0),0,\nIF(AND(H340<>0,G342=0),(H340/H$10),\nIF(AND(H341<>0,G342<>0),(G342-(G342/G366))+(H340/H$10),\nIF(G366<1,0,(G342-(G342/G366)))))))","v":0},{"$f":"IF(I366=\"n/a\",0,IF(AND(I340=0,H342=0),0,\nIF(AND(I340<>0,H342=0),(I340/I$10),\nIF(AND(I341<>0,H342<>0),(H342-(H342/H366))+(I340/I$10),\nIF(H366<1,0,(H342-(H342/H366)))))))","v":0},{"$f":"IF(J366=\"n/a\",0,IF(AND(J340=0,I342=0),0,\nIF(AND(J340<>0,I342=0),(J340/J$10),\nIF(AND(J341<>0,I342<>0),(I342-(I342/I366))+(J340/J$10),\nIF(I366<1,0,(I342-(I342/I366)))))))","v":0},{"$f":"IF(K366=\"n/a\",0,IF(AND(K340=0,J342=0),0,\nIF(AND(K340<>0,J342=0),(K340/K$10),\nIF(AND(K341<>0,J342<>0),(J342-(J342/J366))+(K340/K$10),\nIF(J366<1,0,(J342-(J342/J366)))))))","v":0},{"$f":"IF(L366=\"n/a\",0,IF(AND(L340=0,K342=0),0,\nIF(AND(L340<>0,K342=0),(L340/L$10),\nIF(AND(L341<>0,K342<>0),(K342-(K342/K366))+(L340/L$10),\nIF(K366<1,0,(K342-(K342/K366)))))))","v":0},{"$f":"IF(M366=\"n/a\",0,IF(AND(M340=0,L342=0),0,\nIF(AND(M340<>0,L342=0),(M340/M$10),\nIF(AND(M341<>0,L342<>0),(L342-(L342/L366))+(M340/M$10),\nIF(L366<1,0,(L342-(L342/L366)))))))","v":0},{"$f":"IF(N366=\"n/a\",0,IF(AND(N340=0,M342=0),0,\nIF(AND(N340<>0,M342=0),(N340/N$10),\nIF(AND(N341<>0,M342<>0),(M342-(M342/M366))+(N340/N$10),\nIF(M366<1,0,(M342-(M342/M366)))))))","v":0},{"$f":"IF(O366=\"n/a\",0,IF(AND(O340=0,N342=0),0,\nIF(AND(O340<>0,N342=0),(O340/O$10),\nIF(AND(O341<>0,N342<>0),(N342-(N342/N366))+(O340/O$10),\nIF(N366<1,0,(N342-(N342/N366)))))))","v":0},{"$f":"IF(P366=\"n/a\",0,IF(AND(P340=0,O342=0),0,\nIF(AND(P340<>0,O342=0),(P340/P$10),\nIF(AND(P341<>0,O342<>0),(O342-(O342/O366))+(P340/P$10),\nIF(O366<1,0,(O342-(O342/O366)))))))","v":0},{"$f":"IF(Q366=\"n/a\",0,IF(AND(Q340=0,P342=0),0,\nIF(AND(Q340<>0,P342=0),(Q340/Q$10),\nIF(AND(Q341<>0,P342<>0),(P342-(P342/P366))+(Q340/Q$10),\nIF(P366<1,0,(P342-(P342/P366)))))))","v":0},{"$f":"IF(R366=\"n/a\",0,IF(AND(R340=0,Q342=0),0,\nIF(AND(R340<>0,Q342=0),(R340/R$10),\nIF(AND(R341<>0,Q342<>0),(Q342-(Q342/Q366))+(R340/R$10),\nIF(Q366<1,0,(Q342-(Q342/Q366)))))))","v":0},{"$f":"IF(S366=\"n/a\",0,IF(AND(S340=0,R342=0),0,\nIF(AND(S340<>0,R342=0),(S340/S$10),\nIF(AND(S341<>0,R342<>0),(R342-(R342/R366))+(S340/S$10),\nIF(R366<1,0,(R342-(R342/R366)))))))","v":0},{"$f":"IF(T366=\"n/a\",0,IF(AND(T340=0,S342=0),0,\nIF(AND(T340<>0,S342=0),(T340/T$10),\nIF(AND(T341<>0,S342<>0),(S342-(S342/S366))+(T340/T$10),\nIF(S366<1,0,(S342-(S342/S366)))))))","v":0},{"$f":"IF(U366=\"n/a\",0,IF(AND(U340=0,T342=0),0,\nIF(AND(U340<>0,T342=0),(U340/U$10),\nIF(AND(U341<>0,T342<>0),(T342-(T342/T366))+(U340/U$10),\nIF(T366<1,0,(T342-(T342/T366)))))))","v":0},{"$f":"IF(V366=\"n/a\",0,IF(AND(V340=0,U342=0),0,\nIF(AND(V340<>0,U342=0),(V340/V$10),\nIF(AND(V341<>0,U342<>0),(U342-(U342/U366))+(V340/V$10),\nIF(U366<1,0,(U342-(U342/U366)))))))","v":0},{"$f":"IF(W366=\"n/a\",0,IF(AND(W340=0,V342=0),0,\nIF(AND(W340<>0,V342=0),(W340/W$10),\nIF(AND(W341<>0,V342<>0),(V342-(V342/V366))+(W340/W$10),\nIF(V366<1,0,(V342-(V342/V366)))))))","v":0}]
[{"$f":"A342+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C338/C$10","v":76.339216848335042},{"$f":"IF(C367=\"n/a\",C343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(D367=\"n/a\",D343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(E367=\"n/a\",E343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(F367=\"n/a\",F343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(G367=\"n/a\",G343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(I367=\"n/a\",I343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(J367=\"n/a\",J343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(K367=\"n/a\",K343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(L367=\"n/a\",L343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(M367=\"n/a\",M343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(N367=\"n/a\",N343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(O367=\"n/a\",O343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(P367=\"n/a\",P343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(Q367=\"n/a\",Q343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(R367=\"n/a\",R343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(S367=\"n/a\",S343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(T367=\"n/a\",T343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(U367=\"n/a\",U343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042},{"$f":"IF(V367=\"n/a\",V343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":76.339216848335042}]
[{"$f":"A343+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A344)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D344,-($A344+5),0)*((1+D$11)^0.5)/D$10)","v":4.3903860108614401},{"$f":"IF(D368=\"n/a\",D344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":4.2089931315999278},4.0276002523384156,3.8462073730769033,3.664814493815391,3.4834216145538788,3.3020287352923665,3.1206358560308542,2.939242976769342,2.7578500975078297,2.5764572182463175,2.3950643389848052,2.2136714597232929,2.0322785804617807,1.8508857012002686,1.6694928219387566,1.4880999426772445,1.3067070634157325,1.1253141841542205,0.94392130489270842]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E345,-($A345+5),0)*((1+E$11)^0.5)/E$10)","v":15.886211123193046},{"$f":"IF(E369=\"n/a\",E345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":15.229857543106171},14.573503963019295,13.917150382932419,13.260796802845544,12.604443222758668,11.948089642671793,11.291736062584917,10.635382482498041,9.9790289024111658,9.3226753223242902,8.6663217422374146,8.009968162150539,7.3536145820636625,6.697261001976786,6.0409074218899095,5.384553841803033,4.7282002617161565,4.07184668162928]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F346,-($A346+5),0)*((1+F$11)^0.5)/F$10)","v":3.3600146137058093},{"$f":"IF(F370=\"n/a\",F346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":3.2211924865322428},3.0823703593586762,2.9435482321851096,2.8047261050115431,2.6659039778379765,2.5270818506644099,2.3882597234908434,2.2494375963172768,2.1106154691437102,1.9717933419701439,1.8329712147965775,1.6941490876230112,1.5553269604494449,1.4165048332758785,1.2776827061023122,1.1388605789287458,1.0000384517551795]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G347,-($A347+5),0)*((1+G$11)^0.5)/G$10)","v":3.4139682596360399},{"$f":"IF(G371=\"n/a\",G347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":3.2729169874265405},3.131865715217041,2.9908144430075416,2.8497631707980422,2.7087118985885428,2.5676606263790434,2.4266093541695439,2.2855580819600445,2.1445068097505451,2.0034555375410457,1.8624042653315465,1.7213529931220473,1.5803017209125481,1.4392504487030489,1.2981991764935497,1.1571479042840505]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H348,-($A348+5),0)*((1+H$11)^0.5)/H$10)","v":7.1353330026528425},{"$f":"IF(H372=\"n/a\",H348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":6.8405300867728025},6.5457271708927625,6.2509242550127224,5.9561213391326824,5.6613184232526423,5.3665155073726023,5.0717125914925623,4.7769096756125222,4.4821067597324822,4.1873038438524421,3.8925009279724021,3.5976980120923621,3.302895096212322,3.008092180332282,2.7132892644522419]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I349,-($A349+5),0)*((1+I$11)^0.5)/I$10)","v":0.3259337521250521},{"$f":"IF(I373=\"n/a\",I349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0.31246749617393338},0.29900124022281466,0.28553498427169594,0.27206872832057721,0.25860247236945849,0.2451362164183398,0.2316699604672211,0.21820370451610241,0.20473744856498372,0.19127119261386502,0.17780493666274633,0.16433868071162763,0.15087242476050894,0.13740616880939024]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J350,-($A350+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J374=\"n/a\",J350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K351,-($A351+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K375=\"n/a\",K351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L352,-($A352+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L376=\"n/a\",L352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M353,-($A353+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M377=\"n/a\",M353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N354,-($A354+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N378=\"n/a\",N354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O355,-($A355+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O379=\"n/a\",O355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P356,-($A356+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P380=\"n/a\",P356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q357,-($A357+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q381=\"n/a\",Q357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R358,-($A358+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R382=\"n/a\",R358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S359,-($A359+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S383=\"n/a\",S359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T360,-($A360+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T384=\"n/a\",T360,IFERROR(IF((OFFSET($C360,0,$A360))<0,\nMIN(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360)))),\nMAX(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U361,-($A361+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U385=\"n/a\",U361,IFERROR(IF((OFFSET($C361,0,$A361))<0,\nMIN(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361)))),\nMAX(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V362,-($A362+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V386=\"n/a\",V362,IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362)))),\nMAX(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W363,-($A363+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C366=\"n/a\",\"n/a\",IF(AND(C366<1,D340=0),0,\nIF(D340=0,C366-1,\nIF(C366<1,D341,\n(((C366-1)*(C342-(C342/(C366))))+((D340/D$10)*D341))/(D342)))))","v":0},0,0,0,0,{"$f":"IF(H366=\"n/a\",\"n/a\",IF(AND(H366<1,I340=0),0,\nIF(I340=0,H366-1,\nIF(H366<1,I341,\n(((H366-1)*(H342-(H342/(H366))))+((I340/I$10)*I341))/(I342)))))","v":0},{"$f":"IF(I366=\"n/a\",\"n/a\",IF(AND(I366<1,J340=0),0,\nIF(J340=0,I366-1,\nIF(I366<1,J341,\n(((I366-1)*(I342-(I342/(I366))))+((J340/J$10)*J341))/(J342)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C367,(-$A343-ROWS(C339:C366)),0)","v":"n/a"},{"$f":"IF(C367=\"n/a\",\"n/a\",MAX(0,C367-1))","v":"n/a"},{"$f":"IF(D367=\"n/a\",\"n/a\",MAX(0,D367-1))","v":"n/a"},{"$f":"IF(E367=\"n/a\",\"n/a\",MAX(0,E367-1))","v":"n/a"},{"$f":"IF(F367=\"n/a\",\"n/a\",MAX(0,F367-1))","v":"n/a"},{"$f":"IF(G367=\"n/a\",\"n/a\",MAX(0,G367-1))","v":"n/a"},{"$f":"IF(H367=\"n/a\",\"n/a\",MAX(0,H367-1))","v":"n/a"},{"$f":"IF(I367=\"n/a\",\"n/a\",MAX(0,I367-1))","v":"n/a"},{"$f":"IF(J367=\"n/a\",\"n/a\",MAX(0,J367-1))","v":"n/a"},{"$f":"IF(K367=\"n/a\",\"n/a\",MAX(0,K367-1))","v":"n/a"},{"$f":"IF(L367=\"n/a\",\"n/a\",MAX(0,L367-1))","v":"n/a"},{"$f":"IF(M367=\"n/a\",\"n/a\",MAX(0,M367-1))","v":"n/a"},{"$f":"IF(N367=\"n/a\",\"n/a\",MAX(0,N367-1))","v":"n/a"},{"$f":"IF(O367=\"n/a\",\"n/a\",MAX(0,O367-1))","v":"n/a"},{"$f":"IF(P367=\"n/a\",\"n/a\",MAX(0,P367-1))","v":"n/a"},{"$f":"IF(Q367=\"n/a\",\"n/a\",MAX(0,Q367-1))","v":"n/a"},{"$f":"IF(R367=\"n/a\",\"n/a\",MAX(0,R367-1))","v":"n/a"},{"$f":"IF(S367=\"n/a\",\"n/a\",MAX(0,S367-1))","v":"n/a"},{"$f":"IF(T367=\"n/a\",\"n/a\",MAX(0,T367-1))","v":"n/a"},{"$f":"IF(U367=\"n/a\",\"n/a\",MAX(0,U367-1))","v":"n/a"},{"$f":"IF(V367=\"n/a\",\"n/a\",MAX(0,V367-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A344)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D368,(-$A344-ROWS(D340:D367)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516,12.203739577516,11.203739577516,10.203739577516,9.203739577516,8.203739577516,7.203739577516,6.203739577516,5.203739577516]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E369,(-$A345-ROWS(E341:E368)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516,12.203739577516,11.203739577516,10.203739577516,9.203739577516,8.203739577516,7.203739577516,6.203739577516]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F370,(-$A346-ROWS(F342:F369)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516,12.203739577516,11.203739577516,10.203739577516,9.203739577516,8.203739577516,7.203739577516]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G371,(-$A347-ROWS(G343:G370)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516,12.203739577516,11.203739577516,10.203739577516,9.203739577516,8.203739577516]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H372,(-$A348-ROWS(H344:H371)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516,12.203739577516,11.203739577516,10.203739577516,9.203739577516]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I373,(-$A349-ROWS(I345:I372)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516,12.203739577516,11.203739577516,10.203739577516]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J374,(-$A350-ROWS(J346:J373)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516,12.203739577516,11.203739577516]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K375,(-$A351-ROWS(K347:K374)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516,12.203739577516]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L376,(-$A352-ROWS(L348:L375)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516,13.203739577516]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M377,(-$A353-ROWS(M349:M376)),0)","v":24.203739577516},23.203739577516,22.203739577516,21.203739577516,20.203739577516,19.203739577516,18.203739577516,17.203739577516,16.203739577516,15.203739577516,14.203739577516]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N378,(-$A354-ROWS(N350:N377)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O379,(-$A355-ROWS(O351:O378)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P380,(-$A356-ROWS(P352:P379)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q381,(-$A357-ROWS(Q353:Q380)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R382,(-$A358-ROWS(R354:R381)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S383,(-$A359-ROWS(S355:S382)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T384,(-$A360-ROWS(T356:T383)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U385,(-$A361-ROWS(U357:U384)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V386,(-$A362-ROWS(V358:V385)),0)","v":0},{"$f":"IF(V386=\"n/a\",\"n/a\",MAX(0,V386-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W387,(-$A363-ROWS(W359:W386)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C339<>\"n/a\",C339<>\"n/a\"),IF(SUM(C342:C364)=0,0,IF((SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364))<0,1,(SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C339<>\"n/a\",D339<>\"n/a\"),IF(SUM(D342:D364)=0,0,IF((SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364))<0,1,(SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364)))),\"n/a\"))","v":1.3162923622577238},{"$f":"(IF(OR($C339<>\"n/a\",E339<>\"n/a\"),IF(SUM(E342:E364)=0,0,IF((SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364))<0,1,(SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364)))),\"n/a\"))","v":4.9999791764474093},{"$f":"(IF(OR($C339<>\"n/a\",F339<>\"n/a\"),IF(SUM(F342:F364)=0,0,IF((SUMPRODUCT(F342:F364,F366:F388)/SUM(F342:F364))<0,1,(SUMPRODUCT(F342:F364,F366:F388)/SUM(F342:F364)))),\"n/a\"))","v":5.2966844179793391},{"$f":"(IF(OR($C339<>\"n/a\",G339<>\"n/a\"),IF(SUM(G342:G364)=0,0,IF((SUMPRODUCT(G342:G364,G366:G388)/SUM(G342:G364))<0,1,(SUMPRODUCT(G342:G364,G366:G388)/SUM(G342:G364)))),\"n/a\"))","v":5.5478064099015132},{"$f":"(IF(OR($C339<>\"n/a\",H339<>\"n/a\"),IF(SUM(H342:H364)=0,0,IF((SUMPRODUCT(H342:H364,H366:H388)/SUM(H342:H364))<0,1,(SUMPRODUCT(H342:H364,H366:H388)/SUM(H342:H364)))),\"n/a\"))","v":6.3887243369073881},{"$f":"(IF(OR($C339<>\"n/a\",I339<>\"n/a\"),IF(SUM(I342:I364)=0,0,IF((SUMPRODUCT(I342:I364,I366:I388)/SUM(I342:I364))<0,1,(SUMPRODUCT(I342:I364,I366:I388)/SUM(I342:I364)))),\"n/a\"))","v":5.9570053807675949},{"$f":"(IF(OR($C339<>\"n/a\",J339<>\"n/a\"),IF(SUM(J342:J364)=0,0,IF((SUMPRODUCT(J342:J364,J366:J388)/SUM(J342:J364))<0,1,(SUMPRODUCT(J342:J364,J366:J388)/SUM(J342:J364)))),\"n/a\"))","v":5.4798600082710598},{"$f":"(IF(OR($C339<>\"n/a\",K339<>\"n/a\"),IF(SUM(K342:K364)=0,0,IF((SUMPRODUCT(K342:K364,K366:K388)/SUM(K342:K364))<0,1,(SUMPRODUCT(K342:K364,K366:K388)/SUM(K342:K364)))),\"n/a\"))","v":5.0171247490078557},{"$f":"(IF(OR($C339<>\"n/a\",L339<>\"n/a\"),IF(SUM(L342:L364)=0,0,IF((SUMPRODUCT(L342:L364,L366:L388)/SUM(L342:L364))<0,1,(SUMPRODUCT(L342:L364,L366:L388)/SUM(L342:L364)))),\"n/a\"))","v":4.5694036508870335},{"$f":"(IF(OR($C339<>\"n/a\",M339<>\"n/a\"),IF(SUM(M342:M364)=0,0,IF((SUMPRODUCT(M342:M364,M366:M388)/SUM(M342:M364))<0,1,(SUMPRODUCT(M342:M364,M366:M388)/SUM(M342:M364)))),\"n/a\"))","v":4.1373350011437564},{"$f":"(IF(OR($C339<>\"n/a\",N339<>\"n/a\"),IF(SUM(N342:N364)=0,0,IF((SUMPRODUCT(N342:N364,N366:N388)/SUM(N342:N364))<0,1,(SUMPRODUCT(N342:N364,N366:N388)/SUM(N342:N364)))),\"n/a\"))","v":3.7215937872018663},{"$f":"(IF(OR($C339<>\"n/a\",O339<>\"n/a\"),IF(SUM(O342:O364)=0,0,IF((SUMPRODUCT(O342:O364,O366:O388)/SUM(O342:O364))<0,1,(SUMPRODUCT(O342:O364,O366:O388)/SUM(O342:O364)))),\"n/a\"))","v":3.3228943728735203},{"$f":"(IF(OR($C339<>\"n/a\",P339<>\"n/a\"),IF(SUM(P342:P364)=0,0,IF((SUMPRODUCT(P342:P364,P366:P388)/SUM(P342:P364))<0,1,(SUMPRODUCT(P342:P364,P366:P388)/SUM(P342:P364)))),\"n/a\"))","v":2.9419934122047793},{"$f":"(IF(OR($C339<>\"n/a\",Q339<>\"n/a\"),IF(SUM(Q342:Q364)=0,0,IF((SUMPRODUCT(Q342:Q364,Q366:Q388)/SUM(Q342:Q364))<0,1,(SUMPRODUCT(Q342:Q364,Q366:Q388)/SUM(Q342:Q364)))),\"n/a\"))","v":2.5796930259570452},{"$f":"(IF(OR($C339<>\"n/a\",R339<>\"n/a\"),IF(SUM(R342:R364)=0,0,IF((SUMPRODUCT(R342:R364,R366:R388)/SUM(R342:R364))<0,1,(SUMPRODUCT(R342:R364,R366:R388)/SUM(R342:R364)))),\"n/a\"))","v":2.236844268763313},{"$f":"(IF(OR($C339<>\"n/a\",S339<>\"n/a\"),IF(SUM(S342:S364)=0,0,IF((SUMPRODUCT(S342:S364,S366:S388)/SUM(S342:S364))<0,1,(SUMPRODUCT(S342:S364,S366:S388)/SUM(S342:S364)))),\"n/a\"))","v":1.9143509184722474},{"$f":"(IF(OR($C339<>\"n/a\",T339<>\"n/a\"),IF(SUM(T342:T364)=0,0,IF((SUMPRODUCT(T342:T364,T366:T388)/SUM(T342:T364))<0,1,(SUMPRODUCT(T342:T364,T366:T388)/SUM(T342:T364)))),\"n/a\"))","v":1.6131736231590077},{"$f":"(IF(OR($C339<>\"n/a\",U339<>\"n/a\"),IF(SUM(U342:U364)=0,0,IF((SUMPRODUCT(U342:U364,U366:U388)/SUM(U342:U364))<0,1,(SUMPRODUCT(U342:U364,U366:U388)/SUM(U342:U364)))),\"n/a\"))","v":1.3343344458181265},{"$f":"(IF(OR($C339<>\"n/a\",V339<>\"n/a\"),IF(SUM(V342:V364)=0,0,IF((SUMPRODUCT(V342:V364,V366:V388)/SUM(V342:V364))<0,1,(SUMPRODUCT(V342:V364,V366:V388)/SUM(V342:V364)))),\"n/a\"))","v":1.0789218519532771},{"$f":"(IF(OR($C339<>\"n/a\",W339<>\"n/a\"),IF(SUM(W342:W364)=0,0,IF((SUMPRODUCT(W342:W364,W366:W388)/SUM(W342:W364))<0,1,(SUMPRODUCT(W342:W364,W366:W388)/SUM(W342:W364)))),\"n/a\"))","v":0.84809619125088453}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A391,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Land"}]
[{"$f":"VALUE(REPLACE(A391,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A392,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A392,0)-OFFSET('RFM input'!H$74,$A392,0)-OFFSET('RFM input'!H$108,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A392,0)-OFFSET('RFM input'!I$74,$A392,0)-OFFSET('RFM input'!I$108,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A392,0)-OFFSET('RFM input'!J$74,$A392,0)-OFFSET('RFM input'!J$108,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A392,0)-OFFSET('RFM input'!K$74,$A392,0)-OFFSET('RFM input'!K$108,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A392,0)-OFFSET('RFM input'!L$74,$A392,0)-OFFSET('RFM input'!L$108,$A392,0)","v":2.1761434215825281E-2},{"$f":"OFFSET('RFM input'!M$40,$A392,0)-OFFSET('RFM input'!M$74,$A392,0)-OFFSET('RFM input'!M$108,$A392,0)","v":3.2090300387013028E-2},{"$f":"OFFSET('RFM input'!N$40,$A392,0)-OFFSET('RFM input'!N$74,$A392,0)-OFFSET('RFM input'!N$108,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A392,0)-OFFSET('RFM input'!O$74,$A392,0)-OFFSET('RFM input'!O$108,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A392,0)-OFFSET('RFM input'!P$74,$A392,0)-OFFSET('RFM input'!P$108,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A392,0)-OFFSET('RFM input'!Q$74,$A392,0)-OFFSET('RFM input'!Q$108,$A392,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A392,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A392,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D420=\"n/a\",0,IF(AND(D394=0,C396=0),0,\nIF(AND(D394<>0,C396=0),(D394/D$10),\nIF(AND(D395<>0,C396<>0),(C396-(C396/C420))+(D394/D$10),\nIF(C420<1,0,(C396-(C396/C420)))))))","v":0},0,0,0,0,{"$f":"IF(I420=\"n/a\",0,IF(AND(I394=0,H396=0),0,\nIF(AND(I394<>0,H396=0),(I394/I$10),\nIF(AND(I395<>0,H396<>0),(H396-(H396/H420))+(I394/I$10),\nIF(H420<1,0,(H396-(H396/H420)))))))","v":0},{"$f":"IF(J420=\"n/a\",0,IF(AND(J394=0,I396=0),0,\nIF(AND(J394<>0,I396=0),(J394/J$10),\nIF(AND(J395<>0,I396<>0),(I396-(I396/I420))+(J394/J$10),\nIF(I420<1,0,(I396-(I396/I420)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A396+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C392/C$10","v":0},{"$f":"IF(C421=\"n/a\",C397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(D421=\"n/a\",D397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(E421=\"n/a\",E397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(F421=\"n/a\",F397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(G421=\"n/a\",G397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(I421=\"n/a\",I397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(J421=\"n/a\",J397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(K421=\"n/a\",K397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(L421=\"n/a\",L397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(M421=\"n/a\",M397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(N421=\"n/a\",N397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(O421=\"n/a\",O397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(P421=\"n/a\",P397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(Q421=\"n/a\",Q397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(R421=\"n/a\",R397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(S421=\"n/a\",S397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(T421=\"n/a\",T397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(U421=\"n/a\",U397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(V421=\"n/a\",V397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0}]
[{"$f":"A397+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A398)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D398,-($A398+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D422=\"n/a\",D398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E399,-($A399+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E423=\"n/a\",E399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F400,-($A400+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F424=\"n/a\",F400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G401,-($A401+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G425=\"n/a\",G401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H402,-($A402+5),0)*((1+H$11)^0.5)/H$10)","v":2.0600176465586068E-2},{"$f":"IF(H426=\"n/a\",H402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":2.0600176465586068E-2},2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2,2.0600176465586068E-2]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I403,-($A403+5),0)*((1+I$11)^0.5)/I$10)","v":2.9602463510319511E-2},{"$f":"IF(I427=\"n/a\",I403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":2.9602463510319511E-2},2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2,2.9602463510319511E-2]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J404,-($A404+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J428=\"n/a\",J404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K405,-($A405+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K429=\"n/a\",K405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L406,-($A406+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L430=\"n/a\",L406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M407,-($A407+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M431=\"n/a\",M407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N408,-($A408+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N432=\"n/a\",N408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O409,-($A409+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O433=\"n/a\",O409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P410,-($A410+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P434=\"n/a\",P410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q411,-($A411+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q435=\"n/a\",Q411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R412,-($A412+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R436=\"n/a\",R412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S413,-($A413+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S437=\"n/a\",S413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T414,-($A414+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T438=\"n/a\",T414,IFERROR(IF((OFFSET($C414,0,$A414))<0,\nMIN(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414)))),\nMAX(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U415,-($A415+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U439=\"n/a\",U415,IFERROR(IF((OFFSET($C415,0,$A415))<0,\nMIN(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415)))),\nMAX(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V416,-($A416+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V440=\"n/a\",V416,IFERROR(IF((OFFSET($C416,0,$A416))<0,\nMIN(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416)))),\nMAX(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W417,-($A417+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C420=\"n/a\",\"n/a\",IF(AND(C420<1,D394=0),0,\nIF(D394=0,C420-1,\nIF(C420<1,D395,\n(((C420-1)*(C396-(C396/(C420))))+((D394/D$10)*D395))/(D396)))))","v":0},0,0,0,0,{"$f":"IF(H420=\"n/a\",\"n/a\",IF(AND(H420<1,I394=0),0,\nIF(I394=0,H420-1,\nIF(H420<1,I395,\n(((H420-1)*(H396-(H396/(H420))))+((I394/I$10)*I395))/(I396)))))","v":0},{"$f":"IF(I420=\"n/a\",\"n/a\",IF(AND(I420<1,J394=0),0,\nIF(J394=0,I420-1,\nIF(I420<1,J395,\n(((I420-1)*(I396-(I396/(I420))))+((J394/J$10)*J395))/(J396)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C421,(-$A397-ROWS(C393:C420)),0)","v":"n/a"},{"$f":"IF(C421=\"n/a\",\"n/a\",MAX(0,C421-1))","v":"n/a"},{"$f":"IF(D421=\"n/a\",\"n/a\",MAX(0,D421-1))","v":"n/a"},{"$f":"IF(E421=\"n/a\",\"n/a\",MAX(0,E421-1))","v":"n/a"},{"$f":"IF(F421=\"n/a\",\"n/a\",MAX(0,F421-1))","v":"n/a"},{"$f":"IF(G421=\"n/a\",\"n/a\",MAX(0,G421-1))","v":"n/a"},{"$f":"IF(H421=\"n/a\",\"n/a\",MAX(0,H421-1))","v":"n/a"},{"$f":"IF(I421=\"n/a\",\"n/a\",MAX(0,I421-1))","v":"n/a"},{"$f":"IF(J421=\"n/a\",\"n/a\",MAX(0,J421-1))","v":"n/a"},{"$f":"IF(K421=\"n/a\",\"n/a\",MAX(0,K421-1))","v":"n/a"},{"$f":"IF(L421=\"n/a\",\"n/a\",MAX(0,L421-1))","v":"n/a"},{"$f":"IF(M421=\"n/a\",\"n/a\",MAX(0,M421-1))","v":"n/a"},{"$f":"IF(N421=\"n/a\",\"n/a\",MAX(0,N421-1))","v":"n/a"},{"$f":"IF(O421=\"n/a\",\"n/a\",MAX(0,O421-1))","v":"n/a"},{"$f":"IF(P421=\"n/a\",\"n/a\",MAX(0,P421-1))","v":"n/a"},{"$f":"IF(Q421=\"n/a\",\"n/a\",MAX(0,Q421-1))","v":"n/a"},{"$f":"IF(R421=\"n/a\",\"n/a\",MAX(0,R421-1))","v":"n/a"},{"$f":"IF(S421=\"n/a\",\"n/a\",MAX(0,S421-1))","v":"n/a"},{"$f":"IF(T421=\"n/a\",\"n/a\",MAX(0,T421-1))","v":"n/a"},{"$f":"IF(U421=\"n/a\",\"n/a\",MAX(0,U421-1))","v":"n/a"},{"$f":"IF(V421=\"n/a\",\"n/a\",MAX(0,V421-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A398)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D422,(-$A398-ROWS(D394:D421)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E423,(-$A399-ROWS(E395:E422)),0)","v":"n/a"},"n/a",{"$f":"IF(F423=\"n/a\",\"n/a\",MAX(0,F423-1))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F424,(-$A400-ROWS(F396:F423)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G425,(-$A401-ROWS(G397:G424)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H426,(-$A402-ROWS(H398:H425)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I427,(-$A403-ROWS(I399:I426)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J428,(-$A404-ROWS(J400:J427)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K429,(-$A405-ROWS(K401:K428)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L430,(-$A406-ROWS(L402:L429)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M431,(-$A407-ROWS(M403:M430)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N432,(-$A408-ROWS(N404:N431)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O433,(-$A409-ROWS(O405:O432)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P434,(-$A410-ROWS(P406:P433)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q435,(-$A411-ROWS(Q407:Q434)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R436,(-$A412-ROWS(R408:R435)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S437,(-$A413-ROWS(S409:S436)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T438,(-$A414-ROWS(T410:T437)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U439,(-$A415-ROWS(U411:U438)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V440,(-$A416-ROWS(V412:V439)),0)","v":0},{"$f":"IF(V440=\"n/a\",\"n/a\",MAX(0,V440-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W441,(-$A417-ROWS(W413:W440)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C393<>\"n/a\",C393<>\"n/a\"),IF(SUM(C396:C418)=0,0,IF((SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418))<0,1,(SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",D393<>\"n/a\"),IF(SUM(D396:D418)=0,0,IF((SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418))<0,1,(SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",E393<>\"n/a\"),IF(SUM(E396:E418)=0,0,IF((SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418))<0,1,(SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",F393<>\"n/a\"),IF(SUM(F396:F418)=0,0,IF((SUMPRODUCT(F396:F418,F420:F442)/SUM(F396:F418))<0,1,(SUMPRODUCT(F396:F418,F420:F442)/SUM(F396:F418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",G393<>\"n/a\"),IF(SUM(G396:G418)=0,0,IF((SUMPRODUCT(G396:G418,G420:G442)/SUM(G396:G418))<0,1,(SUMPRODUCT(G396:G418,G420:G442)/SUM(G396:G418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",H393<>\"n/a\"),IF(SUM(H396:H418)=0,0,IF((SUMPRODUCT(H396:H418,H420:H442)/SUM(H396:H418))<0,1,(SUMPRODUCT(H396:H418,H420:H442)/SUM(H396:H418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",I393<>\"n/a\"),IF(SUM(I396:I418)=0,0,IF((SUMPRODUCT(I396:I418,I420:I442)/SUM(I396:I418))<0,1,(SUMPRODUCT(I396:I418,I420:I442)/SUM(I396:I418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",J393<>\"n/a\"),IF(SUM(J396:J418)=0,0,IF((SUMPRODUCT(J396:J418,J420:J442)/SUM(J396:J418))<0,1,(SUMPRODUCT(J396:J418,J420:J442)/SUM(J396:J418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",K393<>\"n/a\"),IF(SUM(K396:K418)=0,0,IF((SUMPRODUCT(K396:K418,K420:K442)/SUM(K396:K418))<0,1,(SUMPRODUCT(K396:K418,K420:K442)/SUM(K396:K418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",L393<>\"n/a\"),IF(SUM(L396:L418)=0,0,IF((SUMPRODUCT(L396:L418,L420:L442)/SUM(L396:L418))<0,1,(SUMPRODUCT(L396:L418,L420:L442)/SUM(L396:L418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",M393<>\"n/a\"),IF(SUM(M396:M418)=0,0,IF((SUMPRODUCT(M396:M418,M420:M442)/SUM(M396:M418))<0,1,(SUMPRODUCT(M396:M418,M420:M442)/SUM(M396:M418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",N393<>\"n/a\"),IF(SUM(N396:N418)=0,0,IF((SUMPRODUCT(N396:N418,N420:N442)/SUM(N396:N418))<0,1,(SUMPRODUCT(N396:N418,N420:N442)/SUM(N396:N418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",O393<>\"n/a\"),IF(SUM(O396:O418)=0,0,IF((SUMPRODUCT(O396:O418,O420:O442)/SUM(O396:O418))<0,1,(SUMPRODUCT(O396:O418,O420:O442)/SUM(O396:O418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",P393<>\"n/a\"),IF(SUM(P396:P418)=0,0,IF((SUMPRODUCT(P396:P418,P420:P442)/SUM(P396:P418))<0,1,(SUMPRODUCT(P396:P418,P420:P442)/SUM(P396:P418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",Q393<>\"n/a\"),IF(SUM(Q396:Q418)=0,0,IF((SUMPRODUCT(Q396:Q418,Q420:Q442)/SUM(Q396:Q418))<0,1,(SUMPRODUCT(Q396:Q418,Q420:Q442)/SUM(Q396:Q418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",R393<>\"n/a\"),IF(SUM(R396:R418)=0,0,IF((SUMPRODUCT(R396:R418,R420:R442)/SUM(R396:R418))<0,1,(SUMPRODUCT(R396:R418,R420:R442)/SUM(R396:R418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",S393<>\"n/a\"),IF(SUM(S396:S418)=0,0,IF((SUMPRODUCT(S396:S418,S420:S442)/SUM(S396:S418))<0,1,(SUMPRODUCT(S396:S418,S420:S442)/SUM(S396:S418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",T393<>\"n/a\"),IF(SUM(T396:T418)=0,0,IF((SUMPRODUCT(T396:T418,T420:T442)/SUM(T396:T418))<0,1,(SUMPRODUCT(T396:T418,T420:T442)/SUM(T396:T418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",U393<>\"n/a\"),IF(SUM(U396:U418)=0,0,IF((SUMPRODUCT(U396:U418,U420:U442)/SUM(U396:U418))<0,1,(SUMPRODUCT(U396:U418,U420:U442)/SUM(U396:U418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",V393<>\"n/a\"),IF(SUM(V396:V418)=0,0,IF((SUMPRODUCT(V396:V418,V420:V442)/SUM(V396:V418))<0,1,(SUMPRODUCT(V396:V418,V420:V442)/SUM(V396:V418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",W393<>\"n/a\"),IF(SUM(W396:W418)=0,0,IF((SUMPRODUCT(W396:W418,W420:W442)/SUM(W396:W418))<0,1,(SUMPRODUCT(W396:W418,W420:W442)/SUM(W396:W418)))),\"n/a\"))","v":0}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A445,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A445,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A446,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A446,0)-OFFSET('RFM input'!H$74,$A446,0)-OFFSET('RFM input'!H$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A446,0)-OFFSET('RFM input'!I$74,$A446,0)-OFFSET('RFM input'!I$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A446,0)-OFFSET('RFM input'!J$74,$A446,0)-OFFSET('RFM input'!J$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A446,0)-OFFSET('RFM input'!K$74,$A446,0)-OFFSET('RFM input'!K$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A446,0)-OFFSET('RFM input'!L$74,$A446,0)-OFFSET('RFM input'!L$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A446,0)-OFFSET('RFM input'!M$74,$A446,0)-OFFSET('RFM input'!M$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A446,0)-OFFSET('RFM input'!N$74,$A446,0)-OFFSET('RFM input'!N$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A446,0)-OFFSET('RFM input'!O$74,$A446,0)-OFFSET('RFM input'!O$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A446,0)-OFFSET('RFM input'!P$74,$A446,0)-OFFSET('RFM input'!P$108,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A446,0)-OFFSET('RFM input'!Q$74,$A446,0)-OFFSET('RFM input'!Q$108,$A446,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A446,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A446,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D474=\"n/a\",0,IF(AND(D448=0,C450=0),0,\nIF(AND(D448<>0,C450=0),(D448/D$10),\nIF(AND(D449<>0,C450<>0),(C450-(C450/C474))+(D448/D$10),\nIF(C474<1,0,(C450-(C450/C474)))))))","v":0},{"$f":"IF(E474=\"n/a\",0,IF(AND(E448=0,D450=0),0,\nIF(AND(E448<>0,D450=0),(E448/E$10),\nIF(AND(E449<>0,D450<>0),(D450-(D450/D474))+(E448/E$10),\nIF(D474<1,0,(D450-(D450/D474)))))))","v":0},{"$f":"IF(F474=\"n/a\",0,IF(AND(F448=0,E450=0),0,\nIF(AND(F448<>0,E450=0),(F448/F$10),\nIF(AND(F449<>0,E450<>0),(E450-(E450/E474))+(F448/F$10),\nIF(E474<1,0,(E450-(E450/E474)))))))","v":0},{"$f":"IF(G474=\"n/a\",0,IF(AND(G448=0,F450=0),0,\nIF(AND(G448<>0,F450=0),(G448/G$10),\nIF(AND(G449<>0,F450<>0),(F450-(F450/F474))+(G448/G$10),\nIF(F474<1,0,(F450-(F450/F474)))))))","v":0},{"$f":"IF(H474=\"n/a\",0,IF(AND(H448=0,G450=0),0,\nIF(AND(H448<>0,G450=0),(H448/H$10),\nIF(AND(H449<>0,G450<>0),(G450-(G450/G474))+(H448/H$10),\nIF(G474<1,0,(G450-(G450/G474)))))))","v":0},{"$f":"IF(I474=\"n/a\",0,IF(AND(I448=0,H450=0),0,\nIF(AND(I448<>0,H450=0),(I448/I$10),\nIF(AND(I449<>0,H450<>0),(H450-(H450/H474))+(I448/I$10),\nIF(H474<1,0,(H450-(H450/H474)))))))","v":0},{"$f":"IF(J474=\"n/a\",0,IF(AND(J448=0,I450=0),0,\nIF(AND(J448<>0,I450=0),(J448/J$10),\nIF(AND(J449<>0,I450<>0),(I450-(I450/I474))+(J448/J$10),\nIF(I474<1,0,(I450-(I450/I474)))))))","v":0},{"$f":"IF(K474=\"n/a\",0,IF(AND(K448=0,J450=0),0,\nIF(AND(K448<>0,J450=0),(K448/K$10),\nIF(AND(K449<>0,J450<>0),(J450-(J450/J474))+(K448/K$10),\nIF(J474<1,0,(J450-(J450/J474)))))))","v":0},{"$f":"IF(L474=\"n/a\",0,IF(AND(L448=0,K450=0),0,\nIF(AND(L448<>0,K450=0),(L448/L$10),\nIF(AND(L449<>0,K450<>0),(K450-(K450/K474))+(L448/L$10),\nIF(K474<1,0,(K450-(K450/K474)))))))","v":0},{"$f":"IF(M474=\"n/a\",0,IF(AND(M448=0,L450=0),0,\nIF(AND(M448<>0,L450=0),(M448/M$10),\nIF(AND(M449<>0,L450<>0),(L450-(L450/L474))+(M448/M$10),\nIF(L474<1,0,(L450-(L450/L474)))))))","v":0},{"$f":"IF(N474=\"n/a\",0,IF(AND(N448=0,M450=0),0,\nIF(AND(N448<>0,M450=0),(N448/N$10),\nIF(AND(N449<>0,M450<>0),(M450-(M450/M474))+(N448/N$10),\nIF(M474<1,0,(M450-(M450/M474)))))))","v":0},{"$f":"IF(O474=\"n/a\",0,IF(AND(O448=0,N450=0),0,\nIF(AND(O448<>0,N450=0),(O448/O$10),\nIF(AND(O449<>0,N450<>0),(N450-(N450/N474))+(O448/O$10),\nIF(N474<1,0,(N450-(N450/N474)))))))","v":0},{"$f":"IF(P474=\"n/a\",0,IF(AND(P448=0,O450=0),0,\nIF(AND(P448<>0,O450=0),(P448/P$10),\nIF(AND(P449<>0,O450<>0),(O450-(O450/O474))+(P448/P$10),\nIF(O474<1,0,(O450-(O450/O474)))))))","v":0},{"$f":"IF(Q474=\"n/a\",0,IF(AND(Q448=0,P450=0),0,\nIF(AND(Q448<>0,P450=0),(Q448/Q$10),\nIF(AND(Q449<>0,P450<>0),(P450-(P450/P474))+(Q448/Q$10),\nIF(P474<1,0,(P450-(P450/P474)))))))","v":0},{"$f":"IF(R474=\"n/a\",0,IF(AND(R448=0,Q450=0),0,\nIF(AND(R448<>0,Q450=0),(R448/R$10),\nIF(AND(R449<>0,Q450<>0),(Q450-(Q450/Q474))+(R448/R$10),\nIF(Q474<1,0,(Q450-(Q450/Q474)))))))","v":0},{"$f":"IF(S474=\"n/a\",0,IF(AND(S448=0,R450=0),0,\nIF(AND(S448<>0,R450=0),(S448/S$10),\nIF(AND(S449<>0,R450<>0),(R450-(R450/R474))+(S448/S$10),\nIF(R474<1,0,(R450-(R450/R474)))))))","v":0},{"$f":"IF(T474=\"n/a\",0,IF(AND(T448=0,S450=0),0,\nIF(AND(T448<>0,S450=0),(T448/T$10),\nIF(AND(T449<>0,S450<>0),(S450-(S450/S474))+(T448/T$10),\nIF(S474<1,0,(S450-(S450/S474)))))))","v":0},{"$f":"IF(U474=\"n/a\",0,IF(AND(U448=0,T450=0),0,\nIF(AND(U448<>0,T450=0),(U448/U$10),\nIF(AND(U449<>0,T450<>0),(T450-(T450/T474))+(U448/U$10),\nIF(T474<1,0,(T450-(T450/T474)))))))","v":0},{"$f":"IF(V474=\"n/a\",0,IF(AND(V448=0,U450=0),0,\nIF(AND(V448<>0,U450=0),(V448/V$10),\nIF(AND(V449<>0,U450<>0),(U450-(U450/U474))+(V448/V$10),\nIF(U474<1,0,(U450-(U450/U474)))))))","v":0},{"$f":"IF(W474=\"n/a\",0,IF(AND(W448=0,V450=0),0,\nIF(AND(W448<>0,V450=0),(W448/W$10),\nIF(AND(W449<>0,V450<>0),(V450-(V450/V474))+(W448/W$10),\nIF(V474<1,0,(V450-(V450/V474)))))))","v":0}]
[{"$f":"A450+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C446/C$10","v":0},{"$f":"IF(C475=\"n/a\",C451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(D475=\"n/a\",D451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(E475=\"n/a\",E451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(F475=\"n/a\",F451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(G475=\"n/a\",G451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(I475=\"n/a\",I451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(J475=\"n/a\",J451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(K475=\"n/a\",K451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(L475=\"n/a\",L451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(M475=\"n/a\",M451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(N475=\"n/a\",N451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(O475=\"n/a\",O451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(P475=\"n/a\",P451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(Q475=\"n/a\",Q451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(R475=\"n/a\",R451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(S475=\"n/a\",S451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(T475=\"n/a\",T451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(U475=\"n/a\",U451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(V475=\"n/a\",V451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0}]
[{"$f":"A451+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A452)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D452,-($A452+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D476=\"n/a\",D452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E453,-($A453+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E477=\"n/a\",E453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F454,-($A454+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F478=\"n/a\",F454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G455,-($A455+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G479=\"n/a\",G455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H456,-($A456+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H480=\"n/a\",H456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I457,-($A457+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I481=\"n/a\",I457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J458,-($A458+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J482=\"n/a\",J458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K459,-($A459+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K483=\"n/a\",K459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L460,-($A460+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L484=\"n/a\",L460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M461,-($A461+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M485=\"n/a\",M461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N462,-($A462+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N486=\"n/a\",N462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O463,-($A463+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O487=\"n/a\",O463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P464,-($A464+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P488=\"n/a\",P464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q465,-($A465+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q489=\"n/a\",Q465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R466,-($A466+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R490=\"n/a\",R466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S467,-($A467+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S491=\"n/a\",S467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T468,-($A468+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T492=\"n/a\",T468,IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468)))),\nMAX(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U469,-($A469+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U493=\"n/a\",U469,IFERROR(IF((OFFSET($C469,0,$A469))<0,\nMIN(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469)))),\nMAX(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V470,-($A470+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V494=\"n/a\",V470,IFERROR(IF((OFFSET($C470,0,$A470))<0,\nMIN(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470)))),\nMAX(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W471,-($A471+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C474=\"n/a\",\"n/a\",IF(AND(C474<1,D448=0),0,\nIF(D448=0,C474-1,\nIF(C474<1,D449,\n(((C474-1)*(C450-(C450/(C474))))+((D448/D$10)*D449))/(D450)))))","v":0},0,0,0,0,{"$f":"IF(H474=\"n/a\",\"n/a\",IF(AND(H474<1,I448=0),0,\nIF(I448=0,H474-1,\nIF(H474<1,I449,\n(((H474-1)*(H450-(H450/(H474))))+((I448/I$10)*I449))/(I450)))))","v":0},{"$f":"IF(I474=\"n/a\",\"n/a\",IF(AND(I474<1,J448=0),0,\nIF(J448=0,I474-1,\nIF(I474<1,J449,\n(((I474-1)*(I450-(I450/(I474))))+((J448/J$10)*J449))/(J450)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C475,(-$A451-ROWS(C447:C474)),0)","v":0},{"$f":"IF(C475=\"n/a\",\"n/a\",MAX(0,C475-1))","v":0},{"$f":"IF(D475=\"n/a\",\"n/a\",MAX(0,D475-1))","v":0},{"$f":"IF(E475=\"n/a\",\"n/a\",MAX(0,E475-1))","v":0},{"$f":"IF(F475=\"n/a\",\"n/a\",MAX(0,F475-1))","v":0},{"$f":"IF(G475=\"n/a\",\"n/a\",MAX(0,G475-1))","v":0},{"$f":"IF(H475=\"n/a\",\"n/a\",MAX(0,H475-1))","v":0},{"$f":"IF(I475=\"n/a\",\"n/a\",MAX(0,I475-1))","v":0},{"$f":"IF(J475=\"n/a\",\"n/a\",MAX(0,J475-1))","v":0},{"$f":"IF(K475=\"n/a\",\"n/a\",MAX(0,K475-1))","v":0},{"$f":"IF(L475=\"n/a\",\"n/a\",MAX(0,L475-1))","v":0},{"$f":"IF(M475=\"n/a\",\"n/a\",MAX(0,M475-1))","v":0},{"$f":"IF(N475=\"n/a\",\"n/a\",MAX(0,N475-1))","v":0},{"$f":"IF(O475=\"n/a\",\"n/a\",MAX(0,O475-1))","v":0},{"$f":"IF(P475=\"n/a\",\"n/a\",MAX(0,P475-1))","v":0},{"$f":"IF(Q475=\"n/a\",\"n/a\",MAX(0,Q475-1))","v":0},{"$f":"IF(R475=\"n/a\",\"n/a\",MAX(0,R475-1))","v":0},{"$f":"IF(S475=\"n/a\",\"n/a\",MAX(0,S475-1))","v":0},{"$f":"IF(T475=\"n/a\",\"n/a\",MAX(0,T475-1))","v":0},{"$f":"IF(U475=\"n/a\",\"n/a\",MAX(0,U475-1))","v":0},{"$f":"IF(V475=\"n/a\",\"n/a\",MAX(0,V475-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A452)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D476,(-$A452-ROWS(D448:D475)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E477,(-$A453-ROWS(E449:E476)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F478,(-$A454-ROWS(F450:F477)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G479,(-$A455-ROWS(G451:G478)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H480,(-$A456-ROWS(H452:H479)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I481,(-$A457-ROWS(I453:I480)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J482,(-$A458-ROWS(J454:J481)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K483,(-$A459-ROWS(K455:K482)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L484,(-$A460-ROWS(L456:L483)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M485,(-$A461-ROWS(M457:M484)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N486,(-$A462-ROWS(N458:N485)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O487,(-$A463-ROWS(O459:O486)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P488,(-$A464-ROWS(P460:P487)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q489,(-$A465-ROWS(Q461:Q488)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R490,(-$A466-ROWS(R462:R489)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S491,(-$A467-ROWS(S463:S490)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T492,(-$A468-ROWS(T464:T491)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U493,(-$A469-ROWS(U465:U492)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V494,(-$A470-ROWS(V466:V493)),0)","v":0},{"$f":"IF(V494=\"n/a\",\"n/a\",MAX(0,V494-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W495,(-$A471-ROWS(W467:W494)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C447<>\"n/a\",C447<>\"n/a\"),IF(SUM(C450:C472)=0,0,IF((SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472))<0,1,(SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",D447<>\"n/a\"),IF(SUM(D450:D472)=0,0,IF((SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472))<0,1,(SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",E447<>\"n/a\"),IF(SUM(E450:E472)=0,0,IF((SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472))<0,1,(SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",F447<>\"n/a\"),IF(SUM(F450:F472)=0,0,IF((SUMPRODUCT(F450:F472,F474:F496)/SUM(F450:F472))<0,1,(SUMPRODUCT(F450:F472,F474:F496)/SUM(F450:F472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",G447<>\"n/a\"),IF(SUM(G450:G472)=0,0,IF((SUMPRODUCT(G450:G472,G474:G496)/SUM(G450:G472))<0,1,(SUMPRODUCT(G450:G472,G474:G496)/SUM(G450:G472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",H447<>\"n/a\"),IF(SUM(H450:H472)=0,0,IF((SUMPRODUCT(H450:H472,H474:H496)/SUM(H450:H472))<0,1,(SUMPRODUCT(H450:H472,H474:H496)/SUM(H450:H472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",I447<>\"n/a\"),IF(SUM(I450:I472)=0,0,IF((SUMPRODUCT(I450:I472,I474:I496)/SUM(I450:I472))<0,1,(SUMPRODUCT(I450:I472,I474:I496)/SUM(I450:I472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",J447<>\"n/a\"),IF(SUM(J450:J472)=0,0,IF((SUMPRODUCT(J450:J472,J474:J496)/SUM(J450:J472))<0,1,(SUMPRODUCT(J450:J472,J474:J496)/SUM(J450:J472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",K447<>\"n/a\"),IF(SUM(K450:K472)=0,0,IF((SUMPRODUCT(K450:K472,K474:K496)/SUM(K450:K472))<0,1,(SUMPRODUCT(K450:K472,K474:K496)/SUM(K450:K472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",L447<>\"n/a\"),IF(SUM(L450:L472)=0,0,IF((SUMPRODUCT(L450:L472,L474:L496)/SUM(L450:L472))<0,1,(SUMPRODUCT(L450:L472,L474:L496)/SUM(L450:L472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",M447<>\"n/a\"),IF(SUM(M450:M472)=0,0,IF((SUMPRODUCT(M450:M472,M474:M496)/SUM(M450:M472))<0,1,(SUMPRODUCT(M450:M472,M474:M496)/SUM(M450:M472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",N447<>\"n/a\"),IF(SUM(N450:N472)=0,0,IF((SUMPRODUCT(N450:N472,N474:N496)/SUM(N450:N472))<0,1,(SUMPRODUCT(N450:N472,N474:N496)/SUM(N450:N472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",O447<>\"n/a\"),IF(SUM(O450:O472)=0,0,IF((SUMPRODUCT(O450:O472,O474:O496)/SUM(O450:O472))<0,1,(SUMPRODUCT(O450:O472,O474:O496)/SUM(O450:O472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",P447<>\"n/a\"),IF(SUM(P450:P472)=0,0,IF((SUMPRODUCT(P450:P472,P474:P496)/SUM(P450:P472))<0,1,(SUMPRODUCT(P450:P472,P474:P496)/SUM(P450:P472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",Q447<>\"n/a\"),IF(SUM(Q450:Q472)=0,0,IF((SUMPRODUCT(Q450:Q472,Q474:Q496)/SUM(Q450:Q472))<0,1,(SUMPRODUCT(Q450:Q472,Q474:Q496)/SUM(Q450:Q472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",R447<>\"n/a\"),IF(SUM(R450:R472)=0,0,IF((SUMPRODUCT(R450:R472,R474:R496)/SUM(R450:R472))<0,1,(SUMPRODUCT(R450:R472,R474:R496)/SUM(R450:R472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",S447<>\"n/a\"),IF(SUM(S450:S472)=0,0,IF((SUMPRODUCT(S450:S472,S474:S496)/SUM(S450:S472))<0,1,(SUMPRODUCT(S450:S472,S474:S496)/SUM(S450:S472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",T447<>\"n/a\"),IF(SUM(T450:T472)=0,0,IF((SUMPRODUCT(T450:T472,T474:T496)/SUM(T450:T472))<0,1,(SUMPRODUCT(T450:T472,T474:T496)/SUM(T450:T472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",U447<>\"n/a\"),IF(SUM(U450:U472)=0,0,IF((SUMPRODUCT(U450:U472,U474:U496)/SUM(U450:U472))<0,1,(SUMPRODUCT(U450:U472,U474:U496)/SUM(U450:U472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",V447<>\"n/a\"),IF(SUM(V450:V472)=0,0,IF((SUMPRODUCT(V450:V472,V474:V496)/SUM(V450:V472))<0,1,(SUMPRODUCT(V450:V472,V474:V496)/SUM(V450:V472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",W447<>\"n/a\"),IF(SUM(W450:W472)=0,0,IF((SUMPRODUCT(W450:W472,W474:W496)/SUM(W450:W472))<0,1,(SUMPRODUCT(W450:W472,W474:W496)/SUM(W450:W472)))),\"n/a\"))","v":0}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A499,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A499,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A500,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A500,0)-OFFSET('RFM input'!H$74,$A500,0)-OFFSET('RFM input'!H$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A500,0)-OFFSET('RFM input'!I$74,$A500,0)-OFFSET('RFM input'!I$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A500,0)-OFFSET('RFM input'!J$74,$A500,0)-OFFSET('RFM input'!J$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A500,0)-OFFSET('RFM input'!K$74,$A500,0)-OFFSET('RFM input'!K$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A500,0)-OFFSET('RFM input'!L$74,$A500,0)-OFFSET('RFM input'!L$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A500,0)-OFFSET('RFM input'!M$74,$A500,0)-OFFSET('RFM input'!M$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A500,0)-OFFSET('RFM input'!N$74,$A500,0)-OFFSET('RFM input'!N$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A500,0)-OFFSET('RFM input'!O$74,$A500,0)-OFFSET('RFM input'!O$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A500,0)-OFFSET('RFM input'!P$74,$A500,0)-OFFSET('RFM input'!P$108,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A500,0)-OFFSET('RFM input'!Q$74,$A500,0)-OFFSET('RFM input'!Q$108,$A500,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A500,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A500,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D528=\"n/a\",0,IF(AND(D502=0,C504=0),0,\nIF(AND(D502<>0,C504=0),(D502/D$10),\nIF(AND(D503<>0,C504<>0),(C504-(C504/C528))+(D502/D$10),\nIF(C528<1,0,(C504-(C504/C528)))))))","v":0},{"$f":"IF(E528=\"n/a\",0,IF(AND(E502=0,D504=0),0,\nIF(AND(E502<>0,D504=0),(E502/E$10),\nIF(AND(E503<>0,D504<>0),(D504-(D504/D528))+(E502/E$10),\nIF(D528<1,0,(D504-(D504/D528)))))))","v":0},{"$f":"IF(F528=\"n/a\",0,IF(AND(F502=0,E504=0),0,\nIF(AND(F502<>0,E504=0),(F502/F$10),\nIF(AND(F503<>0,E504<>0),(E504-(E504/E528))+(F502/F$10),\nIF(E528<1,0,(E504-(E504/E528)))))))","v":0},{"$f":"IF(G528=\"n/a\",0,IF(AND(G502=0,F504=0),0,\nIF(AND(G502<>0,F504=0),(G502/G$10),\nIF(AND(G503<>0,F504<>0),(F504-(F504/F528))+(G502/G$10),\nIF(F528<1,0,(F504-(F504/F528)))))))","v":0},{"$f":"IF(H528=\"n/a\",0,IF(AND(H502=0,G504=0),0,\nIF(AND(H502<>0,G504=0),(H502/H$10),\nIF(AND(H503<>0,G504<>0),(G504-(G504/G528))+(H502/H$10),\nIF(G528<1,0,(G504-(G504/G528)))))))","v":0},{"$f":"IF(I528=\"n/a\",0,IF(AND(I502=0,H504=0),0,\nIF(AND(I502<>0,H504=0),(I502/I$10),\nIF(AND(I503<>0,H504<>0),(H504-(H504/H528))+(I502/I$10),\nIF(H528<1,0,(H504-(H504/H528)))))))","v":0},{"$f":"IF(J528=\"n/a\",0,IF(AND(J502=0,I504=0),0,\nIF(AND(J502<>0,I504=0),(J502/J$10),\nIF(AND(J503<>0,I504<>0),(I504-(I504/I528))+(J502/J$10),\nIF(I528<1,0,(I504-(I504/I528)))))))","v":0},{"$f":"IF(K528=\"n/a\",0,IF(AND(K502=0,J504=0),0,\nIF(AND(K502<>0,J504=0),(K502/K$10),\nIF(AND(K503<>0,J504<>0),(J504-(J504/J528))+(K502/K$10),\nIF(J528<1,0,(J504-(J504/J528)))))))","v":0},{"$f":"IF(L528=\"n/a\",0,IF(AND(L502=0,K504=0),0,\nIF(AND(L502<>0,K504=0),(L502/L$10),\nIF(AND(L503<>0,K504<>0),(K504-(K504/K528))+(L502/L$10),\nIF(K528<1,0,(K504-(K504/K528)))))))","v":0},{"$f":"IF(M528=\"n/a\",0,IF(AND(M502=0,L504=0),0,\nIF(AND(M502<>0,L504=0),(M502/M$10),\nIF(AND(M503<>0,L504<>0),(L504-(L504/L528))+(M502/M$10),\nIF(L528<1,0,(L504-(L504/L528)))))))","v":0},{"$f":"IF(N528=\"n/a\",0,IF(AND(N502=0,M504=0),0,\nIF(AND(N502<>0,M504=0),(N502/N$10),\nIF(AND(N503<>0,M504<>0),(M504-(M504/M528))+(N502/N$10),\nIF(M528<1,0,(M504-(M504/M528)))))))","v":0},{"$f":"IF(O528=\"n/a\",0,IF(AND(O502=0,N504=0),0,\nIF(AND(O502<>0,N504=0),(O502/O$10),\nIF(AND(O503<>0,N504<>0),(N504-(N504/N528))+(O502/O$10),\nIF(N528<1,0,(N504-(N504/N528)))))))","v":0},{"$f":"IF(P528=\"n/a\",0,IF(AND(P502=0,O504=0),0,\nIF(AND(P502<>0,O504=0),(P502/P$10),\nIF(AND(P503<>0,O504<>0),(O504-(O504/O528))+(P502/P$10),\nIF(O528<1,0,(O504-(O504/O528)))))))","v":0},{"$f":"IF(Q528=\"n/a\",0,IF(AND(Q502=0,P504=0),0,\nIF(AND(Q502<>0,P504=0),(Q502/Q$10),\nIF(AND(Q503<>0,P504<>0),(P504-(P504/P528))+(Q502/Q$10),\nIF(P528<1,0,(P504-(P504/P528)))))))","v":0},{"$f":"IF(R528=\"n/a\",0,IF(AND(R502=0,Q504=0),0,\nIF(AND(R502<>0,Q504=0),(R502/R$10),\nIF(AND(R503<>0,Q504<>0),(Q504-(Q504/Q528))+(R502/R$10),\nIF(Q528<1,0,(Q504-(Q504/Q528)))))))","v":0},{"$f":"IF(S528=\"n/a\",0,IF(AND(S502=0,R504=0),0,\nIF(AND(S502<>0,R504=0),(S502/S$10),\nIF(AND(S503<>0,R504<>0),(R504-(R504/R528))+(S502/S$10),\nIF(R528<1,0,(R504-(R504/R528)))))))","v":0},{"$f":"IF(T528=\"n/a\",0,IF(AND(T502=0,S504=0),0,\nIF(AND(T502<>0,S504=0),(T502/T$10),\nIF(AND(T503<>0,S504<>0),(S504-(S504/S528))+(T502/T$10),\nIF(S528<1,0,(S504-(S504/S528)))))))","v":0},{"$f":"IF(U528=\"n/a\",0,IF(AND(U502=0,T504=0),0,\nIF(AND(U502<>0,T504=0),(U502/U$10),\nIF(AND(U503<>0,T504<>0),(T504-(T504/T528))+(U502/U$10),\nIF(T528<1,0,(T504-(T504/T528)))))))","v":0},{"$f":"IF(V528=\"n/a\",0,IF(AND(V502=0,U504=0),0,\nIF(AND(V502<>0,U504=0),(V502/V$10),\nIF(AND(V503<>0,U504<>0),(U504-(U504/U528))+(V502/V$10),\nIF(U528<1,0,(U504-(U504/U528)))))))","v":0},{"$f":"IF(W528=\"n/a\",0,IF(AND(W502=0,V504=0),0,\nIF(AND(W502<>0,V504=0),(W502/W$10),\nIF(AND(W503<>0,V504<>0),(V504-(V504/V528))+(W502/W$10),\nIF(V528<1,0,(V504-(V504/V528)))))))","v":0}]
[{"$f":"A504+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C500/C$10","v":0},{"$f":"IF(C529=\"n/a\",C505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(D529=\"n/a\",D505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(E529=\"n/a\",E505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(F529=\"n/a\",F505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(G529=\"n/a\",G505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(I529=\"n/a\",I505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(J529=\"n/a\",J505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(K529=\"n/a\",K505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(L529=\"n/a\",L505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(M529=\"n/a\",M505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(N529=\"n/a\",N505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(O529=\"n/a\",O505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(P529=\"n/a\",P505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(Q529=\"n/a\",Q505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(R529=\"n/a\",R505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(S529=\"n/a\",S505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(T529=\"n/a\",T505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(U529=\"n/a\",U505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(V529=\"n/a\",V505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0}]
[{"$f":"A505+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A506)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D506,-($A506+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D530=\"n/a\",D506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E507,-($A507+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E531=\"n/a\",E507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F508,-($A508+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F532=\"n/a\",F508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G509,-($A509+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G533=\"n/a\",G509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H510,-($A510+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H534=\"n/a\",H510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I511,-($A511+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I535=\"n/a\",I511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J512,-($A512+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J536=\"n/a\",J512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K513,-($A513+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K537=\"n/a\",K513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L514,-($A514+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L538=\"n/a\",L514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M515,-($A515+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M539=\"n/a\",M515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N516,-($A516+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N540=\"n/a\",N516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O517,-($A517+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O541=\"n/a\",O517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P518,-($A518+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P542=\"n/a\",P518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q519,-($A519+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q543=\"n/a\",Q519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R520,-($A520+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R544=\"n/a\",R520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S521,-($A521+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S545=\"n/a\",S521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T522,-($A522+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T546=\"n/a\",T522,IFERROR(IF((OFFSET($C522,0,$A522))<0,\nMIN(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522)))),\nMAX(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U523,-($A523+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U547=\"n/a\",U523,IFERROR(IF((OFFSET($C523,0,$A523))<0,\nMIN(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523)))),\nMAX(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V524,-($A524+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V548=\"n/a\",V524,IFERROR(IF((OFFSET($C524,0,$A524))<0,\nMIN(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524)))),\nMAX(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W525,-($A525+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C528=\"n/a\",\"n/a\",IF(AND(C528<1,D502=0),0,\nIF(D502=0,C528-1,\nIF(C528<1,D503,\n(((C528-1)*(C504-(C504/(C528))))+((D502/D$10)*D503))/(D504)))))","v":0},0,0,0,0,{"$f":"IF(H528=\"n/a\",\"n/a\",IF(AND(H528<1,I502=0),0,\nIF(I502=0,H528-1,\nIF(H528<1,I503,\n(((H528-1)*(H504-(H504/(H528))))+((I502/I$10)*I503))/(I504)))))","v":0},{"$f":"IF(I528=\"n/a\",\"n/a\",IF(AND(I528<1,J502=0),0,\nIF(J502=0,I528-1,\nIF(I528<1,J503,\n(((I528-1)*(I504-(I504/(I528))))+((J502/J$10)*J503))/(J504)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C529,(-$A505-ROWS(C501:C528)),0)","v":0},{"$f":"IF(C529=\"n/a\",\"n/a\",MAX(0,C529-1))","v":0},{"$f":"IF(D529=\"n/a\",\"n/a\",MAX(0,D529-1))","v":0},{"$f":"IF(E529=\"n/a\",\"n/a\",MAX(0,E529-1))","v":0},{"$f":"IF(F529=\"n/a\",\"n/a\",MAX(0,F529-1))","v":0},{"$f":"IF(G529=\"n/a\",\"n/a\",MAX(0,G529-1))","v":0},{"$f":"IF(H529=\"n/a\",\"n/a\",MAX(0,H529-1))","v":0},{"$f":"IF(I529=\"n/a\",\"n/a\",MAX(0,I529-1))","v":0},{"$f":"IF(J529=\"n/a\",\"n/a\",MAX(0,J529-1))","v":0},{"$f":"IF(K529=\"n/a\",\"n/a\",MAX(0,K529-1))","v":0},{"$f":"IF(L529=\"n/a\",\"n/a\",MAX(0,L529-1))","v":0},{"$f":"IF(M529=\"n/a\",\"n/a\",MAX(0,M529-1))","v":0},{"$f":"IF(N529=\"n/a\",\"n/a\",MAX(0,N529-1))","v":0},{"$f":"IF(O529=\"n/a\",\"n/a\",MAX(0,O529-1))","v":0},{"$f":"IF(P529=\"n/a\",\"n/a\",MAX(0,P529-1))","v":0},{"$f":"IF(Q529=\"n/a\",\"n/a\",MAX(0,Q529-1))","v":0},{"$f":"IF(R529=\"n/a\",\"n/a\",MAX(0,R529-1))","v":0},{"$f":"IF(S529=\"n/a\",\"n/a\",MAX(0,S529-1))","v":0},{"$f":"IF(T529=\"n/a\",\"n/a\",MAX(0,T529-1))","v":0},{"$f":"IF(U529=\"n/a\",\"n/a\",MAX(0,U529-1))","v":0},{"$f":"IF(V529=\"n/a\",\"n/a\",MAX(0,V529-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A506)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D530,(-$A506-ROWS(D502:D529)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E531,(-$A507-ROWS(E503:E530)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F532,(-$A508-ROWS(F504:F531)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G533,(-$A509-ROWS(G505:G532)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H534,(-$A510-ROWS(H506:H533)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I535,(-$A511-ROWS(I507:I534)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J536,(-$A512-ROWS(J508:J535)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K537,(-$A513-ROWS(K509:K536)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L538,(-$A514-ROWS(L510:L537)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M539,(-$A515-ROWS(M511:M538)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N540,(-$A516-ROWS(N512:N539)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O541,(-$A517-ROWS(O513:O540)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P542,(-$A518-ROWS(P514:P541)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q543,(-$A519-ROWS(Q515:Q542)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R544,(-$A520-ROWS(R516:R543)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S545,(-$A521-ROWS(S517:S544)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T546,(-$A522-ROWS(T518:T545)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U547,(-$A523-ROWS(U519:U546)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V548,(-$A524-ROWS(V520:V547)),0)","v":0},{"$f":"IF(V548=\"n/a\",\"n/a\",MAX(0,V548-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W549,(-$A525-ROWS(W521:W548)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C501<>\"n/a\",C501<>\"n/a\"),IF(SUM(C504:C526)=0,0,IF((SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526))<0,1,(SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",D501<>\"n/a\"),IF(SUM(D504:D526)=0,0,IF((SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526))<0,1,(SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",E501<>\"n/a\"),IF(SUM(E504:E526)=0,0,IF((SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526))<0,1,(SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",F501<>\"n/a\"),IF(SUM(F504:F526)=0,0,IF((SUMPRODUCT(F504:F526,F528:F550)/SUM(F504:F526))<0,1,(SUMPRODUCT(F504:F526,F528:F550)/SUM(F504:F526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",G501<>\"n/a\"),IF(SUM(G504:G526)=0,0,IF((SUMPRODUCT(G504:G526,G528:G550)/SUM(G504:G526))<0,1,(SUMPRODUCT(G504:G526,G528:G550)/SUM(G504:G526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",H501<>\"n/a\"),IF(SUM(H504:H526)=0,0,IF((SUMPRODUCT(H504:H526,H528:H550)/SUM(H504:H526))<0,1,(SUMPRODUCT(H504:H526,H528:H550)/SUM(H504:H526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",I501<>\"n/a\"),IF(SUM(I504:I526)=0,0,IF((SUMPRODUCT(I504:I526,I528:I550)/SUM(I504:I526))<0,1,(SUMPRODUCT(I504:I526,I528:I550)/SUM(I504:I526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",J501<>\"n/a\"),IF(SUM(J504:J526)=0,0,IF((SUMPRODUCT(J504:J526,J528:J550)/SUM(J504:J526))<0,1,(SUMPRODUCT(J504:J526,J528:J550)/SUM(J504:J526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",K501<>\"n/a\"),IF(SUM(K504:K526)=0,0,IF((SUMPRODUCT(K504:K526,K528:K550)/SUM(K504:K526))<0,1,(SUMPRODUCT(K504:K526,K528:K550)/SUM(K504:K526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",L501<>\"n/a\"),IF(SUM(L504:L526)=0,0,IF((SUMPRODUCT(L504:L526,L528:L550)/SUM(L504:L526))<0,1,(SUMPRODUCT(L504:L526,L528:L550)/SUM(L504:L526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",M501<>\"n/a\"),IF(SUM(M504:M526)=0,0,IF((SUMPRODUCT(M504:M526,M528:M550)/SUM(M504:M526))<0,1,(SUMPRODUCT(M504:M526,M528:M550)/SUM(M504:M526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",N501<>\"n/a\"),IF(SUM(N504:N526)=0,0,IF((SUMPRODUCT(N504:N526,N528:N550)/SUM(N504:N526))<0,1,(SUMPRODUCT(N504:N526,N528:N550)/SUM(N504:N526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",O501<>\"n/a\"),IF(SUM(O504:O526)=0,0,IF((SUMPRODUCT(O504:O526,O528:O550)/SUM(O504:O526))<0,1,(SUMPRODUCT(O504:O526,O528:O550)/SUM(O504:O526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",P501<>\"n/a\"),IF(SUM(P504:P526)=0,0,IF((SUMPRODUCT(P504:P526,P528:P550)/SUM(P504:P526))<0,1,(SUMPRODUCT(P504:P526,P528:P550)/SUM(P504:P526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",Q501<>\"n/a\"),IF(SUM(Q504:Q526)=0,0,IF((SUMPRODUCT(Q504:Q526,Q528:Q550)/SUM(Q504:Q526))<0,1,(SUMPRODUCT(Q504:Q526,Q528:Q550)/SUM(Q504:Q526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",R501<>\"n/a\"),IF(SUM(R504:R526)=0,0,IF((SUMPRODUCT(R504:R526,R528:R550)/SUM(R504:R526))<0,1,(SUMPRODUCT(R504:R526,R528:R550)/SUM(R504:R526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",S501<>\"n/a\"),IF(SUM(S504:S526)=0,0,IF((SUMPRODUCT(S504:S526,S528:S550)/SUM(S504:S526))<0,1,(SUMPRODUCT(S504:S526,S528:S550)/SUM(S504:S526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",T501<>\"n/a\"),IF(SUM(T504:T526)=0,0,IF((SUMPRODUCT(T504:T526,T528:T550)/SUM(T504:T526))<0,1,(SUMPRODUCT(T504:T526,T528:T550)/SUM(T504:T526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",U501<>\"n/a\"),IF(SUM(U504:U526)=0,0,IF((SUMPRODUCT(U504:U526,U528:U550)/SUM(U504:U526))<0,1,(SUMPRODUCT(U504:U526,U528:U550)/SUM(U504:U526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",V501<>\"n/a\"),IF(SUM(V504:V526)=0,0,IF((SUMPRODUCT(V504:V526,V528:V550)/SUM(V504:V526))<0,1,(SUMPRODUCT(V504:V526,V528:V550)/SUM(V504:V526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",W501<>\"n/a\"),IF(SUM(W504:W526)=0,0,IF((SUMPRODUCT(W504:W526,W528:W550)/SUM(W504:W526))<0,1,(SUMPRODUCT(W504:W526,W528:W550)/SUM(W504:W526)))),\"n/a\"))","v":0}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A553,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A553,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A554,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A554,0)-OFFSET('RFM input'!H$74,$A554,0)-OFFSET('RFM input'!H$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A554,0)-OFFSET('RFM input'!I$74,$A554,0)-OFFSET('RFM input'!I$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A554,0)-OFFSET('RFM input'!J$74,$A554,0)-OFFSET('RFM input'!J$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A554,0)-OFFSET('RFM input'!K$74,$A554,0)-OFFSET('RFM input'!K$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A554,0)-OFFSET('RFM input'!L$74,$A554,0)-OFFSET('RFM input'!L$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A554,0)-OFFSET('RFM input'!M$74,$A554,0)-OFFSET('RFM input'!M$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A554,0)-OFFSET('RFM input'!N$74,$A554,0)-OFFSET('RFM input'!N$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A554,0)-OFFSET('RFM input'!O$74,$A554,0)-OFFSET('RFM input'!O$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A554,0)-OFFSET('RFM input'!P$74,$A554,0)-OFFSET('RFM input'!P$108,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A554,0)-OFFSET('RFM input'!Q$74,$A554,0)-OFFSET('RFM input'!Q$108,$A554,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A554,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A554,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D582=\"n/a\",0,IF(AND(D556=0,C558=0),0,\nIF(AND(D556<>0,C558=0),(D556/D$10),\nIF(AND(D557<>0,C558<>0),(C558-(C558/C582))+(D556/D$10),\nIF(C582<1,0,(C558-(C558/C582)))))))","v":0},{"$f":"IF(E582=\"n/a\",0,IF(AND(E556=0,D558=0),0,\nIF(AND(E556<>0,D558=0),(E556/E$10),\nIF(AND(E557<>0,D558<>0),(D558-(D558/D582))+(E556/E$10),\nIF(D582<1,0,(D558-(D558/D582)))))))","v":0},{"$f":"IF(F582=\"n/a\",0,IF(AND(F556=0,E558=0),0,\nIF(AND(F556<>0,E558=0),(F556/F$10),\nIF(AND(F557<>0,E558<>0),(E558-(E558/E582))+(F556/F$10),\nIF(E582<1,0,(E558-(E558/E582)))))))","v":0},{"$f":"IF(G582=\"n/a\",0,IF(AND(G556=0,F558=0),0,\nIF(AND(G556<>0,F558=0),(G556/G$10),\nIF(AND(G557<>0,F558<>0),(F558-(F558/F582))+(G556/G$10),\nIF(F582<1,0,(F558-(F558/F582)))))))","v":0},{"$f":"IF(H582=\"n/a\",0,IF(AND(H556=0,G558=0),0,\nIF(AND(H556<>0,G558=0),(H556/H$10),\nIF(AND(H557<>0,G558<>0),(G558-(G558/G582))+(H556/H$10),\nIF(G582<1,0,(G558-(G558/G582)))))))","v":0},{"$f":"IF(I582=\"n/a\",0,IF(AND(I556=0,H558=0),0,\nIF(AND(I556<>0,H558=0),(I556/I$10),\nIF(AND(I557<>0,H558<>0),(H558-(H558/H582))+(I556/I$10),\nIF(H582<1,0,(H558-(H558/H582)))))))","v":0},{"$f":"IF(J582=\"n/a\",0,IF(AND(J556=0,I558=0),0,\nIF(AND(J556<>0,I558=0),(J556/J$10),\nIF(AND(J557<>0,I558<>0),(I558-(I558/I582))+(J556/J$10),\nIF(I582<1,0,(I558-(I558/I582)))))))","v":0},{"$f":"IF(K582=\"n/a\",0,IF(AND(K556=0,J558=0),0,\nIF(AND(K556<>0,J558=0),(K556/K$10),\nIF(AND(K557<>0,J558<>0),(J558-(J558/J582))+(K556/K$10),\nIF(J582<1,0,(J558-(J558/J582)))))))","v":0},{"$f":"IF(L582=\"n/a\",0,IF(AND(L556=0,K558=0),0,\nIF(AND(L556<>0,K558=0),(L556/L$10),\nIF(AND(L557<>0,K558<>0),(K558-(K558/K582))+(L556/L$10),\nIF(K582<1,0,(K558-(K558/K582)))))))","v":0},{"$f":"IF(M582=\"n/a\",0,IF(AND(M556=0,L558=0),0,\nIF(AND(M556<>0,L558=0),(M556/M$10),\nIF(AND(M557<>0,L558<>0),(L558-(L558/L582))+(M556/M$10),\nIF(L582<1,0,(L558-(L558/L582)))))))","v":0},{"$f":"IF(N582=\"n/a\",0,IF(AND(N556=0,M558=0),0,\nIF(AND(N556<>0,M558=0),(N556/N$10),\nIF(AND(N557<>0,M558<>0),(M558-(M558/M582))+(N556/N$10),\nIF(M582<1,0,(M558-(M558/M582)))))))","v":0},{"$f":"IF(O582=\"n/a\",0,IF(AND(O556=0,N558=0),0,\nIF(AND(O556<>0,N558=0),(O556/O$10),\nIF(AND(O557<>0,N558<>0),(N558-(N558/N582))+(O556/O$10),\nIF(N582<1,0,(N558-(N558/N582)))))))","v":0},{"$f":"IF(P582=\"n/a\",0,IF(AND(P556=0,O558=0),0,\nIF(AND(P556<>0,O558=0),(P556/P$10),\nIF(AND(P557<>0,O558<>0),(O558-(O558/O582))+(P556/P$10),\nIF(O582<1,0,(O558-(O558/O582)))))))","v":0},{"$f":"IF(Q582=\"n/a\",0,IF(AND(Q556=0,P558=0),0,\nIF(AND(Q556<>0,P558=0),(Q556/Q$10),\nIF(AND(Q557<>0,P558<>0),(P558-(P558/P582))+(Q556/Q$10),\nIF(P582<1,0,(P558-(P558/P582)))))))","v":0},{"$f":"IF(R582=\"n/a\",0,IF(AND(R556=0,Q558=0),0,\nIF(AND(R556<>0,Q558=0),(R556/R$10),\nIF(AND(R557<>0,Q558<>0),(Q558-(Q558/Q582))+(R556/R$10),\nIF(Q582<1,0,(Q558-(Q558/Q582)))))))","v":0},{"$f":"IF(S582=\"n/a\",0,IF(AND(S556=0,R558=0),0,\nIF(AND(S556<>0,R558=0),(S556/S$10),\nIF(AND(S557<>0,R558<>0),(R558-(R558/R582))+(S556/S$10),\nIF(R582<1,0,(R558-(R558/R582)))))))","v":0},{"$f":"IF(T582=\"n/a\",0,IF(AND(T556=0,S558=0),0,\nIF(AND(T556<>0,S558=0),(T556/T$10),\nIF(AND(T557<>0,S558<>0),(S558-(S558/S582))+(T556/T$10),\nIF(S582<1,0,(S558-(S558/S582)))))))","v":0},{"$f":"IF(U582=\"n/a\",0,IF(AND(U556=0,T558=0),0,\nIF(AND(U556<>0,T558=0),(U556/U$10),\nIF(AND(U557<>0,T558<>0),(T558-(T558/T582))+(U556/U$10),\nIF(T582<1,0,(T558-(T558/T582)))))))","v":0},{"$f":"IF(V582=\"n/a\",0,IF(AND(V556=0,U558=0),0,\nIF(AND(V556<>0,U558=0),(V556/V$10),\nIF(AND(V557<>0,U558<>0),(U558-(U558/U582))+(V556/V$10),\nIF(U582<1,0,(U558-(U558/U582)))))))","v":0},{"$f":"IF(W582=\"n/a\",0,IF(AND(W556=0,V558=0),0,\nIF(AND(W556<>0,V558=0),(W556/W$10),\nIF(AND(W557<>0,V558<>0),(V558-(V558/V582))+(W556/W$10),\nIF(V582<1,0,(V558-(V558/V582)))))))","v":0}]
[{"$f":"A558+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C554/C$10","v":0},{"$f":"IF(C583=\"n/a\",C559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(D583=\"n/a\",D559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(E583=\"n/a\",E559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(F583=\"n/a\",F559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(G583=\"n/a\",G559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(I583=\"n/a\",I559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(J583=\"n/a\",J559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(K583=\"n/a\",K559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(L583=\"n/a\",L559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(M583=\"n/a\",M559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(N583=\"n/a\",N559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(O583=\"n/a\",O559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(P583=\"n/a\",P559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(Q583=\"n/a\",Q559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(R583=\"n/a\",R559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(S583=\"n/a\",S559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(T583=\"n/a\",T559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(U583=\"n/a\",U559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(V583=\"n/a\",V559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0}]
[{"$f":"A559+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A560)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D560,-($A560+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D584=\"n/a\",D560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E561,-($A561+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E585=\"n/a\",E561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F562,-($A562+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F586=\"n/a\",F562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G563,-($A563+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G587=\"n/a\",G563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H564,-($A564+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H588=\"n/a\",H564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I565,-($A565+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I589=\"n/a\",I565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J566,-($A566+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J590=\"n/a\",J566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K567,-($A567+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K591=\"n/a\",K567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L568,-($A568+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L592=\"n/a\",L568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M569,-($A569+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M593=\"n/a\",M569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N570,-($A570+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N594=\"n/a\",N570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O571,-($A571+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O595=\"n/a\",O571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P572,-($A572+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P596=\"n/a\",P572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q573,-($A573+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q597=\"n/a\",Q573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R574,-($A574+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R598=\"n/a\",R574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S575,-($A575+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S599=\"n/a\",S575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T576,-($A576+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T600=\"n/a\",T576,IFERROR(IF((OFFSET($C576,0,$A576))<0,\nMIN(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576)))),\nMAX(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U577,-($A577+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U601=\"n/a\",U577,IFERROR(IF((OFFSET($C577,0,$A577))<0,\nMIN(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577)))),\nMAX(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V578,-($A578+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V602=\"n/a\",V578,IFERROR(IF((OFFSET($C578,0,$A578))<0,\nMIN(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578)))),\nMAX(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W579,-($A579+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C582=\"n/a\",\"n/a\",IF(AND(C582<1,D556=0),0,\nIF(D556=0,C582-1,\nIF(C582<1,D557,\n(((C582-1)*(C558-(C558/(C582))))+((D556/D$10)*D557))/(D558)))))","v":0},0,0,0,0,{"$f":"IF(H582=\"n/a\",\"n/a\",IF(AND(H582<1,I556=0),0,\nIF(I556=0,H582-1,\nIF(H582<1,I557,\n(((H582-1)*(H558-(H558/(H582))))+((I556/I$10)*I557))/(I558)))))","v":0},{"$f":"IF(I582=\"n/a\",\"n/a\",IF(AND(I582<1,J556=0),0,\nIF(J556=0,I582-1,\nIF(I582<1,J557,\n(((I582-1)*(I558-(I558/(I582))))+((J556/J$10)*J557))/(J558)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C583,(-$A559-ROWS(C555:C582)),0)","v":0},{"$f":"IF(C583=\"n/a\",\"n/a\",MAX(0,C583-1))","v":0},{"$f":"IF(D583=\"n/a\",\"n/a\",MAX(0,D583-1))","v":0},{"$f":"IF(E583=\"n/a\",\"n/a\",MAX(0,E583-1))","v":0},{"$f":"IF(F583=\"n/a\",\"n/a\",MAX(0,F583-1))","v":0},{"$f":"IF(G583=\"n/a\",\"n/a\",MAX(0,G583-1))","v":0},{"$f":"IF(H583=\"n/a\",\"n/a\",MAX(0,H583-1))","v":0},{"$f":"IF(I583=\"n/a\",\"n/a\",MAX(0,I583-1))","v":0},{"$f":"IF(J583=\"n/a\",\"n/a\",MAX(0,J583-1))","v":0},{"$f":"IF(K583=\"n/a\",\"n/a\",MAX(0,K583-1))","v":0},{"$f":"IF(L583=\"n/a\",\"n/a\",MAX(0,L583-1))","v":0},{"$f":"IF(M583=\"n/a\",\"n/a\",MAX(0,M583-1))","v":0},{"$f":"IF(N583=\"n/a\",\"n/a\",MAX(0,N583-1))","v":0},{"$f":"IF(O583=\"n/a\",\"n/a\",MAX(0,O583-1))","v":0},{"$f":"IF(P583=\"n/a\",\"n/a\",MAX(0,P583-1))","v":0},{"$f":"IF(Q583=\"n/a\",\"n/a\",MAX(0,Q583-1))","v":0},{"$f":"IF(R583=\"n/a\",\"n/a\",MAX(0,R583-1))","v":0},{"$f":"IF(S583=\"n/a\",\"n/a\",MAX(0,S583-1))","v":0},{"$f":"IF(T583=\"n/a\",\"n/a\",MAX(0,T583-1))","v":0},{"$f":"IF(U583=\"n/a\",\"n/a\",MAX(0,U583-1))","v":0},{"$f":"IF(V583=\"n/a\",\"n/a\",MAX(0,V583-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A560)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D584,(-$A560-ROWS(D556:D583)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E585,(-$A561-ROWS(E557:E584)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F586,(-$A562-ROWS(F558:F585)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G587,(-$A563-ROWS(G559:G586)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H588,(-$A564-ROWS(H560:H587)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I589,(-$A565-ROWS(I561:I588)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J590,(-$A566-ROWS(J562:J589)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K591,(-$A567-ROWS(K563:K590)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L592,(-$A568-ROWS(L564:L591)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M593,(-$A569-ROWS(M565:M592)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N594,(-$A570-ROWS(N566:N593)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O595,(-$A571-ROWS(O567:O594)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P596,(-$A572-ROWS(P568:P595)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q597,(-$A573-ROWS(Q569:Q596)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R598,(-$A574-ROWS(R570:R597)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S599,(-$A575-ROWS(S571:S598)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T600,(-$A576-ROWS(T572:T599)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U601,(-$A577-ROWS(U573:U600)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V602,(-$A578-ROWS(V574:V601)),0)","v":0},{"$f":"IF(V602=\"n/a\",\"n/a\",MAX(0,V602-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W603,(-$A579-ROWS(W575:W602)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C555<>\"n/a\",C555<>\"n/a\"),IF(SUM(C558:C580)=0,0,IF((SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580))<0,1,(SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",D555<>\"n/a\"),IF(SUM(D558:D580)=0,0,IF((SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580))<0,1,(SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",E555<>\"n/a\"),IF(SUM(E558:E580)=0,0,IF((SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580))<0,1,(SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",F555<>\"n/a\"),IF(SUM(F558:F580)=0,0,IF((SUMPRODUCT(F558:F580,F582:F604)/SUM(F558:F580))<0,1,(SUMPRODUCT(F558:F580,F582:F604)/SUM(F558:F580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",G555<>\"n/a\"),IF(SUM(G558:G580)=0,0,IF((SUMPRODUCT(G558:G580,G582:G604)/SUM(G558:G580))<0,1,(SUMPRODUCT(G558:G580,G582:G604)/SUM(G558:G580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",H555<>\"n/a\"),IF(SUM(H558:H580)=0,0,IF((SUMPRODUCT(H558:H580,H582:H604)/SUM(H558:H580))<0,1,(SUMPRODUCT(H558:H580,H582:H604)/SUM(H558:H580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",I555<>\"n/a\"),IF(SUM(I558:I580)=0,0,IF((SUMPRODUCT(I558:I580,I582:I604)/SUM(I558:I580))<0,1,(SUMPRODUCT(I558:I580,I582:I604)/SUM(I558:I580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",J555<>\"n/a\"),IF(SUM(J558:J580)=0,0,IF((SUMPRODUCT(J558:J580,J582:J604)/SUM(J558:J580))<0,1,(SUMPRODUCT(J558:J580,J582:J604)/SUM(J558:J580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",K555<>\"n/a\"),IF(SUM(K558:K580)=0,0,IF((SUMPRODUCT(K558:K580,K582:K604)/SUM(K558:K580))<0,1,(SUMPRODUCT(K558:K580,K582:K604)/SUM(K558:K580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",L555<>\"n/a\"),IF(SUM(L558:L580)=0,0,IF((SUMPRODUCT(L558:L580,L582:L604)/SUM(L558:L580))<0,1,(SUMPRODUCT(L558:L580,L582:L604)/SUM(L558:L580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",M555<>\"n/a\"),IF(SUM(M558:M580)=0,0,IF((SUMPRODUCT(M558:M580,M582:M604)/SUM(M558:M580))<0,1,(SUMPRODUCT(M558:M580,M582:M604)/SUM(M558:M580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",N555<>\"n/a\"),IF(SUM(N558:N580)=0,0,IF((SUMPRODUCT(N558:N580,N582:N604)/SUM(N558:N580))<0,1,(SUMPRODUCT(N558:N580,N582:N604)/SUM(N558:N580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",O555<>\"n/a\"),IF(SUM(O558:O580)=0,0,IF((SUMPRODUCT(O558:O580,O582:O604)/SUM(O558:O580))<0,1,(SUMPRODUCT(O558:O580,O582:O604)/SUM(O558:O580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",P555<>\"n/a\"),IF(SUM(P558:P580)=0,0,IF((SUMPRODUCT(P558:P580,P582:P604)/SUM(P558:P580))<0,1,(SUMPRODUCT(P558:P580,P582:P604)/SUM(P558:P580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",Q555<>\"n/a\"),IF(SUM(Q558:Q580)=0,0,IF((SUMPRODUCT(Q558:Q580,Q582:Q604)/SUM(Q558:Q580))<0,1,(SUMPRODUCT(Q558:Q580,Q582:Q604)/SUM(Q558:Q580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",R555<>\"n/a\"),IF(SUM(R558:R580)=0,0,IF((SUMPRODUCT(R558:R580,R582:R604)/SUM(R558:R580))<0,1,(SUMPRODUCT(R558:R580,R582:R604)/SUM(R558:R580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",S555<>\"n/a\"),IF(SUM(S558:S580)=0,0,IF((SUMPRODUCT(S558:S580,S582:S604)/SUM(S558:S580))<0,1,(SUMPRODUCT(S558:S580,S582:S604)/SUM(S558:S580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",T555<>\"n/a\"),IF(SUM(T558:T580)=0,0,IF((SUMPRODUCT(T558:T580,T582:T604)/SUM(T558:T580))<0,1,(SUMPRODUCT(T558:T580,T582:T604)/SUM(T558:T580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",U555<>\"n/a\"),IF(SUM(U558:U580)=0,0,IF((SUMPRODUCT(U558:U580,U582:U604)/SUM(U558:U580))<0,1,(SUMPRODUCT(U558:U580,U582:U604)/SUM(U558:U580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",V555<>\"n/a\"),IF(SUM(V558:V580)=0,0,IF((SUMPRODUCT(V558:V580,V582:V604)/SUM(V558:V580))<0,1,(SUMPRODUCT(V558:V580,V582:V604)/SUM(V558:V580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",W555<>\"n/a\"),IF(SUM(W558:W580)=0,0,IF((SUMPRODUCT(W558:W580,W582:W604)/SUM(W558:W580))<0,1,(SUMPRODUCT(W558:W580,W582:W604)/SUM(W558:W580)))),\"n/a\"))","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A607,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A607,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A608,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A608,0)-OFFSET('RFM input'!H$74,$A608,0)-OFFSET('RFM input'!H$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A608,0)-OFFSET('RFM input'!I$74,$A608,0)-OFFSET('RFM input'!I$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A608,0)-OFFSET('RFM input'!J$74,$A608,0)-OFFSET('RFM input'!J$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A608,0)-OFFSET('RFM input'!K$74,$A608,0)-OFFSET('RFM input'!K$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A608,0)-OFFSET('RFM input'!L$74,$A608,0)-OFFSET('RFM input'!L$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A608,0)-OFFSET('RFM input'!M$74,$A608,0)-OFFSET('RFM input'!M$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A608,0)-OFFSET('RFM input'!N$74,$A608,0)-OFFSET('RFM input'!N$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A608,0)-OFFSET('RFM input'!O$74,$A608,0)-OFFSET('RFM input'!O$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A608,0)-OFFSET('RFM input'!P$74,$A608,0)-OFFSET('RFM input'!P$108,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A608,0)-OFFSET('RFM input'!Q$74,$A608,0)-OFFSET('RFM input'!Q$108,$A608,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A608,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A608,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D636=\"n/a\",0,IF(AND(D610=0,C612=0),0,\nIF(AND(D610<>0,C612=0),(D610/D$10),\nIF(AND(D611<>0,C612<>0),(C612-(C612/C636))+(D610/D$10),\nIF(C636<1,0,(C612-(C612/C636)))))))","v":0},{"$f":"IF(E636=\"n/a\",0,IF(AND(E610=0,D612=0),0,\nIF(AND(E610<>0,D612=0),(E610/E$10),\nIF(AND(E611<>0,D612<>0),(D612-(D612/D636))+(E610/E$10),\nIF(D636<1,0,(D612-(D612/D636)))))))","v":0},{"$f":"IF(F636=\"n/a\",0,IF(AND(F610=0,E612=0),0,\nIF(AND(F610<>0,E612=0),(F610/F$10),\nIF(AND(F611<>0,E612<>0),(E612-(E612/E636))+(F610/F$10),\nIF(E636<1,0,(E612-(E612/E636)))))))","v":0},{"$f":"IF(G636=\"n/a\",0,IF(AND(G610=0,F612=0),0,\nIF(AND(G610<>0,F612=0),(G610/G$10),\nIF(AND(G611<>0,F612<>0),(F612-(F612/F636))+(G610/G$10),\nIF(F636<1,0,(F612-(F612/F636)))))))","v":0},{"$f":"IF(H636=\"n/a\",0,IF(AND(H610=0,G612=0),0,\nIF(AND(H610<>0,G612=0),(H610/H$10),\nIF(AND(H611<>0,G612<>0),(G612-(G612/G636))+(H610/H$10),\nIF(G636<1,0,(G612-(G612/G636)))))))","v":0},{"$f":"IF(I636=\"n/a\",0,IF(AND(I610=0,H612=0),0,\nIF(AND(I610<>0,H612=0),(I610/I$10),\nIF(AND(I611<>0,H612<>0),(H612-(H612/H636))+(I610/I$10),\nIF(H636<1,0,(H612-(H612/H636)))))))","v":0},{"$f":"IF(J636=\"n/a\",0,IF(AND(J610=0,I612=0),0,\nIF(AND(J610<>0,I612=0),(J610/J$10),\nIF(AND(J611<>0,I612<>0),(I612-(I612/I636))+(J610/J$10),\nIF(I636<1,0,(I612-(I612/I636)))))))","v":0},{"$f":"IF(K636=\"n/a\",0,IF(AND(K610=0,J612=0),0,\nIF(AND(K610<>0,J612=0),(K610/K$10),\nIF(AND(K611<>0,J612<>0),(J612-(J612/J636))+(K610/K$10),\nIF(J636<1,0,(J612-(J612/J636)))))))","v":0},{"$f":"IF(L636=\"n/a\",0,IF(AND(L610=0,K612=0),0,\nIF(AND(L610<>0,K612=0),(L610/L$10),\nIF(AND(L611<>0,K612<>0),(K612-(K612/K636))+(L610/L$10),\nIF(K636<1,0,(K612-(K612/K636)))))))","v":0},{"$f":"IF(M636=\"n/a\",0,IF(AND(M610=0,L612=0),0,\nIF(AND(M610<>0,L612=0),(M610/M$10),\nIF(AND(M611<>0,L612<>0),(L612-(L612/L636))+(M610/M$10),\nIF(L636<1,0,(L612-(L612/L636)))))))","v":0},{"$f":"IF(N636=\"n/a\",0,IF(AND(N610=0,M612=0),0,\nIF(AND(N610<>0,M612=0),(N610/N$10),\nIF(AND(N611<>0,M612<>0),(M612-(M612/M636))+(N610/N$10),\nIF(M636<1,0,(M612-(M612/M636)))))))","v":0},{"$f":"IF(O636=\"n/a\",0,IF(AND(O610=0,N612=0),0,\nIF(AND(O610<>0,N612=0),(O610/O$10),\nIF(AND(O611<>0,N612<>0),(N612-(N612/N636))+(O610/O$10),\nIF(N636<1,0,(N612-(N612/N636)))))))","v":0},{"$f":"IF(P636=\"n/a\",0,IF(AND(P610=0,O612=0),0,\nIF(AND(P610<>0,O612=0),(P610/P$10),\nIF(AND(P611<>0,O612<>0),(O612-(O612/O636))+(P610/P$10),\nIF(O636<1,0,(O612-(O612/O636)))))))","v":0},{"$f":"IF(Q636=\"n/a\",0,IF(AND(Q610=0,P612=0),0,\nIF(AND(Q610<>0,P612=0),(Q610/Q$10),\nIF(AND(Q611<>0,P612<>0),(P612-(P612/P636))+(Q610/Q$10),\nIF(P636<1,0,(P612-(P612/P636)))))))","v":0},{"$f":"IF(R636=\"n/a\",0,IF(AND(R610=0,Q612=0),0,\nIF(AND(R610<>0,Q612=0),(R610/R$10),\nIF(AND(R611<>0,Q612<>0),(Q612-(Q612/Q636))+(R610/R$10),\nIF(Q636<1,0,(Q612-(Q612/Q636)))))))","v":0},{"$f":"IF(S636=\"n/a\",0,IF(AND(S610=0,R612=0),0,\nIF(AND(S610<>0,R612=0),(S610/S$10),\nIF(AND(S611<>0,R612<>0),(R612-(R612/R636))+(S610/S$10),\nIF(R636<1,0,(R612-(R612/R636)))))))","v":0},{"$f":"IF(T636=\"n/a\",0,IF(AND(T610=0,S612=0),0,\nIF(AND(T610<>0,S612=0),(T610/T$10),\nIF(AND(T611<>0,S612<>0),(S612-(S612/S636))+(T610/T$10),\nIF(S636<1,0,(S612-(S612/S636)))))))","v":0},{"$f":"IF(U636=\"n/a\",0,IF(AND(U610=0,T612=0),0,\nIF(AND(U610<>0,T612=0),(U610/U$10),\nIF(AND(U611<>0,T612<>0),(T612-(T612/T636))+(U610/U$10),\nIF(T636<1,0,(T612-(T612/T636)))))))","v":0},{"$f":"IF(V636=\"n/a\",0,IF(AND(V610=0,U612=0),0,\nIF(AND(V610<>0,U612=0),(V610/V$10),\nIF(AND(V611<>0,U612<>0),(U612-(U612/U636))+(V610/V$10),\nIF(U636<1,0,(U612-(U612/U636)))))))","v":0},{"$f":"IF(W636=\"n/a\",0,IF(AND(W610=0,V612=0),0,\nIF(AND(W610<>0,V612=0),(W610/W$10),\nIF(AND(W611<>0,V612<>0),(V612-(V612/V636))+(W610/W$10),\nIF(V636<1,0,(V612-(V612/V636)))))))","v":0}]
[{"$f":"A612+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C608/C$10","v":0},{"$f":"IF(C637=\"n/a\",C613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(D637=\"n/a\",D613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(E637=\"n/a\",E613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(F637=\"n/a\",F613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(G637=\"n/a\",G613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(I637=\"n/a\",I613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(J637=\"n/a\",J613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(K637=\"n/a\",K613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(L637=\"n/a\",L613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(M637=\"n/a\",M613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(N637=\"n/a\",N613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(O637=\"n/a\",O613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(P637=\"n/a\",P613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(Q637=\"n/a\",Q613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(R637=\"n/a\",R613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(S637=\"n/a\",S613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(T637=\"n/a\",T613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(U637=\"n/a\",U613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(V637=\"n/a\",V613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0}]
[{"$f":"A613+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A614)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D614,-($A614+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D638=\"n/a\",D614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E615,-($A615+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E639=\"n/a\",E615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F616,-($A616+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F640=\"n/a\",F616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G617,-($A617+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G641=\"n/a\",G617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H618,-($A618+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H642=\"n/a\",H618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I619,-($A619+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I643=\"n/a\",I619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J620,-($A620+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J644=\"n/a\",J620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K621,-($A621+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K645=\"n/a\",K621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L622,-($A622+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L646=\"n/a\",L622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M623,-($A623+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M647=\"n/a\",M623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N624,-($A624+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N648=\"n/a\",N624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O625,-($A625+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O649=\"n/a\",O625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P626,-($A626+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P650=\"n/a\",P626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q627,-($A627+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q651=\"n/a\",Q627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R628,-($A628+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R652=\"n/a\",R628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S629,-($A629+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S653=\"n/a\",S629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T630,-($A630+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T654=\"n/a\",T630,IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630)))),\nMAX(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U631,-($A631+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U655=\"n/a\",U631,IFERROR(IF((OFFSET($C631,0,$A631))<0,\nMIN(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631)))),\nMAX(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V632,-($A632+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V656=\"n/a\",V632,IFERROR(IF((OFFSET($C632,0,$A632))<0,\nMIN(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632)))),\nMAX(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W633,-($A633+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C636=\"n/a\",\"n/a\",IF(AND(C636<1,D610=0),0,\nIF(D610=0,C636-1,\nIF(C636<1,D611,\n(((C636-1)*(C612-(C612/(C636))))+((D610/D$10)*D611))/(D612)))))","v":0},0,0,0,0,{"$f":"IF(H636=\"n/a\",\"n/a\",IF(AND(H636<1,I610=0),0,\nIF(I610=0,H636-1,\nIF(H636<1,I611,\n(((H636-1)*(H612-(H612/(H636))))+((I610/I$10)*I611))/(I612)))))","v":0},{"$f":"IF(I636=\"n/a\",\"n/a\",IF(AND(I636<1,J610=0),0,\nIF(J610=0,I636-1,\nIF(I636<1,J611,\n(((I636-1)*(I612-(I612/(I636))))+((J610/J$10)*J611))/(J612)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C637,(-$A613-ROWS(C609:C636)),0)","v":0},{"$f":"IF(C637=\"n/a\",\"n/a\",MAX(0,C637-1))","v":0},{"$f":"IF(D637=\"n/a\",\"n/a\",MAX(0,D637-1))","v":0},{"$f":"IF(E637=\"n/a\",\"n/a\",MAX(0,E637-1))","v":0},{"$f":"IF(F637=\"n/a\",\"n/a\",MAX(0,F637-1))","v":0},{"$f":"IF(G637=\"n/a\",\"n/a\",MAX(0,G637-1))","v":0},{"$f":"IF(H637=\"n/a\",\"n/a\",MAX(0,H637-1))","v":0},{"$f":"IF(I637=\"n/a\",\"n/a\",MAX(0,I637-1))","v":0},{"$f":"IF(J637=\"n/a\",\"n/a\",MAX(0,J637-1))","v":0},{"$f":"IF(K637=\"n/a\",\"n/a\",MAX(0,K637-1))","v":0},{"$f":"IF(L637=\"n/a\",\"n/a\",MAX(0,L637-1))","v":0},{"$f":"IF(M637=\"n/a\",\"n/a\",MAX(0,M637-1))","v":0},{"$f":"IF(N637=\"n/a\",\"n/a\",MAX(0,N637-1))","v":0},{"$f":"IF(O637=\"n/a\",\"n/a\",MAX(0,O637-1))","v":0},{"$f":"IF(P637=\"n/a\",\"n/a\",MAX(0,P637-1))","v":0},{"$f":"IF(Q637=\"n/a\",\"n/a\",MAX(0,Q637-1))","v":0},{"$f":"IF(R637=\"n/a\",\"n/a\",MAX(0,R637-1))","v":0},{"$f":"IF(S637=\"n/a\",\"n/a\",MAX(0,S637-1))","v":0},{"$f":"IF(T637=\"n/a\",\"n/a\",MAX(0,T637-1))","v":0},{"$f":"IF(U637=\"n/a\",\"n/a\",MAX(0,U637-1))","v":0},{"$f":"IF(V637=\"n/a\",\"n/a\",MAX(0,V637-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A614)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D638,(-$A614-ROWS(D610:D637)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E639,(-$A615-ROWS(E611:E638)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F640,(-$A616-ROWS(F612:F639)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G641,(-$A617-ROWS(G613:G640)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H642,(-$A618-ROWS(H614:H641)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I643,(-$A619-ROWS(I615:I642)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J644,(-$A620-ROWS(J616:J643)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K645,(-$A621-ROWS(K617:K644)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L646,(-$A622-ROWS(L618:L645)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M647,(-$A623-ROWS(M619:M646)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N648,(-$A624-ROWS(N620:N647)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O649,(-$A625-ROWS(O621:O648)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P650,(-$A626-ROWS(P622:P649)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q651,(-$A627-ROWS(Q623:Q650)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R652,(-$A628-ROWS(R624:R651)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S653,(-$A629-ROWS(S625:S652)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T654,(-$A630-ROWS(T626:T653)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U655,(-$A631-ROWS(U627:U654)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V656,(-$A632-ROWS(V628:V655)),0)","v":0},{"$f":"IF(V656=\"n/a\",\"n/a\",MAX(0,V656-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W657,(-$A633-ROWS(W629:W656)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C609<>\"n/a\",C609<>\"n/a\"),IF(SUM(C612:C634)=0,0,IF((SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634))<0,1,(SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",D609<>\"n/a\"),IF(SUM(D612:D634)=0,0,IF((SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634))<0,1,(SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",E609<>\"n/a\"),IF(SUM(E612:E634)=0,0,IF((SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634))<0,1,(SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",F609<>\"n/a\"),IF(SUM(F612:F634)=0,0,IF((SUMPRODUCT(F612:F634,F636:F658)/SUM(F612:F634))<0,1,(SUMPRODUCT(F612:F634,F636:F658)/SUM(F612:F634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",G609<>\"n/a\"),IF(SUM(G612:G634)=0,0,IF((SUMPRODUCT(G612:G634,G636:G658)/SUM(G612:G634))<0,1,(SUMPRODUCT(G612:G634,G636:G658)/SUM(G612:G634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",H609<>\"n/a\"),IF(SUM(H612:H634)=0,0,IF((SUMPRODUCT(H612:H634,H636:H658)/SUM(H612:H634))<0,1,(SUMPRODUCT(H612:H634,H636:H658)/SUM(H612:H634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",I609<>\"n/a\"),IF(SUM(I612:I634)=0,0,IF((SUMPRODUCT(I612:I634,I636:I658)/SUM(I612:I634))<0,1,(SUMPRODUCT(I612:I634,I636:I658)/SUM(I612:I634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",J609<>\"n/a\"),IF(SUM(J612:J634)=0,0,IF((SUMPRODUCT(J612:J634,J636:J658)/SUM(J612:J634))<0,1,(SUMPRODUCT(J612:J634,J636:J658)/SUM(J612:J634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",K609<>\"n/a\"),IF(SUM(K612:K634)=0,0,IF((SUMPRODUCT(K612:K634,K636:K658)/SUM(K612:K634))<0,1,(SUMPRODUCT(K612:K634,K636:K658)/SUM(K612:K634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",L609<>\"n/a\"),IF(SUM(L612:L634)=0,0,IF((SUMPRODUCT(L612:L634,L636:L658)/SUM(L612:L634))<0,1,(SUMPRODUCT(L612:L634,L636:L658)/SUM(L612:L634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",M609<>\"n/a\"),IF(SUM(M612:M634)=0,0,IF((SUMPRODUCT(M612:M634,M636:M658)/SUM(M612:M634))<0,1,(SUMPRODUCT(M612:M634,M636:M658)/SUM(M612:M634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",N609<>\"n/a\"),IF(SUM(N612:N634)=0,0,IF((SUMPRODUCT(N612:N634,N636:N658)/SUM(N612:N634))<0,1,(SUMPRODUCT(N612:N634,N636:N658)/SUM(N612:N634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",O609<>\"n/a\"),IF(SUM(O612:O634)=0,0,IF((SUMPRODUCT(O612:O634,O636:O658)/SUM(O612:O634))<0,1,(SUMPRODUCT(O612:O634,O636:O658)/SUM(O612:O634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",P609<>\"n/a\"),IF(SUM(P612:P634)=0,0,IF((SUMPRODUCT(P612:P634,P636:P658)/SUM(P612:P634))<0,1,(SUMPRODUCT(P612:P634,P636:P658)/SUM(P612:P634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",Q609<>\"n/a\"),IF(SUM(Q612:Q634)=0,0,IF((SUMPRODUCT(Q612:Q634,Q636:Q658)/SUM(Q612:Q634))<0,1,(SUMPRODUCT(Q612:Q634,Q636:Q658)/SUM(Q612:Q634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",R609<>\"n/a\"),IF(SUM(R612:R634)=0,0,IF((SUMPRODUCT(R612:R634,R636:R658)/SUM(R612:R634))<0,1,(SUMPRODUCT(R612:R634,R636:R658)/SUM(R612:R634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",S609<>\"n/a\"),IF(SUM(S612:S634)=0,0,IF((SUMPRODUCT(S612:S634,S636:S658)/SUM(S612:S634))<0,1,(SUMPRODUCT(S612:S634,S636:S658)/SUM(S612:S634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",T609<>\"n/a\"),IF(SUM(T612:T634)=0,0,IF((SUMPRODUCT(T612:T634,T636:T658)/SUM(T612:T634))<0,1,(SUMPRODUCT(T612:T634,T636:T658)/SUM(T612:T634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",U609<>\"n/a\"),IF(SUM(U612:U634)=0,0,IF((SUMPRODUCT(U612:U634,U636:U658)/SUM(U612:U634))<0,1,(SUMPRODUCT(U612:U634,U636:U658)/SUM(U612:U634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",V609<>\"n/a\"),IF(SUM(V612:V634)=0,0,IF((SUMPRODUCT(V612:V634,V636:V658)/SUM(V612:V634))<0,1,(SUMPRODUCT(V612:V634,V636:V658)/SUM(V612:V634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",W609<>\"n/a\"),IF(SUM(W612:W634)=0,0,IF((SUMPRODUCT(W612:W634,W636:W658)/SUM(W612:W634))<0,1,(SUMPRODUCT(W612:W634,W636:W658)/SUM(W612:W634)))),\"n/a\"))","v":0}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A661,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A661,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A662,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A662,0)-OFFSET('RFM input'!H$74,$A662,0)-OFFSET('RFM input'!H$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A662,0)-OFFSET('RFM input'!I$74,$A662,0)-OFFSET('RFM input'!I$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A662,0)-OFFSET('RFM input'!J$74,$A662,0)-OFFSET('RFM input'!J$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A662,0)-OFFSET('RFM input'!K$74,$A662,0)-OFFSET('RFM input'!K$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A662,0)-OFFSET('RFM input'!L$74,$A662,0)-OFFSET('RFM input'!L$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A662,0)-OFFSET('RFM input'!M$74,$A662,0)-OFFSET('RFM input'!M$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A662,0)-OFFSET('RFM input'!N$74,$A662,0)-OFFSET('RFM input'!N$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A662,0)-OFFSET('RFM input'!O$74,$A662,0)-OFFSET('RFM input'!O$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A662,0)-OFFSET('RFM input'!P$74,$A662,0)-OFFSET('RFM input'!P$108,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A662,0)-OFFSET('RFM input'!Q$74,$A662,0)-OFFSET('RFM input'!Q$108,$A662,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A662,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A662,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D690=\"n/a\",0,IF(AND(D664=0,C666=0),0,\nIF(AND(D664<>0,C666=0),(D664/D$10),\nIF(AND(D665<>0,C666<>0),(C666-(C666/C690))+(D664/D$10),\nIF(C690<1,0,(C666-(C666/C690)))))))","v":0},{"$f":"IF(E690=\"n/a\",0,IF(AND(E664=0,D666=0),0,\nIF(AND(E664<>0,D666=0),(E664/E$10),\nIF(AND(E665<>0,D666<>0),(D666-(D666/D690))+(E664/E$10),\nIF(D690<1,0,(D666-(D666/D690)))))))","v":0},{"$f":"IF(F690=\"n/a\",0,IF(AND(F664=0,E666=0),0,\nIF(AND(F664<>0,E666=0),(F664/F$10),\nIF(AND(F665<>0,E666<>0),(E666-(E666/E690))+(F664/F$10),\nIF(E690<1,0,(E666-(E666/E690)))))))","v":0},{"$f":"IF(G690=\"n/a\",0,IF(AND(G664=0,F666=0),0,\nIF(AND(G664<>0,F666=0),(G664/G$10),\nIF(AND(G665<>0,F666<>0),(F666-(F666/F690))+(G664/G$10),\nIF(F690<1,0,(F666-(F666/F690)))))))","v":0},{"$f":"IF(H690=\"n/a\",0,IF(AND(H664=0,G666=0),0,\nIF(AND(H664<>0,G666=0),(H664/H$10),\nIF(AND(H665<>0,G666<>0),(G666-(G666/G690))+(H664/H$10),\nIF(G690<1,0,(G666-(G666/G690)))))))","v":0},{"$f":"IF(I690=\"n/a\",0,IF(AND(I664=0,H666=0),0,\nIF(AND(I664<>0,H666=0),(I664/I$10),\nIF(AND(I665<>0,H666<>0),(H666-(H666/H690))+(I664/I$10),\nIF(H690<1,0,(H666-(H666/H690)))))))","v":0},{"$f":"IF(J690=\"n/a\",0,IF(AND(J664=0,I666=0),0,\nIF(AND(J664<>0,I666=0),(J664/J$10),\nIF(AND(J665<>0,I666<>0),(I666-(I666/I690))+(J664/J$10),\nIF(I690<1,0,(I666-(I666/I690)))))))","v":0},{"$f":"IF(K690=\"n/a\",0,IF(AND(K664=0,J666=0),0,\nIF(AND(K664<>0,J666=0),(K664/K$10),\nIF(AND(K665<>0,J666<>0),(J666-(J666/J690))+(K664/K$10),\nIF(J690<1,0,(J666-(J666/J690)))))))","v":0},{"$f":"IF(L690=\"n/a\",0,IF(AND(L664=0,K666=0),0,\nIF(AND(L664<>0,K666=0),(L664/L$10),\nIF(AND(L665<>0,K666<>0),(K666-(K666/K690))+(L664/L$10),\nIF(K690<1,0,(K666-(K666/K690)))))))","v":0},{"$f":"IF(M690=\"n/a\",0,IF(AND(M664=0,L666=0),0,\nIF(AND(M664<>0,L666=0),(M664/M$10),\nIF(AND(M665<>0,L666<>0),(L666-(L666/L690))+(M664/M$10),\nIF(L690<1,0,(L666-(L666/L690)))))))","v":0},{"$f":"IF(N690=\"n/a\",0,IF(AND(N664=0,M666=0),0,\nIF(AND(N664<>0,M666=0),(N664/N$10),\nIF(AND(N665<>0,M666<>0),(M666-(M666/M690))+(N664/N$10),\nIF(M690<1,0,(M666-(M666/M690)))))))","v":0},{"$f":"IF(O690=\"n/a\",0,IF(AND(O664=0,N666=0),0,\nIF(AND(O664<>0,N666=0),(O664/O$10),\nIF(AND(O665<>0,N666<>0),(N666-(N666/N690))+(O664/O$10),\nIF(N690<1,0,(N666-(N666/N690)))))))","v":0},{"$f":"IF(P690=\"n/a\",0,IF(AND(P664=0,O666=0),0,\nIF(AND(P664<>0,O666=0),(P664/P$10),\nIF(AND(P665<>0,O666<>0),(O666-(O666/O690))+(P664/P$10),\nIF(O690<1,0,(O666-(O666/O690)))))))","v":0},{"$f":"IF(Q690=\"n/a\",0,IF(AND(Q664=0,P666=0),0,\nIF(AND(Q664<>0,P666=0),(Q664/Q$10),\nIF(AND(Q665<>0,P666<>0),(P666-(P666/P690))+(Q664/Q$10),\nIF(P690<1,0,(P666-(P666/P690)))))))","v":0},{"$f":"IF(R690=\"n/a\",0,IF(AND(R664=0,Q666=0),0,\nIF(AND(R664<>0,Q666=0),(R664/R$10),\nIF(AND(R665<>0,Q666<>0),(Q666-(Q666/Q690))+(R664/R$10),\nIF(Q690<1,0,(Q666-(Q666/Q690)))))))","v":0},{"$f":"IF(S690=\"n/a\",0,IF(AND(S664=0,R666=0),0,\nIF(AND(S664<>0,R666=0),(S664/S$10),\nIF(AND(S665<>0,R666<>0),(R666-(R666/R690))+(S664/S$10),\nIF(R690<1,0,(R666-(R666/R690)))))))","v":0},{"$f":"IF(T690=\"n/a\",0,IF(AND(T664=0,S666=0),0,\nIF(AND(T664<>0,S666=0),(T664/T$10),\nIF(AND(T665<>0,S666<>0),(S666-(S666/S690))+(T664/T$10),\nIF(S690<1,0,(S666-(S666/S690)))))))","v":0},{"$f":"IF(U690=\"n/a\",0,IF(AND(U664=0,T666=0),0,\nIF(AND(U664<>0,T666=0),(U664/U$10),\nIF(AND(U665<>0,T666<>0),(T666-(T666/T690))+(U664/U$10),\nIF(T690<1,0,(T666-(T666/T690)))))))","v":0},{"$f":"IF(V690=\"n/a\",0,IF(AND(V664=0,U666=0),0,\nIF(AND(V664<>0,U666=0),(V664/V$10),\nIF(AND(V665<>0,U666<>0),(U666-(U666/U690))+(V664/V$10),\nIF(U690<1,0,(U666-(U666/U690)))))))","v":0},{"$f":"IF(W690=\"n/a\",0,IF(AND(W664=0,V666=0),0,\nIF(AND(W664<>0,V666=0),(W664/W$10),\nIF(AND(W665<>0,V666<>0),(V666-(V666/V690))+(W664/W$10),\nIF(V690<1,0,(V666-(V666/V690)))))))","v":0}]
[{"$f":"A666+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C662/C$10","v":0},{"$f":"IF(C691=\"n/a\",C667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(D691=\"n/a\",D667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(E691=\"n/a\",E667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(F691=\"n/a\",F667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(G691=\"n/a\",G667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(I691=\"n/a\",I667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(J691=\"n/a\",J667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(K691=\"n/a\",K667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(L691=\"n/a\",L667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(M691=\"n/a\",M667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(N691=\"n/a\",N667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(O691=\"n/a\",O667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(P691=\"n/a\",P667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(Q691=\"n/a\",Q667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(R691=\"n/a\",R667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(S691=\"n/a\",S667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(T691=\"n/a\",T667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(U691=\"n/a\",U667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(V691=\"n/a\",V667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0}]
[{"$f":"A667+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A668)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D668,-($A668+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D692=\"n/a\",D668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E669,-($A669+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E693=\"n/a\",E669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F670,-($A670+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F694=\"n/a\",F670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G671,-($A671+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G695=\"n/a\",G671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H672,-($A672+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H696=\"n/a\",H672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I673,-($A673+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I697=\"n/a\",I673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J674,-($A674+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J698=\"n/a\",J674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K675,-($A675+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K699=\"n/a\",K675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L676,-($A676+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L700=\"n/a\",L676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M677,-($A677+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M701=\"n/a\",M677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N678,-($A678+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N702=\"n/a\",N678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O679,-($A679+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O703=\"n/a\",O679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P680,-($A680+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P704=\"n/a\",P680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q681,-($A681+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q705=\"n/a\",Q681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R682,-($A682+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R706=\"n/a\",R682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S683,-($A683+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S707=\"n/a\",S683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T684,-($A684+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T708=\"n/a\",T684,IFERROR(IF((OFFSET($C684,0,$A684))<0,\nMIN(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684)))),\nMAX(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U685,-($A685+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U709=\"n/a\",U685,IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685)))),\nMAX(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V686,-($A686+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V710=\"n/a\",V686,IFERROR(IF((OFFSET($C686,0,$A686))<0,\nMIN(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686)))),\nMAX(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W687,-($A687+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C690=\"n/a\",\"n/a\",IF(AND(C690<1,D664=0),0,\nIF(D664=0,C690-1,\nIF(C690<1,D665,\n(((C690-1)*(C666-(C666/(C690))))+((D664/D$10)*D665))/(D666)))))","v":0},0,0,0,0,{"$f":"IF(H690=\"n/a\",\"n/a\",IF(AND(H690<1,I664=0),0,\nIF(I664=0,H690-1,\nIF(H690<1,I665,\n(((H690-1)*(H666-(H666/(H690))))+((I664/I$10)*I665))/(I666)))))","v":0},{"$f":"IF(I690=\"n/a\",\"n/a\",IF(AND(I690<1,J664=0),0,\nIF(J664=0,I690-1,\nIF(I690<1,J665,\n(((I690-1)*(I666-(I666/(I690))))+((J664/J$10)*J665))/(J666)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C691,(-$A667-ROWS(C663:C690)),0)","v":0},{"$f":"IF(C691=\"n/a\",\"n/a\",MAX(0,C691-1))","v":0},{"$f":"IF(D691=\"n/a\",\"n/a\",MAX(0,D691-1))","v":0},{"$f":"IF(E691=\"n/a\",\"n/a\",MAX(0,E691-1))","v":0},{"$f":"IF(F691=\"n/a\",\"n/a\",MAX(0,F691-1))","v":0},{"$f":"IF(G691=\"n/a\",\"n/a\",MAX(0,G691-1))","v":0},{"$f":"IF(H691=\"n/a\",\"n/a\",MAX(0,H691-1))","v":0},{"$f":"IF(I691=\"n/a\",\"n/a\",MAX(0,I691-1))","v":0},{"$f":"IF(J691=\"n/a\",\"n/a\",MAX(0,J691-1))","v":0},{"$f":"IF(K691=\"n/a\",\"n/a\",MAX(0,K691-1))","v":0},{"$f":"IF(L691=\"n/a\",\"n/a\",MAX(0,L691-1))","v":0},{"$f":"IF(M691=\"n/a\",\"n/a\",MAX(0,M691-1))","v":0},{"$f":"IF(N691=\"n/a\",\"n/a\",MAX(0,N691-1))","v":0},{"$f":"IF(O691=\"n/a\",\"n/a\",MAX(0,O691-1))","v":0},{"$f":"IF(P691=\"n/a\",\"n/a\",MAX(0,P691-1))","v":0},{"$f":"IF(Q691=\"n/a\",\"n/a\",MAX(0,Q691-1))","v":0},{"$f":"IF(R691=\"n/a\",\"n/a\",MAX(0,R691-1))","v":0},{"$f":"IF(S691=\"n/a\",\"n/a\",MAX(0,S691-1))","v":0},{"$f":"IF(T691=\"n/a\",\"n/a\",MAX(0,T691-1))","v":0},{"$f":"IF(U691=\"n/a\",\"n/a\",MAX(0,U691-1))","v":0},{"$f":"IF(V691=\"n/a\",\"n/a\",MAX(0,V691-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A668)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D692,(-$A668-ROWS(D664:D691)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E693,(-$A669-ROWS(E665:E692)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F694,(-$A670-ROWS(F666:F693)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G695,(-$A671-ROWS(G667:G694)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H696,(-$A672-ROWS(H668:H695)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I697,(-$A673-ROWS(I669:I696)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J698,(-$A674-ROWS(J670:J697)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K699,(-$A675-ROWS(K671:K698)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L700,(-$A676-ROWS(L672:L699)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M701,(-$A677-ROWS(M673:M700)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N702,(-$A678-ROWS(N674:N701)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O703,(-$A679-ROWS(O675:O702)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P704,(-$A680-ROWS(P676:P703)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q705,(-$A681-ROWS(Q677:Q704)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R706,(-$A682-ROWS(R678:R705)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S707,(-$A683-ROWS(S679:S706)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T708,(-$A684-ROWS(T680:T707)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U709,(-$A685-ROWS(U681:U708)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V710,(-$A686-ROWS(V682:V709)),0)","v":0},{"$f":"IF(V710=\"n/a\",\"n/a\",MAX(0,V710-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W711,(-$A687-ROWS(W683:W710)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C663<>\"n/a\",C663<>\"n/a\"),IF(SUM(C666:C688)=0,0,IF((SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688))<0,1,(SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",D663<>\"n/a\"),IF(SUM(D666:D688)=0,0,IF((SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688))<0,1,(SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",E663<>\"n/a\"),IF(SUM(E666:E688)=0,0,IF((SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688))<0,1,(SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",F663<>\"n/a\"),IF(SUM(F666:F688)=0,0,IF((SUMPRODUCT(F666:F688,F690:F712)/SUM(F666:F688))<0,1,(SUMPRODUCT(F666:F688,F690:F712)/SUM(F666:F688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",G663<>\"n/a\"),IF(SUM(G666:G688)=0,0,IF((SUMPRODUCT(G666:G688,G690:G712)/SUM(G666:G688))<0,1,(SUMPRODUCT(G666:G688,G690:G712)/SUM(G666:G688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",H663<>\"n/a\"),IF(SUM(H666:H688)=0,0,IF((SUMPRODUCT(H666:H688,H690:H712)/SUM(H666:H688))<0,1,(SUMPRODUCT(H666:H688,H690:H712)/SUM(H666:H688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",I663<>\"n/a\"),IF(SUM(I666:I688)=0,0,IF((SUMPRODUCT(I666:I688,I690:I712)/SUM(I666:I688))<0,1,(SUMPRODUCT(I666:I688,I690:I712)/SUM(I666:I688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",J663<>\"n/a\"),IF(SUM(J666:J688)=0,0,IF((SUMPRODUCT(J666:J688,J690:J712)/SUM(J666:J688))<0,1,(SUMPRODUCT(J666:J688,J690:J712)/SUM(J666:J688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",K663<>\"n/a\"),IF(SUM(K666:K688)=0,0,IF((SUMPRODUCT(K666:K688,K690:K712)/SUM(K666:K688))<0,1,(SUMPRODUCT(K666:K688,K690:K712)/SUM(K666:K688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",L663<>\"n/a\"),IF(SUM(L666:L688)=0,0,IF((SUMPRODUCT(L666:L688,L690:L712)/SUM(L666:L688))<0,1,(SUMPRODUCT(L666:L688,L690:L712)/SUM(L666:L688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",M663<>\"n/a\"),IF(SUM(M666:M688)=0,0,IF((SUMPRODUCT(M666:M688,M690:M712)/SUM(M666:M688))<0,1,(SUMPRODUCT(M666:M688,M690:M712)/SUM(M666:M688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",N663<>\"n/a\"),IF(SUM(N666:N688)=0,0,IF((SUMPRODUCT(N666:N688,N690:N712)/SUM(N666:N688))<0,1,(SUMPRODUCT(N666:N688,N690:N712)/SUM(N666:N688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",O663<>\"n/a\"),IF(SUM(O666:O688)=0,0,IF((SUMPRODUCT(O666:O688,O690:O712)/SUM(O666:O688))<0,1,(SUMPRODUCT(O666:O688,O690:O712)/SUM(O666:O688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",P663<>\"n/a\"),IF(SUM(P666:P688)=0,0,IF((SUMPRODUCT(P666:P688,P690:P712)/SUM(P666:P688))<0,1,(SUMPRODUCT(P666:P688,P690:P712)/SUM(P666:P688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",Q663<>\"n/a\"),IF(SUM(Q666:Q688)=0,0,IF((SUMPRODUCT(Q666:Q688,Q690:Q712)/SUM(Q666:Q688))<0,1,(SUMPRODUCT(Q666:Q688,Q690:Q712)/SUM(Q666:Q688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",R663<>\"n/a\"),IF(SUM(R666:R688)=0,0,IF((SUMPRODUCT(R666:R688,R690:R712)/SUM(R666:R688))<0,1,(SUMPRODUCT(R666:R688,R690:R712)/SUM(R666:R688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",S663<>\"n/a\"),IF(SUM(S666:S688)=0,0,IF((SUMPRODUCT(S666:S688,S690:S712)/SUM(S666:S688))<0,1,(SUMPRODUCT(S666:S688,S690:S712)/SUM(S666:S688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",T663<>\"n/a\"),IF(SUM(T666:T688)=0,0,IF((SUMPRODUCT(T666:T688,T690:T712)/SUM(T666:T688))<0,1,(SUMPRODUCT(T666:T688,T690:T712)/SUM(T666:T688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",U663<>\"n/a\"),IF(SUM(U666:U688)=0,0,IF((SUMPRODUCT(U666:U688,U690:U712)/SUM(U666:U688))<0,1,(SUMPRODUCT(U666:U688,U690:U712)/SUM(U666:U688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",V663<>\"n/a\"),IF(SUM(V666:V688)=0,0,IF((SUMPRODUCT(V666:V688,V690:V712)/SUM(V666:V688))<0,1,(SUMPRODUCT(V666:V688,V690:V712)/SUM(V666:V688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",W663<>\"n/a\"),IF(SUM(W666:W688)=0,0,IF((SUMPRODUCT(W666:W688,W690:W712)/SUM(W666:W688))<0,1,(SUMPRODUCT(W666:W688,W690:W712)/SUM(W666:W688)))),\"n/a\"))","v":0}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A715,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A715,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A716,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A716,0)-OFFSET('RFM input'!H$74,$A716,0)-OFFSET('RFM input'!H$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A716,0)-OFFSET('RFM input'!I$74,$A716,0)-OFFSET('RFM input'!I$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A716,0)-OFFSET('RFM input'!J$74,$A716,0)-OFFSET('RFM input'!J$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A716,0)-OFFSET('RFM input'!K$74,$A716,0)-OFFSET('RFM input'!K$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A716,0)-OFFSET('RFM input'!L$74,$A716,0)-OFFSET('RFM input'!L$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A716,0)-OFFSET('RFM input'!M$74,$A716,0)-OFFSET('RFM input'!M$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A716,0)-OFFSET('RFM input'!N$74,$A716,0)-OFFSET('RFM input'!N$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A716,0)-OFFSET('RFM input'!O$74,$A716,0)-OFFSET('RFM input'!O$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A716,0)-OFFSET('RFM input'!P$74,$A716,0)-OFFSET('RFM input'!P$108,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A716,0)-OFFSET('RFM input'!Q$74,$A716,0)-OFFSET('RFM input'!Q$108,$A716,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A716,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A716,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D744=\"n/a\",0,IF(AND(D718=0,C720=0),0,\nIF(AND(D718<>0,C720=0),(D718/D$10),\nIF(AND(D719<>0,C720<>0),(C720-(C720/C744))+(D718/D$10),\nIF(C744<1,0,(C720-(C720/C744)))))))","v":0},{"$f":"IF(E744=\"n/a\",0,IF(AND(E718=0,D720=0),0,\nIF(AND(E718<>0,D720=0),(E718/E$10),\nIF(AND(E719<>0,D720<>0),(D720-(D720/D744))+(E718/E$10),\nIF(D744<1,0,(D720-(D720/D744)))))))","v":0},{"$f":"IF(F744=\"n/a\",0,IF(AND(F718=0,E720=0),0,\nIF(AND(F718<>0,E720=0),(F718/F$10),\nIF(AND(F719<>0,E720<>0),(E720-(E720/E744))+(F718/F$10),\nIF(E744<1,0,(E720-(E720/E744)))))))","v":0},{"$f":"IF(G744=\"n/a\",0,IF(AND(G718=0,F720=0),0,\nIF(AND(G718<>0,F720=0),(G718/G$10),\nIF(AND(G719<>0,F720<>0),(F720-(F720/F744))+(G718/G$10),\nIF(F744<1,0,(F720-(F720/F744)))))))","v":0},{"$f":"IF(H744=\"n/a\",0,IF(AND(H718=0,G720=0),0,\nIF(AND(H718<>0,G720=0),(H718/H$10),\nIF(AND(H719<>0,G720<>0),(G720-(G720/G744))+(H718/H$10),\nIF(G744<1,0,(G720-(G720/G744)))))))","v":0},{"$f":"IF(I744=\"n/a\",0,IF(AND(I718=0,H720=0),0,\nIF(AND(I718<>0,H720=0),(I718/I$10),\nIF(AND(I719<>0,H720<>0),(H720-(H720/H744))+(I718/I$10),\nIF(H744<1,0,(H720-(H720/H744)))))))","v":0},{"$f":"IF(J744=\"n/a\",0,IF(AND(J718=0,I720=0),0,\nIF(AND(J718<>0,I720=0),(J718/J$10),\nIF(AND(J719<>0,I720<>0),(I720-(I720/I744))+(J718/J$10),\nIF(I744<1,0,(I720-(I720/I744)))))))","v":0},{"$f":"IF(K744=\"n/a\",0,IF(AND(K718=0,J720=0),0,\nIF(AND(K718<>0,J720=0),(K718/K$10),\nIF(AND(K719<>0,J720<>0),(J720-(J720/J744))+(K718/K$10),\nIF(J744<1,0,(J720-(J720/J744)))))))","v":0},{"$f":"IF(L744=\"n/a\",0,IF(AND(L718=0,K720=0),0,\nIF(AND(L718<>0,K720=0),(L718/L$10),\nIF(AND(L719<>0,K720<>0),(K720-(K720/K744))+(L718/L$10),\nIF(K744<1,0,(K720-(K720/K744)))))))","v":0},{"$f":"IF(M744=\"n/a\",0,IF(AND(M718=0,L720=0),0,\nIF(AND(M718<>0,L720=0),(M718/M$10),\nIF(AND(M719<>0,L720<>0),(L720-(L720/L744))+(M718/M$10),\nIF(L744<1,0,(L720-(L720/L744)))))))","v":0},{"$f":"IF(N744=\"n/a\",0,IF(AND(N718=0,M720=0),0,\nIF(AND(N718<>0,M720=0),(N718/N$10),\nIF(AND(N719<>0,M720<>0),(M720-(M720/M744))+(N718/N$10),\nIF(M744<1,0,(M720-(M720/M744)))))))","v":0},{"$f":"IF(O744=\"n/a\",0,IF(AND(O718=0,N720=0),0,\nIF(AND(O718<>0,N720=0),(O718/O$10),\nIF(AND(O719<>0,N720<>0),(N720-(N720/N744))+(O718/O$10),\nIF(N744<1,0,(N720-(N720/N744)))))))","v":0},{"$f":"IF(P744=\"n/a\",0,IF(AND(P718=0,O720=0),0,\nIF(AND(P718<>0,O720=0),(P718/P$10),\nIF(AND(P719<>0,O720<>0),(O720-(O720/O744))+(P718/P$10),\nIF(O744<1,0,(O720-(O720/O744)))))))","v":0},{"$f":"IF(Q744=\"n/a\",0,IF(AND(Q718=0,P720=0),0,\nIF(AND(Q718<>0,P720=0),(Q718/Q$10),\nIF(AND(Q719<>0,P720<>0),(P720-(P720/P744))+(Q718/Q$10),\nIF(P744<1,0,(P720-(P720/P744)))))))","v":0},{"$f":"IF(R744=\"n/a\",0,IF(AND(R718=0,Q720=0),0,\nIF(AND(R718<>0,Q720=0),(R718/R$10),\nIF(AND(R719<>0,Q720<>0),(Q720-(Q720/Q744))+(R718/R$10),\nIF(Q744<1,0,(Q720-(Q720/Q744)))))))","v":0},{"$f":"IF(S744=\"n/a\",0,IF(AND(S718=0,R720=0),0,\nIF(AND(S718<>0,R720=0),(S718/S$10),\nIF(AND(S719<>0,R720<>0),(R720-(R720/R744))+(S718/S$10),\nIF(R744<1,0,(R720-(R720/R744)))))))","v":0},{"$f":"IF(T744=\"n/a\",0,IF(AND(T718=0,S720=0),0,\nIF(AND(T718<>0,S720=0),(T718/T$10),\nIF(AND(T719<>0,S720<>0),(S720-(S720/S744))+(T718/T$10),\nIF(S744<1,0,(S720-(S720/S744)))))))","v":0},{"$f":"IF(U744=\"n/a\",0,IF(AND(U718=0,T720=0),0,\nIF(AND(U718<>0,T720=0),(U718/U$10),\nIF(AND(U719<>0,T720<>0),(T720-(T720/T744))+(U718/U$10),\nIF(T744<1,0,(T720-(T720/T744)))))))","v":0},{"$f":"IF(V744=\"n/a\",0,IF(AND(V718=0,U720=0),0,\nIF(AND(V718<>0,U720=0),(V718/V$10),\nIF(AND(V719<>0,U720<>0),(U720-(U720/U744))+(V718/V$10),\nIF(U744<1,0,(U720-(U720/U744)))))))","v":0},{"$f":"IF(W744=\"n/a\",0,IF(AND(W718=0,V720=0),0,\nIF(AND(W718<>0,V720=0),(W718/W$10),\nIF(AND(W719<>0,V720<>0),(V720-(V720/V744))+(W718/W$10),\nIF(V744<1,0,(V720-(V720/V744)))))))","v":0}]
[{"$f":"A720+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C716/C$10","v":0},{"$f":"IF(C745=\"n/a\",C721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(D745=\"n/a\",D721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(E745=\"n/a\",E721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(F745=\"n/a\",F721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(G745=\"n/a\",G721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(I745=\"n/a\",I721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(J745=\"n/a\",J721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(K745=\"n/a\",K721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(L745=\"n/a\",L721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(M745=\"n/a\",M721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(N745=\"n/a\",N721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(O745=\"n/a\",O721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(P745=\"n/a\",P721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(Q745=\"n/a\",Q721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(R745=\"n/a\",R721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(S745=\"n/a\",S721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(T745=\"n/a\",T721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(U745=\"n/a\",U721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(V745=\"n/a\",V721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0}]
[{"$f":"A721+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A722)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D722,-($A722+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D746=\"n/a\",D722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E723,-($A723+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E747=\"n/a\",E723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F724,-($A724+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F748=\"n/a\",F724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G725,-($A725+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G749=\"n/a\",G725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H726,-($A726+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H750=\"n/a\",H726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I727,-($A727+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I751=\"n/a\",I727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J728,-($A728+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J752=\"n/a\",J728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K729,-($A729+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K753=\"n/a\",K729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L730,-($A730+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L754=\"n/a\",L730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M731,-($A731+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M755=\"n/a\",M731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N732,-($A732+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N756=\"n/a\",N732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O733,-($A733+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O757=\"n/a\",O733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P734,-($A734+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P758=\"n/a\",P734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q735,-($A735+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q759=\"n/a\",Q735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R736,-($A736+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R760=\"n/a\",R736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S737,-($A737+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S761=\"n/a\",S737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T738,-($A738+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T762=\"n/a\",T738,IFERROR(IF((OFFSET($C738,0,$A738))<0,\nMIN(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738)))),\nMAX(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U739,-($A739+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U763=\"n/a\",U739,IFERROR(IF((OFFSET($C739,0,$A739))<0,\nMIN(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739)))),\nMAX(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V740,-($A740+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V764=\"n/a\",V740,IFERROR(IF((OFFSET($C740,0,$A740))<0,\nMIN(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740)))),\nMAX(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W741,-($A741+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C744=\"n/a\",\"n/a\",IF(AND(C744<1,D718=0),0,\nIF(D718=0,C744-1,\nIF(C744<1,D719,\n(((C744-1)*(C720-(C720/(C744))))+((D718/D$10)*D719))/(D720)))))","v":0},0,0,0,0,{"$f":"IF(H744=\"n/a\",\"n/a\",IF(AND(H744<1,I718=0),0,\nIF(I718=0,H744-1,\nIF(H744<1,I719,\n(((H744-1)*(H720-(H720/(H744))))+((I718/I$10)*I719))/(I720)))))","v":0},{"$f":"IF(I744=\"n/a\",\"n/a\",IF(AND(I744<1,J718=0),0,\nIF(J718=0,I744-1,\nIF(I744<1,J719,\n(((I744-1)*(I720-(I720/(I744))))+((J718/J$10)*J719))/(J720)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C745,(-$A721-ROWS(C717:C744)),0)","v":0},{"$f":"IF(C745=\"n/a\",\"n/a\",MAX(0,C745-1))","v":0},{"$f":"IF(D745=\"n/a\",\"n/a\",MAX(0,D745-1))","v":0},{"$f":"IF(E745=\"n/a\",\"n/a\",MAX(0,E745-1))","v":0},{"$f":"IF(F745=\"n/a\",\"n/a\",MAX(0,F745-1))","v":0},{"$f":"IF(G745=\"n/a\",\"n/a\",MAX(0,G745-1))","v":0},{"$f":"IF(H745=\"n/a\",\"n/a\",MAX(0,H745-1))","v":0},{"$f":"IF(I745=\"n/a\",\"n/a\",MAX(0,I745-1))","v":0},{"$f":"IF(J745=\"n/a\",\"n/a\",MAX(0,J745-1))","v":0},{"$f":"IF(K745=\"n/a\",\"n/a\",MAX(0,K745-1))","v":0},{"$f":"IF(L745=\"n/a\",\"n/a\",MAX(0,L745-1))","v":0},{"$f":"IF(M745=\"n/a\",\"n/a\",MAX(0,M745-1))","v":0},{"$f":"IF(N745=\"n/a\",\"n/a\",MAX(0,N745-1))","v":0},{"$f":"IF(O745=\"n/a\",\"n/a\",MAX(0,O745-1))","v":0},{"$f":"IF(P745=\"n/a\",\"n/a\",MAX(0,P745-1))","v":0},{"$f":"IF(Q745=\"n/a\",\"n/a\",MAX(0,Q745-1))","v":0},{"$f":"IF(R745=\"n/a\",\"n/a\",MAX(0,R745-1))","v":0},{"$f":"IF(S745=\"n/a\",\"n/a\",MAX(0,S745-1))","v":0},{"$f":"IF(T745=\"n/a\",\"n/a\",MAX(0,T745-1))","v":0},{"$f":"IF(U745=\"n/a\",\"n/a\",MAX(0,U745-1))","v":0},{"$f":"IF(V745=\"n/a\",\"n/a\",MAX(0,V745-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A722)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D746,(-$A722-ROWS(D718:D745)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E747,(-$A723-ROWS(E719:E746)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F748,(-$A724-ROWS(F720:F747)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G749,(-$A725-ROWS(G721:G748)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H750,(-$A726-ROWS(H722:H749)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I751,(-$A727-ROWS(I723:I750)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J752,(-$A728-ROWS(J724:J751)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K753,(-$A729-ROWS(K725:K752)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L754,(-$A730-ROWS(L726:L753)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M755,(-$A731-ROWS(M727:M754)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N756,(-$A732-ROWS(N728:N755)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O757,(-$A733-ROWS(O729:O756)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P758,(-$A734-ROWS(P730:P757)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q759,(-$A735-ROWS(Q731:Q758)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R760,(-$A736-ROWS(R732:R759)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S761,(-$A737-ROWS(S733:S760)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T762,(-$A738-ROWS(T734:T761)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U763,(-$A739-ROWS(U735:U762)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V764,(-$A740-ROWS(V736:V763)),0)","v":0},{"$f":"IF(V764=\"n/a\",\"n/a\",MAX(0,V764-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W765,(-$A741-ROWS(W737:W764)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C717<>\"n/a\",C717<>\"n/a\"),IF(SUM(C720:C742)=0,0,IF((SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742))<0,1,(SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",D717<>\"n/a\"),IF(SUM(D720:D742)=0,0,IF((SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742))<0,1,(SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",E717<>\"n/a\"),IF(SUM(E720:E742)=0,0,IF((SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742))<0,1,(SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",F717<>\"n/a\"),IF(SUM(F720:F742)=0,0,IF((SUMPRODUCT(F720:F742,F744:F766)/SUM(F720:F742))<0,1,(SUMPRODUCT(F720:F742,F744:F766)/SUM(F720:F742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",G717<>\"n/a\"),IF(SUM(G720:G742)=0,0,IF((SUMPRODUCT(G720:G742,G744:G766)/SUM(G720:G742))<0,1,(SUMPRODUCT(G720:G742,G744:G766)/SUM(G720:G742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",H717<>\"n/a\"),IF(SUM(H720:H742)=0,0,IF((SUMPRODUCT(H720:H742,H744:H766)/SUM(H720:H742))<0,1,(SUMPRODUCT(H720:H742,H744:H766)/SUM(H720:H742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",I717<>\"n/a\"),IF(SUM(I720:I742)=0,0,IF((SUMPRODUCT(I720:I742,I744:I766)/SUM(I720:I742))<0,1,(SUMPRODUCT(I720:I742,I744:I766)/SUM(I720:I742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",J717<>\"n/a\"),IF(SUM(J720:J742)=0,0,IF((SUMPRODUCT(J720:J742,J744:J766)/SUM(J720:J742))<0,1,(SUMPRODUCT(J720:J742,J744:J766)/SUM(J720:J742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",K717<>\"n/a\"),IF(SUM(K720:K742)=0,0,IF((SUMPRODUCT(K720:K742,K744:K766)/SUM(K720:K742))<0,1,(SUMPRODUCT(K720:K742,K744:K766)/SUM(K720:K742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",L717<>\"n/a\"),IF(SUM(L720:L742)=0,0,IF((SUMPRODUCT(L720:L742,L744:L766)/SUM(L720:L742))<0,1,(SUMPRODUCT(L720:L742,L744:L766)/SUM(L720:L742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",M717<>\"n/a\"),IF(SUM(M720:M742)=0,0,IF((SUMPRODUCT(M720:M742,M744:M766)/SUM(M720:M742))<0,1,(SUMPRODUCT(M720:M742,M744:M766)/SUM(M720:M742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",N717<>\"n/a\"),IF(SUM(N720:N742)=0,0,IF((SUMPRODUCT(N720:N742,N744:N766)/SUM(N720:N742))<0,1,(SUMPRODUCT(N720:N742,N744:N766)/SUM(N720:N742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",O717<>\"n/a\"),IF(SUM(O720:O742)=0,0,IF((SUMPRODUCT(O720:O742,O744:O766)/SUM(O720:O742))<0,1,(SUMPRODUCT(O720:O742,O744:O766)/SUM(O720:O742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",P717<>\"n/a\"),IF(SUM(P720:P742)=0,0,IF((SUMPRODUCT(P720:P742,P744:P766)/SUM(P720:P742))<0,1,(SUMPRODUCT(P720:P742,P744:P766)/SUM(P720:P742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",Q717<>\"n/a\"),IF(SUM(Q720:Q742)=0,0,IF((SUMPRODUCT(Q720:Q742,Q744:Q766)/SUM(Q720:Q742))<0,1,(SUMPRODUCT(Q720:Q742,Q744:Q766)/SUM(Q720:Q742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",R717<>\"n/a\"),IF(SUM(R720:R742)=0,0,IF((SUMPRODUCT(R720:R742,R744:R766)/SUM(R720:R742))<0,1,(SUMPRODUCT(R720:R742,R744:R766)/SUM(R720:R742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",S717<>\"n/a\"),IF(SUM(S720:S742)=0,0,IF((SUMPRODUCT(S720:S742,S744:S766)/SUM(S720:S742))<0,1,(SUMPRODUCT(S720:S742,S744:S766)/SUM(S720:S742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",T717<>\"n/a\"),IF(SUM(T720:T742)=0,0,IF((SUMPRODUCT(T720:T742,T744:T766)/SUM(T720:T742))<0,1,(SUMPRODUCT(T720:T742,T744:T766)/SUM(T720:T742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",U717<>\"n/a\"),IF(SUM(U720:U742)=0,0,IF((SUMPRODUCT(U720:U742,U744:U766)/SUM(U720:U742))<0,1,(SUMPRODUCT(U720:U742,U744:U766)/SUM(U720:U742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",V717<>\"n/a\"),IF(SUM(V720:V742)=0,0,IF((SUMPRODUCT(V720:V742,V744:V766)/SUM(V720:V742))<0,1,(SUMPRODUCT(V720:V742,V744:V766)/SUM(V720:V742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",W717<>\"n/a\"),IF(SUM(W720:W742)=0,0,IF((SUMPRODUCT(W720:W742,W744:W766)/SUM(W720:W742))<0,1,(SUMPRODUCT(W720:W742,W744:W766)/SUM(W720:W742)))),\"n/a\"))","v":0}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A769,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A769,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A770,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A770,0)-OFFSET('RFM input'!H$74,$A770,0)-OFFSET('RFM input'!H$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A770,0)-OFFSET('RFM input'!I$74,$A770,0)-OFFSET('RFM input'!I$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A770,0)-OFFSET('RFM input'!J$74,$A770,0)-OFFSET('RFM input'!J$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A770,0)-OFFSET('RFM input'!K$74,$A770,0)-OFFSET('RFM input'!K$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A770,0)-OFFSET('RFM input'!L$74,$A770,0)-OFFSET('RFM input'!L$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A770,0)-OFFSET('RFM input'!M$74,$A770,0)-OFFSET('RFM input'!M$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A770,0)-OFFSET('RFM input'!N$74,$A770,0)-OFFSET('RFM input'!N$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A770,0)-OFFSET('RFM input'!O$74,$A770,0)-OFFSET('RFM input'!O$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A770,0)-OFFSET('RFM input'!P$74,$A770,0)-OFFSET('RFM input'!P$108,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A770,0)-OFFSET('RFM input'!Q$74,$A770,0)-OFFSET('RFM input'!Q$108,$A770,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A770,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A770,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D798=\"n/a\",0,IF(AND(D772=0,C774=0),0,\nIF(AND(D772<>0,C774=0),(D772/D$10),\nIF(AND(D773<>0,C774<>0),(C774-(C774/C798))+(D772/D$10),\nIF(C798<1,0,(C774-(C774/C798)))))))","v":0},{"$f":"IF(E798=\"n/a\",0,IF(AND(E772=0,D774=0),0,\nIF(AND(E772<>0,D774=0),(E772/E$10),\nIF(AND(E773<>0,D774<>0),(D774-(D774/D798))+(E772/E$10),\nIF(D798<1,0,(D774-(D774/D798)))))))","v":0},{"$f":"IF(F798=\"n/a\",0,IF(AND(F772=0,E774=0),0,\nIF(AND(F772<>0,E774=0),(F772/F$10),\nIF(AND(F773<>0,E774<>0),(E774-(E774/E798))+(F772/F$10),\nIF(E798<1,0,(E774-(E774/E798)))))))","v":0},{"$f":"IF(G798=\"n/a\",0,IF(AND(G772=0,F774=0),0,\nIF(AND(G772<>0,F774=0),(G772/G$10),\nIF(AND(G773<>0,F774<>0),(F774-(F774/F798))+(G772/G$10),\nIF(F798<1,0,(F774-(F774/F798)))))))","v":0},{"$f":"IF(H798=\"n/a\",0,IF(AND(H772=0,G774=0),0,\nIF(AND(H772<>0,G774=0),(H772/H$10),\nIF(AND(H773<>0,G774<>0),(G774-(G774/G798))+(H772/H$10),\nIF(G798<1,0,(G774-(G774/G798)))))))","v":0},{"$f":"IF(I798=\"n/a\",0,IF(AND(I772=0,H774=0),0,\nIF(AND(I772<>0,H774=0),(I772/I$10),\nIF(AND(I773<>0,H774<>0),(H774-(H774/H798))+(I772/I$10),\nIF(H798<1,0,(H774-(H774/H798)))))))","v":0},{"$f":"IF(J798=\"n/a\",0,IF(AND(J772=0,I774=0),0,\nIF(AND(J772<>0,I774=0),(J772/J$10),\nIF(AND(J773<>0,I774<>0),(I774-(I774/I798))+(J772/J$10),\nIF(I798<1,0,(I774-(I774/I798)))))))","v":0},{"$f":"IF(K798=\"n/a\",0,IF(AND(K772=0,J774=0),0,\nIF(AND(K772<>0,J774=0),(K772/K$10),\nIF(AND(K773<>0,J774<>0),(J774-(J774/J798))+(K772/K$10),\nIF(J798<1,0,(J774-(J774/J798)))))))","v":0},{"$f":"IF(L798=\"n/a\",0,IF(AND(L772=0,K774=0),0,\nIF(AND(L772<>0,K774=0),(L772/L$10),\nIF(AND(L773<>0,K774<>0),(K774-(K774/K798))+(L772/L$10),\nIF(K798<1,0,(K774-(K774/K798)))))))","v":0},{"$f":"IF(M798=\"n/a\",0,IF(AND(M772=0,L774=0),0,\nIF(AND(M772<>0,L774=0),(M772/M$10),\nIF(AND(M773<>0,L774<>0),(L774-(L774/L798))+(M772/M$10),\nIF(L798<1,0,(L774-(L774/L798)))))))","v":0},{"$f":"IF(N798=\"n/a\",0,IF(AND(N772=0,M774=0),0,\nIF(AND(N772<>0,M774=0),(N772/N$10),\nIF(AND(N773<>0,M774<>0),(M774-(M774/M798))+(N772/N$10),\nIF(M798<1,0,(M774-(M774/M798)))))))","v":0},{"$f":"IF(O798=\"n/a\",0,IF(AND(O772=0,N774=0),0,\nIF(AND(O772<>0,N774=0),(O772/O$10),\nIF(AND(O773<>0,N774<>0),(N774-(N774/N798))+(O772/O$10),\nIF(N798<1,0,(N774-(N774/N798)))))))","v":0},{"$f":"IF(P798=\"n/a\",0,IF(AND(P772=0,O774=0),0,\nIF(AND(P772<>0,O774=0),(P772/P$10),\nIF(AND(P773<>0,O774<>0),(O774-(O774/O798))+(P772/P$10),\nIF(O798<1,0,(O774-(O774/O798)))))))","v":0},{"$f":"IF(Q798=\"n/a\",0,IF(AND(Q772=0,P774=0),0,\nIF(AND(Q772<>0,P774=0),(Q772/Q$10),\nIF(AND(Q773<>0,P774<>0),(P774-(P774/P798))+(Q772/Q$10),\nIF(P798<1,0,(P774-(P774/P798)))))))","v":0},{"$f":"IF(R798=\"n/a\",0,IF(AND(R772=0,Q774=0),0,\nIF(AND(R772<>0,Q774=0),(R772/R$10),\nIF(AND(R773<>0,Q774<>0),(Q774-(Q774/Q798))+(R772/R$10),\nIF(Q798<1,0,(Q774-(Q774/Q798)))))))","v":0},{"$f":"IF(S798=\"n/a\",0,IF(AND(S772=0,R774=0),0,\nIF(AND(S772<>0,R774=0),(S772/S$10),\nIF(AND(S773<>0,R774<>0),(R774-(R774/R798))+(S772/S$10),\nIF(R798<1,0,(R774-(R774/R798)))))))","v":0},{"$f":"IF(T798=\"n/a\",0,IF(AND(T772=0,S774=0),0,\nIF(AND(T772<>0,S774=0),(T772/T$10),\nIF(AND(T773<>0,S774<>0),(S774-(S774/S798))+(T772/T$10),\nIF(S798<1,0,(S774-(S774/S798)))))))","v":0},{"$f":"IF(U798=\"n/a\",0,IF(AND(U772=0,T774=0),0,\nIF(AND(U772<>0,T774=0),(U772/U$10),\nIF(AND(U773<>0,T774<>0),(T774-(T774/T798))+(U772/U$10),\nIF(T798<1,0,(T774-(T774/T798)))))))","v":0},{"$f":"IF(V798=\"n/a\",0,IF(AND(V772=0,U774=0),0,\nIF(AND(V772<>0,U774=0),(V772/V$10),\nIF(AND(V773<>0,U774<>0),(U774-(U774/U798))+(V772/V$10),\nIF(U798<1,0,(U774-(U774/U798)))))))","v":0},{"$f":"IF(W798=\"n/a\",0,IF(AND(W772=0,V774=0),0,\nIF(AND(W772<>0,V774=0),(W772/W$10),\nIF(AND(W773<>0,V774<>0),(V774-(V774/V798))+(W772/W$10),\nIF(V798<1,0,(V774-(V774/V798)))))))","v":0}]
[{"$f":"A774+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C770/C$10","v":0},{"$f":"IF(C799=\"n/a\",C775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(D799=\"n/a\",D775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(E799=\"n/a\",E775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(F799=\"n/a\",F775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(G799=\"n/a\",G775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(I799=\"n/a\",I775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(J799=\"n/a\",J775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(K799=\"n/a\",K775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(L799=\"n/a\",L775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(M799=\"n/a\",M775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(N799=\"n/a\",N775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(O799=\"n/a\",O775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(P799=\"n/a\",P775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(Q799=\"n/a\",Q775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(R799=\"n/a\",R775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(S799=\"n/a\",S775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(T799=\"n/a\",T775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(U799=\"n/a\",U775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(V799=\"n/a\",V775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0}]
[{"$f":"A775+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A776)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D776,-($A776+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D800=\"n/a\",D776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E777,-($A777+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E801=\"n/a\",E777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F778,-($A778+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F802=\"n/a\",F778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G779,-($A779+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G803=\"n/a\",G779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H780,-($A780+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H804=\"n/a\",H780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I781,-($A781+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I805=\"n/a\",I781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J782,-($A782+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J806=\"n/a\",J782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K783,-($A783+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K807=\"n/a\",K783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L784,-($A784+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L808=\"n/a\",L784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M785,-($A785+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M809=\"n/a\",M785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N786,-($A786+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N810=\"n/a\",N786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O787,-($A787+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O811=\"n/a\",O787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P788,-($A788+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P812=\"n/a\",P788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q789,-($A789+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q813=\"n/a\",Q789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R790,-($A790+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R814=\"n/a\",R790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S791,-($A791+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S815=\"n/a\",S791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T792,-($A792+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T816=\"n/a\",T792,IFERROR(IF((OFFSET($C792,0,$A792))<0,\nMIN(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792)))),\nMAX(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U793,-($A793+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U817=\"n/a\",U793,IFERROR(IF((OFFSET($C793,0,$A793))<0,\nMIN(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793)))),\nMAX(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V794,-($A794+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V818=\"n/a\",V794,IFERROR(IF((OFFSET($C794,0,$A794))<0,\nMIN(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794)))),\nMAX(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W795,-($A795+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C798=\"n/a\",\"n/a\",IF(AND(C798<1,D772=0),0,\nIF(D772=0,C798-1,\nIF(C798<1,D773,\n(((C798-1)*(C774-(C774/(C798))))+((D772/D$10)*D773))/(D774)))))","v":0},0,0,0,0,{"$f":"IF(H798=\"n/a\",\"n/a\",IF(AND(H798<1,I772=0),0,\nIF(I772=0,H798-1,\nIF(H798<1,I773,\n(((H798-1)*(H774-(H774/(H798))))+((I772/I$10)*I773))/(I774)))))","v":0},{"$f":"IF(I798=\"n/a\",\"n/a\",IF(AND(I798<1,J772=0),0,\nIF(J772=0,I798-1,\nIF(I798<1,J773,\n(((I798-1)*(I774-(I774/(I798))))+((J772/J$10)*J773))/(J774)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C799,(-$A775-ROWS(C771:C798)),0)","v":0},{"$f":"IF(C799=\"n/a\",\"n/a\",MAX(0,C799-1))","v":0},{"$f":"IF(D799=\"n/a\",\"n/a\",MAX(0,D799-1))","v":0},{"$f":"IF(E799=\"n/a\",\"n/a\",MAX(0,E799-1))","v":0},{"$f":"IF(F799=\"n/a\",\"n/a\",MAX(0,F799-1))","v":0},{"$f":"IF(G799=\"n/a\",\"n/a\",MAX(0,G799-1))","v":0},{"$f":"IF(H799=\"n/a\",\"n/a\",MAX(0,H799-1))","v":0},{"$f":"IF(I799=\"n/a\",\"n/a\",MAX(0,I799-1))","v":0},{"$f":"IF(J799=\"n/a\",\"n/a\",MAX(0,J799-1))","v":0},{"$f":"IF(K799=\"n/a\",\"n/a\",MAX(0,K799-1))","v":0},{"$f":"IF(L799=\"n/a\",\"n/a\",MAX(0,L799-1))","v":0},{"$f":"IF(M799=\"n/a\",\"n/a\",MAX(0,M799-1))","v":0},{"$f":"IF(N799=\"n/a\",\"n/a\",MAX(0,N799-1))","v":0},{"$f":"IF(O799=\"n/a\",\"n/a\",MAX(0,O799-1))","v":0},{"$f":"IF(P799=\"n/a\",\"n/a\",MAX(0,P799-1))","v":0},{"$f":"IF(Q799=\"n/a\",\"n/a\",MAX(0,Q799-1))","v":0},{"$f":"IF(R799=\"n/a\",\"n/a\",MAX(0,R799-1))","v":0},{"$f":"IF(S799=\"n/a\",\"n/a\",MAX(0,S799-1))","v":0},{"$f":"IF(T799=\"n/a\",\"n/a\",MAX(0,T799-1))","v":0},{"$f":"IF(U799=\"n/a\",\"n/a\",MAX(0,U799-1))","v":0},{"$f":"IF(V799=\"n/a\",\"n/a\",MAX(0,V799-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A776)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D800,(-$A776-ROWS(D772:D799)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E801,(-$A777-ROWS(E773:E800)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F802,(-$A778-ROWS(F774:F801)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G803,(-$A779-ROWS(G775:G802)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H804,(-$A780-ROWS(H776:H803)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I805,(-$A781-ROWS(I777:I804)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J806,(-$A782-ROWS(J778:J805)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K807,(-$A783-ROWS(K779:K806)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L808,(-$A784-ROWS(L780:L807)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M809,(-$A785-ROWS(M781:M808)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N810,(-$A786-ROWS(N782:N809)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O811,(-$A787-ROWS(O783:O810)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P812,(-$A788-ROWS(P784:P811)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q813,(-$A789-ROWS(Q785:Q812)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R814,(-$A790-ROWS(R786:R813)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S815,(-$A791-ROWS(S787:S814)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T816,(-$A792-ROWS(T788:T815)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U817,(-$A793-ROWS(U789:U816)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V818,(-$A794-ROWS(V790:V817)),0)","v":0},{"$f":"IF(V818=\"n/a\",\"n/a\",MAX(0,V818-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W819,(-$A795-ROWS(W791:W818)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C771<>\"n/a\",C771<>\"n/a\"),IF(SUM(C774:C796)=0,0,IF((SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796))<0,1,(SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",D771<>\"n/a\"),IF(SUM(D774:D796)=0,0,IF((SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796))<0,1,(SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",E771<>\"n/a\"),IF(SUM(E774:E796)=0,0,IF((SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796))<0,1,(SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",F771<>\"n/a\"),IF(SUM(F774:F796)=0,0,IF((SUMPRODUCT(F774:F796,F798:F820)/SUM(F774:F796))<0,1,(SUMPRODUCT(F774:F796,F798:F820)/SUM(F774:F796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",G771<>\"n/a\"),IF(SUM(G774:G796)=0,0,IF((SUMPRODUCT(G774:G796,G798:G820)/SUM(G774:G796))<0,1,(SUMPRODUCT(G774:G796,G798:G820)/SUM(G774:G796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",H771<>\"n/a\"),IF(SUM(H774:H796)=0,0,IF((SUMPRODUCT(H774:H796,H798:H820)/SUM(H774:H796))<0,1,(SUMPRODUCT(H774:H796,H798:H820)/SUM(H774:H796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",I771<>\"n/a\"),IF(SUM(I774:I796)=0,0,IF((SUMPRODUCT(I774:I796,I798:I820)/SUM(I774:I796))<0,1,(SUMPRODUCT(I774:I796,I798:I820)/SUM(I774:I796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",J771<>\"n/a\"),IF(SUM(J774:J796)=0,0,IF((SUMPRODUCT(J774:J796,J798:J820)/SUM(J774:J796))<0,1,(SUMPRODUCT(J774:J796,J798:J820)/SUM(J774:J796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",K771<>\"n/a\"),IF(SUM(K774:K796)=0,0,IF((SUMPRODUCT(K774:K796,K798:K820)/SUM(K774:K796))<0,1,(SUMPRODUCT(K774:K796,K798:K820)/SUM(K774:K796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",L771<>\"n/a\"),IF(SUM(L774:L796)=0,0,IF((SUMPRODUCT(L774:L796,L798:L820)/SUM(L774:L796))<0,1,(SUMPRODUCT(L774:L796,L798:L820)/SUM(L774:L796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",M771<>\"n/a\"),IF(SUM(M774:M796)=0,0,IF((SUMPRODUCT(M774:M796,M798:M820)/SUM(M774:M796))<0,1,(SUMPRODUCT(M774:M796,M798:M820)/SUM(M774:M796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",N771<>\"n/a\"),IF(SUM(N774:N796)=0,0,IF((SUMPRODUCT(N774:N796,N798:N820)/SUM(N774:N796))<0,1,(SUMPRODUCT(N774:N796,N798:N820)/SUM(N774:N796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",O771<>\"n/a\"),IF(SUM(O774:O796)=0,0,IF((SUMPRODUCT(O774:O796,O798:O820)/SUM(O774:O796))<0,1,(SUMPRODUCT(O774:O796,O798:O820)/SUM(O774:O796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",P771<>\"n/a\"),IF(SUM(P774:P796)=0,0,IF((SUMPRODUCT(P774:P796,P798:P820)/SUM(P774:P796))<0,1,(SUMPRODUCT(P774:P796,P798:P820)/SUM(P774:P796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",Q771<>\"n/a\"),IF(SUM(Q774:Q796)=0,0,IF((SUMPRODUCT(Q774:Q796,Q798:Q820)/SUM(Q774:Q796))<0,1,(SUMPRODUCT(Q774:Q796,Q798:Q820)/SUM(Q774:Q796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",R771<>\"n/a\"),IF(SUM(R774:R796)=0,0,IF((SUMPRODUCT(R774:R796,R798:R820)/SUM(R774:R796))<0,1,(SUMPRODUCT(R774:R796,R798:R820)/SUM(R774:R796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",S771<>\"n/a\"),IF(SUM(S774:S796)=0,0,IF((SUMPRODUCT(S774:S796,S798:S820)/SUM(S774:S796))<0,1,(SUMPRODUCT(S774:S796,S798:S820)/SUM(S774:S796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",T771<>\"n/a\"),IF(SUM(T774:T796)=0,0,IF((SUMPRODUCT(T774:T796,T798:T820)/SUM(T774:T796))<0,1,(SUMPRODUCT(T774:T796,T798:T820)/SUM(T774:T796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",U771<>\"n/a\"),IF(SUM(U774:U796)=0,0,IF((SUMPRODUCT(U774:U796,U798:U820)/SUM(U774:U796))<0,1,(SUMPRODUCT(U774:U796,U798:U820)/SUM(U774:U796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",V771<>\"n/a\"),IF(SUM(V774:V796)=0,0,IF((SUMPRODUCT(V774:V796,V798:V820)/SUM(V774:V796))<0,1,(SUMPRODUCT(V774:V796,V798:V820)/SUM(V774:V796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",W771<>\"n/a\"),IF(SUM(W774:W796)=0,0,IF((SUMPRODUCT(W774:W796,W798:W820)/SUM(W774:W796))<0,1,(SUMPRODUCT(W774:W796,W798:W820)/SUM(W774:W796)))),\"n/a\"))","v":0}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A823,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A823,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A824,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A824,0)-OFFSET('RFM input'!H$74,$A824,0)-OFFSET('RFM input'!H$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A824,0)-OFFSET('RFM input'!I$74,$A824,0)-OFFSET('RFM input'!I$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A824,0)-OFFSET('RFM input'!J$74,$A824,0)-OFFSET('RFM input'!J$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A824,0)-OFFSET('RFM input'!K$74,$A824,0)-OFFSET('RFM input'!K$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A824,0)-OFFSET('RFM input'!L$74,$A824,0)-OFFSET('RFM input'!L$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A824,0)-OFFSET('RFM input'!M$74,$A824,0)-OFFSET('RFM input'!M$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A824,0)-OFFSET('RFM input'!N$74,$A824,0)-OFFSET('RFM input'!N$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A824,0)-OFFSET('RFM input'!O$74,$A824,0)-OFFSET('RFM input'!O$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A824,0)-OFFSET('RFM input'!P$74,$A824,0)-OFFSET('RFM input'!P$108,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A824,0)-OFFSET('RFM input'!Q$74,$A824,0)-OFFSET('RFM input'!Q$108,$A824,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A824,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A824,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D852=\"n/a\",0,IF(AND(D826=0,C828=0),0,\nIF(AND(D826<>0,C828=0),(D826/D$10),\nIF(AND(D827<>0,C828<>0),(C828-(C828/C852))+(D826/D$10),\nIF(C852<1,0,(C828-(C828/C852)))))))","v":0},{"$f":"IF(E852=\"n/a\",0,IF(AND(E826=0,D828=0),0,\nIF(AND(E826<>0,D828=0),(E826/E$10),\nIF(AND(E827<>0,D828<>0),(D828-(D828/D852))+(E826/E$10),\nIF(D852<1,0,(D828-(D828/D852)))))))","v":0},{"$f":"IF(F852=\"n/a\",0,IF(AND(F826=0,E828=0),0,\nIF(AND(F826<>0,E828=0),(F826/F$10),\nIF(AND(F827<>0,E828<>0),(E828-(E828/E852))+(F826/F$10),\nIF(E852<1,0,(E828-(E828/E852)))))))","v":0},{"$f":"IF(G852=\"n/a\",0,IF(AND(G826=0,F828=0),0,\nIF(AND(G826<>0,F828=0),(G826/G$10),\nIF(AND(G827<>0,F828<>0),(F828-(F828/F852))+(G826/G$10),\nIF(F852<1,0,(F828-(F828/F852)))))))","v":0},{"$f":"IF(H852=\"n/a\",0,IF(AND(H826=0,G828=0),0,\nIF(AND(H826<>0,G828=0),(H826/H$10),\nIF(AND(H827<>0,G828<>0),(G828-(G828/G852))+(H826/H$10),\nIF(G852<1,0,(G828-(G828/G852)))))))","v":0},{"$f":"IF(I852=\"n/a\",0,IF(AND(I826=0,H828=0),0,\nIF(AND(I826<>0,H828=0),(I826/I$10),\nIF(AND(I827<>0,H828<>0),(H828-(H828/H852))+(I826/I$10),\nIF(H852<1,0,(H828-(H828/H852)))))))","v":0},{"$f":"IF(J852=\"n/a\",0,IF(AND(J826=0,I828=0),0,\nIF(AND(J826<>0,I828=0),(J826/J$10),\nIF(AND(J827<>0,I828<>0),(I828-(I828/I852))+(J826/J$10),\nIF(I852<1,0,(I828-(I828/I852)))))))","v":0},{"$f":"IF(K852=\"n/a\",0,IF(AND(K826=0,J828=0),0,\nIF(AND(K826<>0,J828=0),(K826/K$10),\nIF(AND(K827<>0,J828<>0),(J828-(J828/J852))+(K826/K$10),\nIF(J852<1,0,(J828-(J828/J852)))))))","v":0},{"$f":"IF(L852=\"n/a\",0,IF(AND(L826=0,K828=0),0,\nIF(AND(L826<>0,K828=0),(L826/L$10),\nIF(AND(L827<>0,K828<>0),(K828-(K828/K852))+(L826/L$10),\nIF(K852<1,0,(K828-(K828/K852)))))))","v":0},{"$f":"IF(M852=\"n/a\",0,IF(AND(M826=0,L828=0),0,\nIF(AND(M826<>0,L828=0),(M826/M$10),\nIF(AND(M827<>0,L828<>0),(L828-(L828/L852))+(M826/M$10),\nIF(L852<1,0,(L828-(L828/L852)))))))","v":0},{"$f":"IF(N852=\"n/a\",0,IF(AND(N826=0,M828=0),0,\nIF(AND(N826<>0,M828=0),(N826/N$10),\nIF(AND(N827<>0,M828<>0),(M828-(M828/M852))+(N826/N$10),\nIF(M852<1,0,(M828-(M828/M852)))))))","v":0},{"$f":"IF(O852=\"n/a\",0,IF(AND(O826=0,N828=0),0,\nIF(AND(O826<>0,N828=0),(O826/O$10),\nIF(AND(O827<>0,N828<>0),(N828-(N828/N852))+(O826/O$10),\nIF(N852<1,0,(N828-(N828/N852)))))))","v":0},{"$f":"IF(P852=\"n/a\",0,IF(AND(P826=0,O828=0),0,\nIF(AND(P826<>0,O828=0),(P826/P$10),\nIF(AND(P827<>0,O828<>0),(O828-(O828/O852))+(P826/P$10),\nIF(O852<1,0,(O828-(O828/O852)))))))","v":0},{"$f":"IF(Q852=\"n/a\",0,IF(AND(Q826=0,P828=0),0,\nIF(AND(Q826<>0,P828=0),(Q826/Q$10),\nIF(AND(Q827<>0,P828<>0),(P828-(P828/P852))+(Q826/Q$10),\nIF(P852<1,0,(P828-(P828/P852)))))))","v":0},{"$f":"IF(R852=\"n/a\",0,IF(AND(R826=0,Q828=0),0,\nIF(AND(R826<>0,Q828=0),(R826/R$10),\nIF(AND(R827<>0,Q828<>0),(Q828-(Q828/Q852))+(R826/R$10),\nIF(Q852<1,0,(Q828-(Q828/Q852)))))))","v":0},{"$f":"IF(S852=\"n/a\",0,IF(AND(S826=0,R828=0),0,\nIF(AND(S826<>0,R828=0),(S826/S$10),\nIF(AND(S827<>0,R828<>0),(R828-(R828/R852))+(S826/S$10),\nIF(R852<1,0,(R828-(R828/R852)))))))","v":0},{"$f":"IF(T852=\"n/a\",0,IF(AND(T826=0,S828=0),0,\nIF(AND(T826<>0,S828=0),(T826/T$10),\nIF(AND(T827<>0,S828<>0),(S828-(S828/S852))+(T826/T$10),\nIF(S852<1,0,(S828-(S828/S852)))))))","v":0},{"$f":"IF(U852=\"n/a\",0,IF(AND(U826=0,T828=0),0,\nIF(AND(U826<>0,T828=0),(U826/U$10),\nIF(AND(U827<>0,T828<>0),(T828-(T828/T852))+(U826/U$10),\nIF(T852<1,0,(T828-(T828/T852)))))))","v":0},{"$f":"IF(V852=\"n/a\",0,IF(AND(V826=0,U828=0),0,\nIF(AND(V826<>0,U828=0),(V826/V$10),\nIF(AND(V827<>0,U828<>0),(U828-(U828/U852))+(V826/V$10),\nIF(U852<1,0,(U828-(U828/U852)))))))","v":0},{"$f":"IF(W852=\"n/a\",0,IF(AND(W826=0,V828=0),0,\nIF(AND(W826<>0,V828=0),(W826/W$10),\nIF(AND(W827<>0,V828<>0),(V828-(V828/V852))+(W826/W$10),\nIF(V852<1,0,(V828-(V828/V852)))))))","v":0}]
[{"$f":"A828+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C824/C$10","v":0},{"$f":"IF(C853=\"n/a\",C829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(D853=\"n/a\",D829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(E853=\"n/a\",E829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(F853=\"n/a\",F829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(G853=\"n/a\",G829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(I853=\"n/a\",I829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(J853=\"n/a\",J829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(K853=\"n/a\",K829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(L853=\"n/a\",L829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(M853=\"n/a\",M829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(N853=\"n/a\",N829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(O853=\"n/a\",O829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(P853=\"n/a\",P829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(Q853=\"n/a\",Q829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(R853=\"n/a\",R829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(S853=\"n/a\",S829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(T853=\"n/a\",T829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(U853=\"n/a\",U829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(V853=\"n/a\",V829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0}]
[{"$f":"A829+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A830)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D830,-($A830+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D854=\"n/a\",D830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E831,-($A831+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E855=\"n/a\",E831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F832,-($A832+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F856=\"n/a\",F832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G833,-($A833+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G857=\"n/a\",G833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H834,-($A834+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H858=\"n/a\",H834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I835,-($A835+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I859=\"n/a\",I835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J836,-($A836+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J860=\"n/a\",J836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K837,-($A837+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K861=\"n/a\",K837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L838,-($A838+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L862=\"n/a\",L838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M839,-($A839+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M863=\"n/a\",M839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N840,-($A840+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N864=\"n/a\",N840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O841,-($A841+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O865=\"n/a\",O841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P842,-($A842+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P866=\"n/a\",P842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q843,-($A843+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q867=\"n/a\",Q843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R844,-($A844+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R868=\"n/a\",R844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S845,-($A845+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S869=\"n/a\",S845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T846,-($A846+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T870=\"n/a\",T846,IFERROR(IF((OFFSET($C846,0,$A846))<0,\nMIN(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846)))),\nMAX(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U847,-($A847+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U871=\"n/a\",U847,IFERROR(IF((OFFSET($C847,0,$A847))<0,\nMIN(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847)))),\nMAX(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V848,-($A848+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V872=\"n/a\",V848,IFERROR(IF((OFFSET($C848,0,$A848))<0,\nMIN(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848)))),\nMAX(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W849,-($A849+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C852=\"n/a\",\"n/a\",IF(AND(C852<1,D826=0),0,\nIF(D826=0,C852-1,\nIF(C852<1,D827,\n(((C852-1)*(C828-(C828/(C852))))+((D826/D$10)*D827))/(D828)))))","v":0},0,0,0,0,{"$f":"IF(H852=\"n/a\",\"n/a\",IF(AND(H852<1,I826=0),0,\nIF(I826=0,H852-1,\nIF(H852<1,I827,\n(((H852-1)*(H828-(H828/(H852))))+((I826/I$10)*I827))/(I828)))))","v":0},{"$f":"IF(I852=\"n/a\",\"n/a\",IF(AND(I852<1,J826=0),0,\nIF(J826=0,I852-1,\nIF(I852<1,J827,\n(((I852-1)*(I828-(I828/(I852))))+((J826/J$10)*J827))/(J828)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C853,(-$A829-ROWS(C825:C852)),0)","v":0},{"$f":"IF(C853=\"n/a\",\"n/a\",MAX(0,C853-1))","v":0},{"$f":"IF(D853=\"n/a\",\"n/a\",MAX(0,D853-1))","v":0},{"$f":"IF(E853=\"n/a\",\"n/a\",MAX(0,E853-1))","v":0},{"$f":"IF(F853=\"n/a\",\"n/a\",MAX(0,F853-1))","v":0},{"$f":"IF(G853=\"n/a\",\"n/a\",MAX(0,G853-1))","v":0},{"$f":"IF(H853=\"n/a\",\"n/a\",MAX(0,H853-1))","v":0},{"$f":"IF(I853=\"n/a\",\"n/a\",MAX(0,I853-1))","v":0},{"$f":"IF(J853=\"n/a\",\"n/a\",MAX(0,J853-1))","v":0},{"$f":"IF(K853=\"n/a\",\"n/a\",MAX(0,K853-1))","v":0},{"$f":"IF(L853=\"n/a\",\"n/a\",MAX(0,L853-1))","v":0},{"$f":"IF(M853=\"n/a\",\"n/a\",MAX(0,M853-1))","v":0},{"$f":"IF(N853=\"n/a\",\"n/a\",MAX(0,N853-1))","v":0},{"$f":"IF(O853=\"n/a\",\"n/a\",MAX(0,O853-1))","v":0},{"$f":"IF(P853=\"n/a\",\"n/a\",MAX(0,P853-1))","v":0},{"$f":"IF(Q853=\"n/a\",\"n/a\",MAX(0,Q853-1))","v":0},{"$f":"IF(R853=\"n/a\",\"n/a\",MAX(0,R853-1))","v":0},{"$f":"IF(S853=\"n/a\",\"n/a\",MAX(0,S853-1))","v":0},{"$f":"IF(T853=\"n/a\",\"n/a\",MAX(0,T853-1))","v":0},{"$f":"IF(U853=\"n/a\",\"n/a\",MAX(0,U853-1))","v":0},{"$f":"IF(V853=\"n/a\",\"n/a\",MAX(0,V853-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A830)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D854,(-$A830-ROWS(D826:D853)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E855,(-$A831-ROWS(E827:E854)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F856,(-$A832-ROWS(F828:F855)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G857,(-$A833-ROWS(G829:G856)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H858,(-$A834-ROWS(H830:H857)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I859,(-$A835-ROWS(I831:I858)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J860,(-$A836-ROWS(J832:J859)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K861,(-$A837-ROWS(K833:K860)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L862,(-$A838-ROWS(L834:L861)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M863,(-$A839-ROWS(M835:M862)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N864,(-$A840-ROWS(N836:N863)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O865,(-$A841-ROWS(O837:O864)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P866,(-$A842-ROWS(P838:P865)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q867,(-$A843-ROWS(Q839:Q866)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R868,(-$A844-ROWS(R840:R867)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S869,(-$A845-ROWS(S841:S868)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T870,(-$A846-ROWS(T842:T869)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U871,(-$A847-ROWS(U843:U870)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V872,(-$A848-ROWS(V844:V871)),0)","v":0},{"$f":"IF(V872=\"n/a\",\"n/a\",MAX(0,V872-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W873,(-$A849-ROWS(W845:W872)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C825<>\"n/a\",C825<>\"n/a\"),IF(SUM(C828:C850)=0,0,IF((SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850))<0,1,(SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",D825<>\"n/a\"),IF(SUM(D828:D850)=0,0,IF((SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850))<0,1,(SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",E825<>\"n/a\"),IF(SUM(E828:E850)=0,0,IF((SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850))<0,1,(SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",F825<>\"n/a\"),IF(SUM(F828:F850)=0,0,IF((SUMPRODUCT(F828:F850,F852:F874)/SUM(F828:F850))<0,1,(SUMPRODUCT(F828:F850,F852:F874)/SUM(F828:F850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",G825<>\"n/a\"),IF(SUM(G828:G850)=0,0,IF((SUMPRODUCT(G828:G850,G852:G874)/SUM(G828:G850))<0,1,(SUMPRODUCT(G828:G850,G852:G874)/SUM(G828:G850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",H825<>\"n/a\"),IF(SUM(H828:H850)=0,0,IF((SUMPRODUCT(H828:H850,H852:H874)/SUM(H828:H850))<0,1,(SUMPRODUCT(H828:H850,H852:H874)/SUM(H828:H850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",I825<>\"n/a\"),IF(SUM(I828:I850)=0,0,IF((SUMPRODUCT(I828:I850,I852:I874)/SUM(I828:I850))<0,1,(SUMPRODUCT(I828:I850,I852:I874)/SUM(I828:I850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",J825<>\"n/a\"),IF(SUM(J828:J850)=0,0,IF((SUMPRODUCT(J828:J850,J852:J874)/SUM(J828:J850))<0,1,(SUMPRODUCT(J828:J850,J852:J874)/SUM(J828:J850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",K825<>\"n/a\"),IF(SUM(K828:K850)=0,0,IF((SUMPRODUCT(K828:K850,K852:K874)/SUM(K828:K850))<0,1,(SUMPRODUCT(K828:K850,K852:K874)/SUM(K828:K850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",L825<>\"n/a\"),IF(SUM(L828:L850)=0,0,IF((SUMPRODUCT(L828:L850,L852:L874)/SUM(L828:L850))<0,1,(SUMPRODUCT(L828:L850,L852:L874)/SUM(L828:L850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",M825<>\"n/a\"),IF(SUM(M828:M850)=0,0,IF((SUMPRODUCT(M828:M850,M852:M874)/SUM(M828:M850))<0,1,(SUMPRODUCT(M828:M850,M852:M874)/SUM(M828:M850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",N825<>\"n/a\"),IF(SUM(N828:N850)=0,0,IF((SUMPRODUCT(N828:N850,N852:N874)/SUM(N828:N850))<0,1,(SUMPRODUCT(N828:N850,N852:N874)/SUM(N828:N850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",O825<>\"n/a\"),IF(SUM(O828:O850)=0,0,IF((SUMPRODUCT(O828:O850,O852:O874)/SUM(O828:O850))<0,1,(SUMPRODUCT(O828:O850,O852:O874)/SUM(O828:O850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",P825<>\"n/a\"),IF(SUM(P828:P850)=0,0,IF((SUMPRODUCT(P828:P850,P852:P874)/SUM(P828:P850))<0,1,(SUMPRODUCT(P828:P850,P852:P874)/SUM(P828:P850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",Q825<>\"n/a\"),IF(SUM(Q828:Q850)=0,0,IF((SUMPRODUCT(Q828:Q850,Q852:Q874)/SUM(Q828:Q850))<0,1,(SUMPRODUCT(Q828:Q850,Q852:Q874)/SUM(Q828:Q850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",R825<>\"n/a\"),IF(SUM(R828:R850)=0,0,IF((SUMPRODUCT(R828:R850,R852:R874)/SUM(R828:R850))<0,1,(SUMPRODUCT(R828:R850,R852:R874)/SUM(R828:R850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",S825<>\"n/a\"),IF(SUM(S828:S850)=0,0,IF((SUMPRODUCT(S828:S850,S852:S874)/SUM(S828:S850))<0,1,(SUMPRODUCT(S828:S850,S852:S874)/SUM(S828:S850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",T825<>\"n/a\"),IF(SUM(T828:T850)=0,0,IF((SUMPRODUCT(T828:T850,T852:T874)/SUM(T828:T850))<0,1,(SUMPRODUCT(T828:T850,T852:T874)/SUM(T828:T850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",U825<>\"n/a\"),IF(SUM(U828:U850)=0,0,IF((SUMPRODUCT(U828:U850,U852:U874)/SUM(U828:U850))<0,1,(SUMPRODUCT(U828:U850,U852:U874)/SUM(U828:U850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",V825<>\"n/a\"),IF(SUM(V828:V850)=0,0,IF((SUMPRODUCT(V828:V850,V852:V874)/SUM(V828:V850))<0,1,(SUMPRODUCT(V828:V850,V852:V874)/SUM(V828:V850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",W825<>\"n/a\"),IF(SUM(W828:W850)=0,0,IF((SUMPRODUCT(W828:W850,W852:W874)/SUM(W828:W850))<0,1,(SUMPRODUCT(W828:W850,W852:W874)/SUM(W828:W850)))),\"n/a\"))","v":0}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A877,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A877,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A878,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A878,0)-OFFSET('RFM input'!H$74,$A878,0)-OFFSET('RFM input'!H$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A878,0)-OFFSET('RFM input'!I$74,$A878,0)-OFFSET('RFM input'!I$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A878,0)-OFFSET('RFM input'!J$74,$A878,0)-OFFSET('RFM input'!J$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A878,0)-OFFSET('RFM input'!K$74,$A878,0)-OFFSET('RFM input'!K$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A878,0)-OFFSET('RFM input'!L$74,$A878,0)-OFFSET('RFM input'!L$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A878,0)-OFFSET('RFM input'!M$74,$A878,0)-OFFSET('RFM input'!M$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A878,0)-OFFSET('RFM input'!N$74,$A878,0)-OFFSET('RFM input'!N$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A878,0)-OFFSET('RFM input'!O$74,$A878,0)-OFFSET('RFM input'!O$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A878,0)-OFFSET('RFM input'!P$74,$A878,0)-OFFSET('RFM input'!P$108,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A878,0)-OFFSET('RFM input'!Q$74,$A878,0)-OFFSET('RFM input'!Q$108,$A878,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A878,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A878,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D906=\"n/a\",0,IF(AND(D880=0,C882=0),0,\nIF(AND(D880<>0,C882=0),(D880/D$10),\nIF(AND(D881<>0,C882<>0),(C882-(C882/C906))+(D880/D$10),\nIF(C906<1,0,(C882-(C882/C906)))))))","v":0},{"$f":"IF(E906=\"n/a\",0,IF(AND(E880=0,D882=0),0,\nIF(AND(E880<>0,D882=0),(E880/E$10),\nIF(AND(E881<>0,D882<>0),(D882-(D882/D906))+(E880/E$10),\nIF(D906<1,0,(D882-(D882/D906)))))))","v":0},{"$f":"IF(F906=\"n/a\",0,IF(AND(F880=0,E882=0),0,\nIF(AND(F880<>0,E882=0),(F880/F$10),\nIF(AND(F881<>0,E882<>0),(E882-(E882/E906))+(F880/F$10),\nIF(E906<1,0,(E882-(E882/E906)))))))","v":0},{"$f":"IF(G906=\"n/a\",0,IF(AND(G880=0,F882=0),0,\nIF(AND(G880<>0,F882=0),(G880/G$10),\nIF(AND(G881<>0,F882<>0),(F882-(F882/F906))+(G880/G$10),\nIF(F906<1,0,(F882-(F882/F906)))))))","v":0},{"$f":"IF(H906=\"n/a\",0,IF(AND(H880=0,G882=0),0,\nIF(AND(H880<>0,G882=0),(H880/H$10),\nIF(AND(H881<>0,G882<>0),(G882-(G882/G906))+(H880/H$10),\nIF(G906<1,0,(G882-(G882/G906)))))))","v":0},{"$f":"IF(I906=\"n/a\",0,IF(AND(I880=0,H882=0),0,\nIF(AND(I880<>0,H882=0),(I880/I$10),\nIF(AND(I881<>0,H882<>0),(H882-(H882/H906))+(I880/I$10),\nIF(H906<1,0,(H882-(H882/H906)))))))","v":0},{"$f":"IF(J906=\"n/a\",0,IF(AND(J880=0,I882=0),0,\nIF(AND(J880<>0,I882=0),(J880/J$10),\nIF(AND(J881<>0,I882<>0),(I882-(I882/I906))+(J880/J$10),\nIF(I906<1,0,(I882-(I882/I906)))))))","v":0},{"$f":"IF(K906=\"n/a\",0,IF(AND(K880=0,J882=0),0,\nIF(AND(K880<>0,J882=0),(K880/K$10),\nIF(AND(K881<>0,J882<>0),(J882-(J882/J906))+(K880/K$10),\nIF(J906<1,0,(J882-(J882/J906)))))))","v":0},{"$f":"IF(L906=\"n/a\",0,IF(AND(L880=0,K882=0),0,\nIF(AND(L880<>0,K882=0),(L880/L$10),\nIF(AND(L881<>0,K882<>0),(K882-(K882/K906))+(L880/L$10),\nIF(K906<1,0,(K882-(K882/K906)))))))","v":0},{"$f":"IF(M906=\"n/a\",0,IF(AND(M880=0,L882=0),0,\nIF(AND(M880<>0,L882=0),(M880/M$10),\nIF(AND(M881<>0,L882<>0),(L882-(L882/L906))+(M880/M$10),\nIF(L906<1,0,(L882-(L882/L906)))))))","v":0},{"$f":"IF(N906=\"n/a\",0,IF(AND(N880=0,M882=0),0,\nIF(AND(N880<>0,M882=0),(N880/N$10),\nIF(AND(N881<>0,M882<>0),(M882-(M882/M906))+(N880/N$10),\nIF(M906<1,0,(M882-(M882/M906)))))))","v":0},{"$f":"IF(O906=\"n/a\",0,IF(AND(O880=0,N882=0),0,\nIF(AND(O880<>0,N882=0),(O880/O$10),\nIF(AND(O881<>0,N882<>0),(N882-(N882/N906))+(O880/O$10),\nIF(N906<1,0,(N882-(N882/N906)))))))","v":0},{"$f":"IF(P906=\"n/a\",0,IF(AND(P880=0,O882=0),0,\nIF(AND(P880<>0,O882=0),(P880/P$10),\nIF(AND(P881<>0,O882<>0),(O882-(O882/O906))+(P880/P$10),\nIF(O906<1,0,(O882-(O882/O906)))))))","v":0},{"$f":"IF(Q906=\"n/a\",0,IF(AND(Q880=0,P882=0),0,\nIF(AND(Q880<>0,P882=0),(Q880/Q$10),\nIF(AND(Q881<>0,P882<>0),(P882-(P882/P906))+(Q880/Q$10),\nIF(P906<1,0,(P882-(P882/P906)))))))","v":0},{"$f":"IF(R906=\"n/a\",0,IF(AND(R880=0,Q882=0),0,\nIF(AND(R880<>0,Q882=0),(R880/R$10),\nIF(AND(R881<>0,Q882<>0),(Q882-(Q882/Q906))+(R880/R$10),\nIF(Q906<1,0,(Q882-(Q882/Q906)))))))","v":0},{"$f":"IF(S906=\"n/a\",0,IF(AND(S880=0,R882=0),0,\nIF(AND(S880<>0,R882=0),(S880/S$10),\nIF(AND(S881<>0,R882<>0),(R882-(R882/R906))+(S880/S$10),\nIF(R906<1,0,(R882-(R882/R906)))))))","v":0},{"$f":"IF(T906=\"n/a\",0,IF(AND(T880=0,S882=0),0,\nIF(AND(T880<>0,S882=0),(T880/T$10),\nIF(AND(T881<>0,S882<>0),(S882-(S882/S906))+(T880/T$10),\nIF(S906<1,0,(S882-(S882/S906)))))))","v":0},{"$f":"IF(U906=\"n/a\",0,IF(AND(U880=0,T882=0),0,\nIF(AND(U880<>0,T882=0),(U880/U$10),\nIF(AND(U881<>0,T882<>0),(T882-(T882/T906))+(U880/U$10),\nIF(T906<1,0,(T882-(T882/T906)))))))","v":0},{"$f":"IF(V906=\"n/a\",0,IF(AND(V880=0,U882=0),0,\nIF(AND(V880<>0,U882=0),(V880/V$10),\nIF(AND(V881<>0,U882<>0),(U882-(U882/U906))+(V880/V$10),\nIF(U906<1,0,(U882-(U882/U906)))))))","v":0},{"$f":"IF(W906=\"n/a\",0,IF(AND(W880=0,V882=0),0,\nIF(AND(W880<>0,V882=0),(W880/W$10),\nIF(AND(W881<>0,V882<>0),(V882-(V882/V906))+(W880/W$10),\nIF(V906<1,0,(V882-(V882/V906)))))))","v":0}]
[{"$f":"A882+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C878/C$10","v":0},{"$f":"IF(C907=\"n/a\",C883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(D907=\"n/a\",D883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(E907=\"n/a\",E883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(F907=\"n/a\",F883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(G907=\"n/a\",G883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(I907=\"n/a\",I883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(J907=\"n/a\",J883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(K907=\"n/a\",K883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(L907=\"n/a\",L883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(M907=\"n/a\",M883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(N907=\"n/a\",N883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(O907=\"n/a\",O883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(P907=\"n/a\",P883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(Q907=\"n/a\",Q883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(R907=\"n/a\",R883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(S907=\"n/a\",S883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(T907=\"n/a\",T883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(U907=\"n/a\",U883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(V907=\"n/a\",V883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0}]
[{"$f":"A883+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A884)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D884,-($A884+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D908=\"n/a\",D884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E885,-($A885+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E909=\"n/a\",E885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F886,-($A886+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F910=\"n/a\",F886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G887,-($A887+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G911=\"n/a\",G887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H888,-($A888+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H912=\"n/a\",H888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I889,-($A889+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I913=\"n/a\",I889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J890,-($A890+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J914=\"n/a\",J890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K891,-($A891+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K915=\"n/a\",K891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L892,-($A892+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L916=\"n/a\",L892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M893,-($A893+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M917=\"n/a\",M893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N894,-($A894+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N918=\"n/a\",N894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O895,-($A895+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O919=\"n/a\",O895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P896,-($A896+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P920=\"n/a\",P896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q897,-($A897+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q921=\"n/a\",Q897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R898,-($A898+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R922=\"n/a\",R898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S899,-($A899+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S923=\"n/a\",S899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T900,-($A900+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T924=\"n/a\",T900,IFERROR(IF((OFFSET($C900,0,$A900))<0,\nMIN(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900)))),\nMAX(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U901,-($A901+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U925=\"n/a\",U901,IFERROR(IF((OFFSET($C901,0,$A901))<0,\nMIN(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901)))),\nMAX(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V902,-($A902+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V926=\"n/a\",V902,IFERROR(IF((OFFSET($C902,0,$A902))<0,\nMIN(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902)))),\nMAX(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W903,-($A903+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C906=\"n/a\",\"n/a\",IF(AND(C906<1,D880=0),0,\nIF(D880=0,C906-1,\nIF(C906<1,D881,\n(((C906-1)*(C882-(C882/(C906))))+((D880/D$10)*D881))/(D882)))))","v":0},0,0,0,0,{"$f":"IF(H906=\"n/a\",\"n/a\",IF(AND(H906<1,I880=0),0,\nIF(I880=0,H906-1,\nIF(H906<1,I881,\n(((H906-1)*(H882-(H882/(H906))))+((I880/I$10)*I881))/(I882)))))","v":0},{"$f":"IF(I906=\"n/a\",\"n/a\",IF(AND(I906<1,J880=0),0,\nIF(J880=0,I906-1,\nIF(I906<1,J881,\n(((I906-1)*(I882-(I882/(I906))))+((J880/J$10)*J881))/(J882)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C907,(-$A883-ROWS(C879:C906)),0)","v":0},{"$f":"IF(C907=\"n/a\",\"n/a\",MAX(0,C907-1))","v":0},{"$f":"IF(D907=\"n/a\",\"n/a\",MAX(0,D907-1))","v":0},{"$f":"IF(E907=\"n/a\",\"n/a\",MAX(0,E907-1))","v":0},{"$f":"IF(F907=\"n/a\",\"n/a\",MAX(0,F907-1))","v":0},{"$f":"IF(G907=\"n/a\",\"n/a\",MAX(0,G907-1))","v":0},{"$f":"IF(H907=\"n/a\",\"n/a\",MAX(0,H907-1))","v":0},{"$f":"IF(I907=\"n/a\",\"n/a\",MAX(0,I907-1))","v":0},{"$f":"IF(J907=\"n/a\",\"n/a\",MAX(0,J907-1))","v":0},{"$f":"IF(K907=\"n/a\",\"n/a\",MAX(0,K907-1))","v":0},{"$f":"IF(L907=\"n/a\",\"n/a\",MAX(0,L907-1))","v":0},{"$f":"IF(M907=\"n/a\",\"n/a\",MAX(0,M907-1))","v":0},{"$f":"IF(N907=\"n/a\",\"n/a\",MAX(0,N907-1))","v":0},{"$f":"IF(O907=\"n/a\",\"n/a\",MAX(0,O907-1))","v":0},{"$f":"IF(P907=\"n/a\",\"n/a\",MAX(0,P907-1))","v":0},{"$f":"IF(Q907=\"n/a\",\"n/a\",MAX(0,Q907-1))","v":0},{"$f":"IF(R907=\"n/a\",\"n/a\",MAX(0,R907-1))","v":0},{"$f":"IF(S907=\"n/a\",\"n/a\",MAX(0,S907-1))","v":0},{"$f":"IF(T907=\"n/a\",\"n/a\",MAX(0,T907-1))","v":0},{"$f":"IF(U907=\"n/a\",\"n/a\",MAX(0,U907-1))","v":0},{"$f":"IF(V907=\"n/a\",\"n/a\",MAX(0,V907-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A884)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D908,(-$A884-ROWS(D880:D907)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E909,(-$A885-ROWS(E881:E908)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F910,(-$A886-ROWS(F882:F909)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G911,(-$A887-ROWS(G883:G910)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H912,(-$A888-ROWS(H884:H911)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I913,(-$A889-ROWS(I885:I912)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J914,(-$A890-ROWS(J886:J913)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K915,(-$A891-ROWS(K887:K914)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L916,(-$A892-ROWS(L888:L915)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M917,(-$A893-ROWS(M889:M916)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N918,(-$A894-ROWS(N890:N917)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O919,(-$A895-ROWS(O891:O918)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P920,(-$A896-ROWS(P892:P919)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q921,(-$A897-ROWS(Q893:Q920)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R922,(-$A898-ROWS(R894:R921)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S923,(-$A899-ROWS(S895:S922)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T924,(-$A900-ROWS(T896:T923)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U925,(-$A901-ROWS(U897:U924)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V926,(-$A902-ROWS(V898:V925)),0)","v":0},{"$f":"IF(V926=\"n/a\",\"n/a\",MAX(0,V926-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W927,(-$A903-ROWS(W899:W926)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C879<>\"n/a\",C879<>\"n/a\"),IF(SUM(C882:C904)=0,0,IF((SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904))<0,1,(SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",D879<>\"n/a\"),IF(SUM(D882:D904)=0,0,IF((SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904))<0,1,(SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",E879<>\"n/a\"),IF(SUM(E882:E904)=0,0,IF((SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904))<0,1,(SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",F879<>\"n/a\"),IF(SUM(F882:F904)=0,0,IF((SUMPRODUCT(F882:F904,F906:F928)/SUM(F882:F904))<0,1,(SUMPRODUCT(F882:F904,F906:F928)/SUM(F882:F904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",G879<>\"n/a\"),IF(SUM(G882:G904)=0,0,IF((SUMPRODUCT(G882:G904,G906:G928)/SUM(G882:G904))<0,1,(SUMPRODUCT(G882:G904,G906:G928)/SUM(G882:G904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",H879<>\"n/a\"),IF(SUM(H882:H904)=0,0,IF((SUMPRODUCT(H882:H904,H906:H928)/SUM(H882:H904))<0,1,(SUMPRODUCT(H882:H904,H906:H928)/SUM(H882:H904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",I879<>\"n/a\"),IF(SUM(I882:I904)=0,0,IF((SUMPRODUCT(I882:I904,I906:I928)/SUM(I882:I904))<0,1,(SUMPRODUCT(I882:I904,I906:I928)/SUM(I882:I904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",J879<>\"n/a\"),IF(SUM(J882:J904)=0,0,IF((SUMPRODUCT(J882:J904,J906:J928)/SUM(J882:J904))<0,1,(SUMPRODUCT(J882:J904,J906:J928)/SUM(J882:J904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",K879<>\"n/a\"),IF(SUM(K882:K904)=0,0,IF((SUMPRODUCT(K882:K904,K906:K928)/SUM(K882:K904))<0,1,(SUMPRODUCT(K882:K904,K906:K928)/SUM(K882:K904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",L879<>\"n/a\"),IF(SUM(L882:L904)=0,0,IF((SUMPRODUCT(L882:L904,L906:L928)/SUM(L882:L904))<0,1,(SUMPRODUCT(L882:L904,L906:L928)/SUM(L882:L904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",M879<>\"n/a\"),IF(SUM(M882:M904)=0,0,IF((SUMPRODUCT(M882:M904,M906:M928)/SUM(M882:M904))<0,1,(SUMPRODUCT(M882:M904,M906:M928)/SUM(M882:M904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",N879<>\"n/a\"),IF(SUM(N882:N904)=0,0,IF((SUMPRODUCT(N882:N904,N906:N928)/SUM(N882:N904))<0,1,(SUMPRODUCT(N882:N904,N906:N928)/SUM(N882:N904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",O879<>\"n/a\"),IF(SUM(O882:O904)=0,0,IF((SUMPRODUCT(O882:O904,O906:O928)/SUM(O882:O904))<0,1,(SUMPRODUCT(O882:O904,O906:O928)/SUM(O882:O904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",P879<>\"n/a\"),IF(SUM(P882:P904)=0,0,IF((SUMPRODUCT(P882:P904,P906:P928)/SUM(P882:P904))<0,1,(SUMPRODUCT(P882:P904,P906:P928)/SUM(P882:P904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",Q879<>\"n/a\"),IF(SUM(Q882:Q904)=0,0,IF((SUMPRODUCT(Q882:Q904,Q906:Q928)/SUM(Q882:Q904))<0,1,(SUMPRODUCT(Q882:Q904,Q906:Q928)/SUM(Q882:Q904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",R879<>\"n/a\"),IF(SUM(R882:R904)=0,0,IF((SUMPRODUCT(R882:R904,R906:R928)/SUM(R882:R904))<0,1,(SUMPRODUCT(R882:R904,R906:R928)/SUM(R882:R904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",S879<>\"n/a\"),IF(SUM(S882:S904)=0,0,IF((SUMPRODUCT(S882:S904,S906:S928)/SUM(S882:S904))<0,1,(SUMPRODUCT(S882:S904,S906:S928)/SUM(S882:S904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",T879<>\"n/a\"),IF(SUM(T882:T904)=0,0,IF((SUMPRODUCT(T882:T904,T906:T928)/SUM(T882:T904))<0,1,(SUMPRODUCT(T882:T904,T906:T928)/SUM(T882:T904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",U879<>\"n/a\"),IF(SUM(U882:U904)=0,0,IF((SUMPRODUCT(U882:U904,U906:U928)/SUM(U882:U904))<0,1,(SUMPRODUCT(U882:U904,U906:U928)/SUM(U882:U904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",V879<>\"n/a\"),IF(SUM(V882:V904)=0,0,IF((SUMPRODUCT(V882:V904,V906:V928)/SUM(V882:V904))<0,1,(SUMPRODUCT(V882:V904,V906:V928)/SUM(V882:V904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",W879<>\"n/a\"),IF(SUM(W882:W904)=0,0,IF((SUMPRODUCT(W882:W904,W906:W928)/SUM(W882:W904))<0,1,(SUMPRODUCT(W882:W904,W906:W928)/SUM(W882:W904)))),\"n/a\"))","v":0}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A931,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A931,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A932,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A932,0)-OFFSET('RFM input'!H$74,$A932,0)-OFFSET('RFM input'!H$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A932,0)-OFFSET('RFM input'!I$74,$A932,0)-OFFSET('RFM input'!I$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A932,0)-OFFSET('RFM input'!J$74,$A932,0)-OFFSET('RFM input'!J$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A932,0)-OFFSET('RFM input'!K$74,$A932,0)-OFFSET('RFM input'!K$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A932,0)-OFFSET('RFM input'!L$74,$A932,0)-OFFSET('RFM input'!L$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A932,0)-OFFSET('RFM input'!M$74,$A932,0)-OFFSET('RFM input'!M$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A932,0)-OFFSET('RFM input'!N$74,$A932,0)-OFFSET('RFM input'!N$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A932,0)-OFFSET('RFM input'!O$74,$A932,0)-OFFSET('RFM input'!O$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A932,0)-OFFSET('RFM input'!P$74,$A932,0)-OFFSET('RFM input'!P$108,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A932,0)-OFFSET('RFM input'!Q$74,$A932,0)-OFFSET('RFM input'!Q$108,$A932,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A932,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A932,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D960=\"n/a\",0,IF(AND(D934=0,C936=0),0,\nIF(AND(D934<>0,C936=0),(D934/D$10),\nIF(AND(D935<>0,C936<>0),(C936-(C936/C960))+(D934/D$10),\nIF(C960<1,0,(C936-(C936/C960)))))))","v":0},{"$f":"IF(E960=\"n/a\",0,IF(AND(E934=0,D936=0),0,\nIF(AND(E934<>0,D936=0),(E934/E$10),\nIF(AND(E935<>0,D936<>0),(D936-(D936/D960))+(E934/E$10),\nIF(D960<1,0,(D936-(D936/D960)))))))","v":0},{"$f":"IF(F960=\"n/a\",0,IF(AND(F934=0,E936=0),0,\nIF(AND(F934<>0,E936=0),(F934/F$10),\nIF(AND(F935<>0,E936<>0),(E936-(E936/E960))+(F934/F$10),\nIF(E960<1,0,(E936-(E936/E960)))))))","v":0},{"$f":"IF(G960=\"n/a\",0,IF(AND(G934=0,F936=0),0,\nIF(AND(G934<>0,F936=0),(G934/G$10),\nIF(AND(G935<>0,F936<>0),(F936-(F936/F960))+(G934/G$10),\nIF(F960<1,0,(F936-(F936/F960)))))))","v":0},{"$f":"IF(H960=\"n/a\",0,IF(AND(H934=0,G936=0),0,\nIF(AND(H934<>0,G936=0),(H934/H$10),\nIF(AND(H935<>0,G936<>0),(G936-(G936/G960))+(H934/H$10),\nIF(G960<1,0,(G936-(G936/G960)))))))","v":0},{"$f":"IF(I960=\"n/a\",0,IF(AND(I934=0,H936=0),0,\nIF(AND(I934<>0,H936=0),(I934/I$10),\nIF(AND(I935<>0,H936<>0),(H936-(H936/H960))+(I934/I$10),\nIF(H960<1,0,(H936-(H936/H960)))))))","v":0},{"$f":"IF(J960=\"n/a\",0,IF(AND(J934=0,I936=0),0,\nIF(AND(J934<>0,I936=0),(J934/J$10),\nIF(AND(J935<>0,I936<>0),(I936-(I936/I960))+(J934/J$10),\nIF(I960<1,0,(I936-(I936/I960)))))))","v":0},{"$f":"IF(K960=\"n/a\",0,IF(AND(K934=0,J936=0),0,\nIF(AND(K934<>0,J936=0),(K934/K$10),\nIF(AND(K935<>0,J936<>0),(J936-(J936/J960))+(K934/K$10),\nIF(J960<1,0,(J936-(J936/J960)))))))","v":0},{"$f":"IF(L960=\"n/a\",0,IF(AND(L934=0,K936=0),0,\nIF(AND(L934<>0,K936=0),(L934/L$10),\nIF(AND(L935<>0,K936<>0),(K936-(K936/K960))+(L934/L$10),\nIF(K960<1,0,(K936-(K936/K960)))))))","v":0},{"$f":"IF(M960=\"n/a\",0,IF(AND(M934=0,L936=0),0,\nIF(AND(M934<>0,L936=0),(M934/M$10),\nIF(AND(M935<>0,L936<>0),(L936-(L936/L960))+(M934/M$10),\nIF(L960<1,0,(L936-(L936/L960)))))))","v":0},{"$f":"IF(N960=\"n/a\",0,IF(AND(N934=0,M936=0),0,\nIF(AND(N934<>0,M936=0),(N934/N$10),\nIF(AND(N935<>0,M936<>0),(M936-(M936/M960))+(N934/N$10),\nIF(M960<1,0,(M936-(M936/M960)))))))","v":0},{"$f":"IF(O960=\"n/a\",0,IF(AND(O934=0,N936=0),0,\nIF(AND(O934<>0,N936=0),(O934/O$10),\nIF(AND(O935<>0,N936<>0),(N936-(N936/N960))+(O934/O$10),\nIF(N960<1,0,(N936-(N936/N960)))))))","v":0},{"$f":"IF(P960=\"n/a\",0,IF(AND(P934=0,O936=0),0,\nIF(AND(P934<>0,O936=0),(P934/P$10),\nIF(AND(P935<>0,O936<>0),(O936-(O936/O960))+(P934/P$10),\nIF(O960<1,0,(O936-(O936/O960)))))))","v":0},{"$f":"IF(Q960=\"n/a\",0,IF(AND(Q934=0,P936=0),0,\nIF(AND(Q934<>0,P936=0),(Q934/Q$10),\nIF(AND(Q935<>0,P936<>0),(P936-(P936/P960))+(Q934/Q$10),\nIF(P960<1,0,(P936-(P936/P960)))))))","v":0},{"$f":"IF(R960=\"n/a\",0,IF(AND(R934=0,Q936=0),0,\nIF(AND(R934<>0,Q936=0),(R934/R$10),\nIF(AND(R935<>0,Q936<>0),(Q936-(Q936/Q960))+(R934/R$10),\nIF(Q960<1,0,(Q936-(Q936/Q960)))))))","v":0},{"$f":"IF(S960=\"n/a\",0,IF(AND(S934=0,R936=0),0,\nIF(AND(S934<>0,R936=0),(S934/S$10),\nIF(AND(S935<>0,R936<>0),(R936-(R936/R960))+(S934/S$10),\nIF(R960<1,0,(R936-(R936/R960)))))))","v":0},{"$f":"IF(T960=\"n/a\",0,IF(AND(T934=0,S936=0),0,\nIF(AND(T934<>0,S936=0),(T934/T$10),\nIF(AND(T935<>0,S936<>0),(S936-(S936/S960))+(T934/T$10),\nIF(S960<1,0,(S936-(S936/S960)))))))","v":0},{"$f":"IF(U960=\"n/a\",0,IF(AND(U934=0,T936=0),0,\nIF(AND(U934<>0,T936=0),(U934/U$10),\nIF(AND(U935<>0,T936<>0),(T936-(T936/T960))+(U934/U$10),\nIF(T960<1,0,(T936-(T936/T960)))))))","v":0},{"$f":"IF(V960=\"n/a\",0,IF(AND(V934=0,U936=0),0,\nIF(AND(V934<>0,U936=0),(V934/V$10),\nIF(AND(V935<>0,U936<>0),(U936-(U936/U960))+(V934/V$10),\nIF(U960<1,0,(U936-(U936/U960)))))))","v":0},{"$f":"IF(W960=\"n/a\",0,IF(AND(W934=0,V936=0),0,\nIF(AND(W934<>0,V936=0),(W934/W$10),\nIF(AND(W935<>0,V936<>0),(V936-(V936/V960))+(W934/W$10),\nIF(V960<1,0,(V936-(V936/V960)))))))","v":0}]
[{"$f":"A936+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C932/C$10","v":0},{"$f":"IF(C961=\"n/a\",C937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(D961=\"n/a\",D937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(E961=\"n/a\",E937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(F961=\"n/a\",F937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(G961=\"n/a\",G937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(I961=\"n/a\",I937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(J961=\"n/a\",J937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(K961=\"n/a\",K937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(L961=\"n/a\",L937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(M961=\"n/a\",M937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(N961=\"n/a\",N937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(O961=\"n/a\",O937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(P961=\"n/a\",P937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(Q961=\"n/a\",Q937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(R961=\"n/a\",R937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(S961=\"n/a\",S937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(T961=\"n/a\",T937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(U961=\"n/a\",U937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(V961=\"n/a\",V937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0}]
[{"$f":"A937+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A938)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D938,-($A938+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D962=\"n/a\",D938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E939,-($A939+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E963=\"n/a\",E939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F940,-($A940+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F964=\"n/a\",F940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G941,-($A941+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G965=\"n/a\",G941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H942,-($A942+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H966=\"n/a\",H942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I943,-($A943+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I967=\"n/a\",I943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J944,-($A944+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J968=\"n/a\",J944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K945,-($A945+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K969=\"n/a\",K945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L946,-($A946+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L970=\"n/a\",L946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M947,-($A947+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M971=\"n/a\",M947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N948,-($A948+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N972=\"n/a\",N948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O949,-($A949+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O973=\"n/a\",O949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P950,-($A950+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P974=\"n/a\",P950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q951,-($A951+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q975=\"n/a\",Q951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R952,-($A952+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R976=\"n/a\",R952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S953,-($A953+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S977=\"n/a\",S953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T954,-($A954+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T978=\"n/a\",T954,IFERROR(IF((OFFSET($C954,0,$A954))<0,\nMIN(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954)))),\nMAX(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U955,-($A955+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U979=\"n/a\",U955,IFERROR(IF((OFFSET($C955,0,$A955))<0,\nMIN(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955)))),\nMAX(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V956,-($A956+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V980=\"n/a\",V956,IFERROR(IF((OFFSET($C956,0,$A956))<0,\nMIN(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956)))),\nMAX(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W957,-($A957+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C960=\"n/a\",\"n/a\",IF(AND(C960<1,D934=0),0,\nIF(D934=0,C960-1,\nIF(C960<1,D935,\n(((C960-1)*(C936-(C936/(C960))))+((D934/D$10)*D935))/(D936)))))","v":0},0,0,0,0,{"$f":"IF(H960=\"n/a\",\"n/a\",IF(AND(H960<1,I934=0),0,\nIF(I934=0,H960-1,\nIF(H960<1,I935,\n(((H960-1)*(H936-(H936/(H960))))+((I934/I$10)*I935))/(I936)))))","v":0},{"$f":"IF(I960=\"n/a\",\"n/a\",IF(AND(I960<1,J934=0),0,\nIF(J934=0,I960-1,\nIF(I960<1,J935,\n(((I960-1)*(I936-(I936/(I960))))+((J934/J$10)*J935))/(J936)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C961,(-$A937-ROWS(C933:C960)),0)","v":0},{"$f":"IF(C961=\"n/a\",\"n/a\",MAX(0,C961-1))","v":0},{"$f":"IF(D961=\"n/a\",\"n/a\",MAX(0,D961-1))","v":0},{"$f":"IF(E961=\"n/a\",\"n/a\",MAX(0,E961-1))","v":0},{"$f":"IF(F961=\"n/a\",\"n/a\",MAX(0,F961-1))","v":0},{"$f":"IF(G961=\"n/a\",\"n/a\",MAX(0,G961-1))","v":0},{"$f":"IF(H961=\"n/a\",\"n/a\",MAX(0,H961-1))","v":0},{"$f":"IF(I961=\"n/a\",\"n/a\",MAX(0,I961-1))","v":0},{"$f":"IF(J961=\"n/a\",\"n/a\",MAX(0,J961-1))","v":0},{"$f":"IF(K961=\"n/a\",\"n/a\",MAX(0,K961-1))","v":0},{"$f":"IF(L961=\"n/a\",\"n/a\",MAX(0,L961-1))","v":0},{"$f":"IF(M961=\"n/a\",\"n/a\",MAX(0,M961-1))","v":0},{"$f":"IF(N961=\"n/a\",\"n/a\",MAX(0,N961-1))","v":0},{"$f":"IF(O961=\"n/a\",\"n/a\",MAX(0,O961-1))","v":0},{"$f":"IF(P961=\"n/a\",\"n/a\",MAX(0,P961-1))","v":0},{"$f":"IF(Q961=\"n/a\",\"n/a\",MAX(0,Q961-1))","v":0},{"$f":"IF(R961=\"n/a\",\"n/a\",MAX(0,R961-1))","v":0},{"$f":"IF(S961=\"n/a\",\"n/a\",MAX(0,S961-1))","v":0},{"$f":"IF(T961=\"n/a\",\"n/a\",MAX(0,T961-1))","v":0},{"$f":"IF(U961=\"n/a\",\"n/a\",MAX(0,U961-1))","v":0},{"$f":"IF(V961=\"n/a\",\"n/a\",MAX(0,V961-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A938)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D962,(-$A938-ROWS(D934:D961)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E963,(-$A939-ROWS(E935:E962)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F964,(-$A940-ROWS(F936:F963)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G965,(-$A941-ROWS(G937:G964)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H966,(-$A942-ROWS(H938:H965)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I967,(-$A943-ROWS(I939:I966)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J968,(-$A944-ROWS(J940:J967)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K969,(-$A945-ROWS(K941:K968)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L970,(-$A946-ROWS(L942:L969)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M971,(-$A947-ROWS(M943:M970)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N972,(-$A948-ROWS(N944:N971)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O973,(-$A949-ROWS(O945:O972)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P974,(-$A950-ROWS(P946:P973)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q975,(-$A951-ROWS(Q947:Q974)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R976,(-$A952-ROWS(R948:R975)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S977,(-$A953-ROWS(S949:S976)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T978,(-$A954-ROWS(T950:T977)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U979,(-$A955-ROWS(U951:U978)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V980,(-$A956-ROWS(V952:V979)),0)","v":0},{"$f":"IF(V980=\"n/a\",\"n/a\",MAX(0,V980-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W981,(-$A957-ROWS(W953:W980)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C933<>\"n/a\",C933<>\"n/a\"),IF(SUM(C936:C958)=0,0,IF((SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958))<0,1,(SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",D933<>\"n/a\"),IF(SUM(D936:D958)=0,0,IF((SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958))<0,1,(SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",E933<>\"n/a\"),IF(SUM(E936:E958)=0,0,IF((SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958))<0,1,(SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",F933<>\"n/a\"),IF(SUM(F936:F958)=0,0,IF((SUMPRODUCT(F936:F958,F960:F982)/SUM(F936:F958))<0,1,(SUMPRODUCT(F936:F958,F960:F982)/SUM(F936:F958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",G933<>\"n/a\"),IF(SUM(G936:G958)=0,0,IF((SUMPRODUCT(G936:G958,G960:G982)/SUM(G936:G958))<0,1,(SUMPRODUCT(G936:G958,G960:G982)/SUM(G936:G958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",H933<>\"n/a\"),IF(SUM(H936:H958)=0,0,IF((SUMPRODUCT(H936:H958,H960:H982)/SUM(H936:H958))<0,1,(SUMPRODUCT(H936:H958,H960:H982)/SUM(H936:H958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",I933<>\"n/a\"),IF(SUM(I936:I958)=0,0,IF((SUMPRODUCT(I936:I958,I960:I982)/SUM(I936:I958))<0,1,(SUMPRODUCT(I936:I958,I960:I982)/SUM(I936:I958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",J933<>\"n/a\"),IF(SUM(J936:J958)=0,0,IF((SUMPRODUCT(J936:J958,J960:J982)/SUM(J936:J958))<0,1,(SUMPRODUCT(J936:J958,J960:J982)/SUM(J936:J958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",K933<>\"n/a\"),IF(SUM(K936:K958)=0,0,IF((SUMPRODUCT(K936:K958,K960:K982)/SUM(K936:K958))<0,1,(SUMPRODUCT(K936:K958,K960:K982)/SUM(K936:K958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",L933<>\"n/a\"),IF(SUM(L936:L958)=0,0,IF((SUMPRODUCT(L936:L958,L960:L982)/SUM(L936:L958))<0,1,(SUMPRODUCT(L936:L958,L960:L982)/SUM(L936:L958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",M933<>\"n/a\"),IF(SUM(M936:M958)=0,0,IF((SUMPRODUCT(M936:M958,M960:M982)/SUM(M936:M958))<0,1,(SUMPRODUCT(M936:M958,M960:M982)/SUM(M936:M958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",N933<>\"n/a\"),IF(SUM(N936:N958)=0,0,IF((SUMPRODUCT(N936:N958,N960:N982)/SUM(N936:N958))<0,1,(SUMPRODUCT(N936:N958,N960:N982)/SUM(N936:N958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",O933<>\"n/a\"),IF(SUM(O936:O958)=0,0,IF((SUMPRODUCT(O936:O958,O960:O982)/SUM(O936:O958))<0,1,(SUMPRODUCT(O936:O958,O960:O982)/SUM(O936:O958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",P933<>\"n/a\"),IF(SUM(P936:P958)=0,0,IF((SUMPRODUCT(P936:P958,P960:P982)/SUM(P936:P958))<0,1,(SUMPRODUCT(P936:P958,P960:P982)/SUM(P936:P958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",Q933<>\"n/a\"),IF(SUM(Q936:Q958)=0,0,IF((SUMPRODUCT(Q936:Q958,Q960:Q982)/SUM(Q936:Q958))<0,1,(SUMPRODUCT(Q936:Q958,Q960:Q982)/SUM(Q936:Q958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",R933<>\"n/a\"),IF(SUM(R936:R958)=0,0,IF((SUMPRODUCT(R936:R958,R960:R982)/SUM(R936:R958))<0,1,(SUMPRODUCT(R936:R958,R960:R982)/SUM(R936:R958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",S933<>\"n/a\"),IF(SUM(S936:S958)=0,0,IF((SUMPRODUCT(S936:S958,S960:S982)/SUM(S936:S958))<0,1,(SUMPRODUCT(S936:S958,S960:S982)/SUM(S936:S958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",T933<>\"n/a\"),IF(SUM(T936:T958)=0,0,IF((SUMPRODUCT(T936:T958,T960:T982)/SUM(T936:T958))<0,1,(SUMPRODUCT(T936:T958,T960:T982)/SUM(T936:T958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",U933<>\"n/a\"),IF(SUM(U936:U958)=0,0,IF((SUMPRODUCT(U936:U958,U960:U982)/SUM(U936:U958))<0,1,(SUMPRODUCT(U936:U958,U960:U982)/SUM(U936:U958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",V933<>\"n/a\"),IF(SUM(V936:V958)=0,0,IF((SUMPRODUCT(V936:V958,V960:V982)/SUM(V936:V958))<0,1,(SUMPRODUCT(V936:V958,V960:V982)/SUM(V936:V958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",W933<>\"n/a\"),IF(SUM(W936:W958)=0,0,IF((SUMPRODUCT(W936:W958,W960:W982)/SUM(W936:W958))<0,1,(SUMPRODUCT(W936:W958,W960:W982)/SUM(W936:W958)))),\"n/a\"))","v":0}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A985,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A985,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A986,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A986,0)-OFFSET('RFM input'!H$74,$A986,0)-OFFSET('RFM input'!H$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A986,0)-OFFSET('RFM input'!I$74,$A986,0)-OFFSET('RFM input'!I$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A986,0)-OFFSET('RFM input'!J$74,$A986,0)-OFFSET('RFM input'!J$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A986,0)-OFFSET('RFM input'!K$74,$A986,0)-OFFSET('RFM input'!K$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A986,0)-OFFSET('RFM input'!L$74,$A986,0)-OFFSET('RFM input'!L$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A986,0)-OFFSET('RFM input'!M$74,$A986,0)-OFFSET('RFM input'!M$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A986,0)-OFFSET('RFM input'!N$74,$A986,0)-OFFSET('RFM input'!N$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A986,0)-OFFSET('RFM input'!O$74,$A986,0)-OFFSET('RFM input'!O$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A986,0)-OFFSET('RFM input'!P$74,$A986,0)-OFFSET('RFM input'!P$108,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A986,0)-OFFSET('RFM input'!Q$74,$A986,0)-OFFSET('RFM input'!Q$108,$A986,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A986,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A986,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1014=\"n/a\",0,IF(AND(D988=0,C990=0),0,\nIF(AND(D988<>0,C990=0),(D988/D$10),\nIF(AND(D989<>0,C990<>0),(C990-(C990/C1014))+(D988/D$10),\nIF(C1014<1,0,(C990-(C990/C1014)))))))","v":0},{"$f":"IF(E1014=\"n/a\",0,IF(AND(E988=0,D990=0),0,\nIF(AND(E988<>0,D990=0),(E988/E$10),\nIF(AND(E989<>0,D990<>0),(D990-(D990/D1014))+(E988/E$10),\nIF(D1014<1,0,(D990-(D990/D1014)))))))","v":0},{"$f":"IF(F1014=\"n/a\",0,IF(AND(F988=0,E990=0),0,\nIF(AND(F988<>0,E990=0),(F988/F$10),\nIF(AND(F989<>0,E990<>0),(E990-(E990/E1014))+(F988/F$10),\nIF(E1014<1,0,(E990-(E990/E1014)))))))","v":0},{"$f":"IF(G1014=\"n/a\",0,IF(AND(G988=0,F990=0),0,\nIF(AND(G988<>0,F990=0),(G988/G$10),\nIF(AND(G989<>0,F990<>0),(F990-(F990/F1014))+(G988/G$10),\nIF(F1014<1,0,(F990-(F990/F1014)))))))","v":0},{"$f":"IF(H1014=\"n/a\",0,IF(AND(H988=0,G990=0),0,\nIF(AND(H988<>0,G990=0),(H988/H$10),\nIF(AND(H989<>0,G990<>0),(G990-(G990/G1014))+(H988/H$10),\nIF(G1014<1,0,(G990-(G990/G1014)))))))","v":0},{"$f":"IF(I1014=\"n/a\",0,IF(AND(I988=0,H990=0),0,\nIF(AND(I988<>0,H990=0),(I988/I$10),\nIF(AND(I989<>0,H990<>0),(H990-(H990/H1014))+(I988/I$10),\nIF(H1014<1,0,(H990-(H990/H1014)))))))","v":0},{"$f":"IF(J1014=\"n/a\",0,IF(AND(J988=0,I990=0),0,\nIF(AND(J988<>0,I990=0),(J988/J$10),\nIF(AND(J989<>0,I990<>0),(I990-(I990/I1014))+(J988/J$10),\nIF(I1014<1,0,(I990-(I990/I1014)))))))","v":0},{"$f":"IF(K1014=\"n/a\",0,IF(AND(K988=0,J990=0),0,\nIF(AND(K988<>0,J990=0),(K988/K$10),\nIF(AND(K989<>0,J990<>0),(J990-(J990/J1014))+(K988/K$10),\nIF(J1014<1,0,(J990-(J990/J1014)))))))","v":0},{"$f":"IF(L1014=\"n/a\",0,IF(AND(L988=0,K990=0),0,\nIF(AND(L988<>0,K990=0),(L988/L$10),\nIF(AND(L989<>0,K990<>0),(K990-(K990/K1014))+(L988/L$10),\nIF(K1014<1,0,(K990-(K990/K1014)))))))","v":0},{"$f":"IF(M1014=\"n/a\",0,IF(AND(M988=0,L990=0),0,\nIF(AND(M988<>0,L990=0),(M988/M$10),\nIF(AND(M989<>0,L990<>0),(L990-(L990/L1014))+(M988/M$10),\nIF(L1014<1,0,(L990-(L990/L1014)))))))","v":0},{"$f":"IF(N1014=\"n/a\",0,IF(AND(N988=0,M990=0),0,\nIF(AND(N988<>0,M990=0),(N988/N$10),\nIF(AND(N989<>0,M990<>0),(M990-(M990/M1014))+(N988/N$10),\nIF(M1014<1,0,(M990-(M990/M1014)))))))","v":0},{"$f":"IF(O1014=\"n/a\",0,IF(AND(O988=0,N990=0),0,\nIF(AND(O988<>0,N990=0),(O988/O$10),\nIF(AND(O989<>0,N990<>0),(N990-(N990/N1014))+(O988/O$10),\nIF(N1014<1,0,(N990-(N990/N1014)))))))","v":0},{"$f":"IF(P1014=\"n/a\",0,IF(AND(P988=0,O990=0),0,\nIF(AND(P988<>0,O990=0),(P988/P$10),\nIF(AND(P989<>0,O990<>0),(O990-(O990/O1014))+(P988/P$10),\nIF(O1014<1,0,(O990-(O990/O1014)))))))","v":0},{"$f":"IF(Q1014=\"n/a\",0,IF(AND(Q988=0,P990=0),0,\nIF(AND(Q988<>0,P990=0),(Q988/Q$10),\nIF(AND(Q989<>0,P990<>0),(P990-(P990/P1014))+(Q988/Q$10),\nIF(P1014<1,0,(P990-(P990/P1014)))))))","v":0},{"$f":"IF(R1014=\"n/a\",0,IF(AND(R988=0,Q990=0),0,\nIF(AND(R988<>0,Q990=0),(R988/R$10),\nIF(AND(R989<>0,Q990<>0),(Q990-(Q990/Q1014))+(R988/R$10),\nIF(Q1014<1,0,(Q990-(Q990/Q1014)))))))","v":0},{"$f":"IF(S1014=\"n/a\",0,IF(AND(S988=0,R990=0),0,\nIF(AND(S988<>0,R990=0),(S988/S$10),\nIF(AND(S989<>0,R990<>0),(R990-(R990/R1014))+(S988/S$10),\nIF(R1014<1,0,(R990-(R990/R1014)))))))","v":0},{"$f":"IF(T1014=\"n/a\",0,IF(AND(T988=0,S990=0),0,\nIF(AND(T988<>0,S990=0),(T988/T$10),\nIF(AND(T989<>0,S990<>0),(S990-(S990/S1014))+(T988/T$10),\nIF(S1014<1,0,(S990-(S990/S1014)))))))","v":0},{"$f":"IF(U1014=\"n/a\",0,IF(AND(U988=0,T990=0),0,\nIF(AND(U988<>0,T990=0),(U988/U$10),\nIF(AND(U989<>0,T990<>0),(T990-(T990/T1014))+(U988/U$10),\nIF(T1014<1,0,(T990-(T990/T1014)))))))","v":0},{"$f":"IF(V1014=\"n/a\",0,IF(AND(V988=0,U990=0),0,\nIF(AND(V988<>0,U990=0),(V988/V$10),\nIF(AND(V989<>0,U990<>0),(U990-(U990/U1014))+(V988/V$10),\nIF(U1014<1,0,(U990-(U990/U1014)))))))","v":0},{"$f":"IF(W1014=\"n/a\",0,IF(AND(W988=0,V990=0),0,\nIF(AND(W988<>0,V990=0),(W988/W$10),\nIF(AND(W989<>0,V990<>0),(V990-(V990/V1014))+(W988/W$10),\nIF(V1014<1,0,(V990-(V990/V1014)))))))","v":0}]
[{"$f":"A990+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C986/C$10","v":0},{"$f":"IF(C1015=\"n/a\",C991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(D1015=\"n/a\",D991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(E1015=\"n/a\",E991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(F1015=\"n/a\",F991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(G1015=\"n/a\",G991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(I1015=\"n/a\",I991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(J1015=\"n/a\",J991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(K1015=\"n/a\",K991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(L1015=\"n/a\",L991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(M1015=\"n/a\",M991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(N1015=\"n/a\",N991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(O1015=\"n/a\",O991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(P1015=\"n/a\",P991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(Q1015=\"n/a\",Q991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(R1015=\"n/a\",R991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(S1015=\"n/a\",S991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(T1015=\"n/a\",T991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(U1015=\"n/a\",U991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(V1015=\"n/a\",V991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0}]
[{"$f":"A991+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A992)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D992,-($A992+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1016=\"n/a\",D992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E993,-($A993+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1017=\"n/a\",E993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F994,-($A994+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1018=\"n/a\",F994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G995,-($A995+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1019=\"n/a\",G995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H996,-($A996+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1020=\"n/a\",H996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I997,-($A997+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1021=\"n/a\",I997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J998,-($A998+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1022=\"n/a\",J998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K999,-($A999+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1023=\"n/a\",K999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1000,-($A1000+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1024=\"n/a\",L1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1001,-($A1001+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1025=\"n/a\",M1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1002,-($A1002+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1026=\"n/a\",N1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1003,-($A1003+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1027=\"n/a\",O1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1004,-($A1004+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1028=\"n/a\",P1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1005,-($A1005+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1029=\"n/a\",Q1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1006,-($A1006+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1030=\"n/a\",R1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1007,-($A1007+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1031=\"n/a\",S1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1008,-($A1008+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1032=\"n/a\",T1008,IFERROR(IF((OFFSET($C1008,0,$A1008))<0,\nMIN(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008)))),\nMAX(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1009,-($A1009+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1033=\"n/a\",U1009,IFERROR(IF((OFFSET($C1009,0,$A1009))<0,\nMIN(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009)))),\nMAX(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1010,-($A1010+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1034=\"n/a\",V1010,IFERROR(IF((OFFSET($C1010,0,$A1010))<0,\nMIN(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010)))),\nMAX(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1011,-($A1011+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1014=\"n/a\",\"n/a\",IF(AND(C1014<1,D988=0),0,\nIF(D988=0,C1014-1,\nIF(C1014<1,D989,\n(((C1014-1)*(C990-(C990/(C1014))))+((D988/D$10)*D989))/(D990)))))","v":0},0,0,0,0,{"$f":"IF(H1014=\"n/a\",\"n/a\",IF(AND(H1014<1,I988=0),0,\nIF(I988=0,H1014-1,\nIF(H1014<1,I989,\n(((H1014-1)*(H990-(H990/(H1014))))+((I988/I$10)*I989))/(I990)))))","v":0},{"$f":"IF(I1014=\"n/a\",\"n/a\",IF(AND(I1014<1,J988=0),0,\nIF(J988=0,I1014-1,\nIF(I1014<1,J989,\n(((I1014-1)*(I990-(I990/(I1014))))+((J988/J$10)*J989))/(J990)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1015,(-$A991-ROWS(C987:C1014)),0)","v":0},{"$f":"IF(C1015=\"n/a\",\"n/a\",MAX(0,C1015-1))","v":0},{"$f":"IF(D1015=\"n/a\",\"n/a\",MAX(0,D1015-1))","v":0},{"$f":"IF(E1015=\"n/a\",\"n/a\",MAX(0,E1015-1))","v":0},{"$f":"IF(F1015=\"n/a\",\"n/a\",MAX(0,F1015-1))","v":0},{"$f":"IF(G1015=\"n/a\",\"n/a\",MAX(0,G1015-1))","v":0},{"$f":"IF(H1015=\"n/a\",\"n/a\",MAX(0,H1015-1))","v":0},{"$f":"IF(I1015=\"n/a\",\"n/a\",MAX(0,I1015-1))","v":0},{"$f":"IF(J1015=\"n/a\",\"n/a\",MAX(0,J1015-1))","v":0},{"$f":"IF(K1015=\"n/a\",\"n/a\",MAX(0,K1015-1))","v":0},{"$f":"IF(L1015=\"n/a\",\"n/a\",MAX(0,L1015-1))","v":0},{"$f":"IF(M1015=\"n/a\",\"n/a\",MAX(0,M1015-1))","v":0},{"$f":"IF(N1015=\"n/a\",\"n/a\",MAX(0,N1015-1))","v":0},{"$f":"IF(O1015=\"n/a\",\"n/a\",MAX(0,O1015-1))","v":0},{"$f":"IF(P1015=\"n/a\",\"n/a\",MAX(0,P1015-1))","v":0},{"$f":"IF(Q1015=\"n/a\",\"n/a\",MAX(0,Q1015-1))","v":0},{"$f":"IF(R1015=\"n/a\",\"n/a\",MAX(0,R1015-1))","v":0},{"$f":"IF(S1015=\"n/a\",\"n/a\",MAX(0,S1015-1))","v":0},{"$f":"IF(T1015=\"n/a\",\"n/a\",MAX(0,T1015-1))","v":0},{"$f":"IF(U1015=\"n/a\",\"n/a\",MAX(0,U1015-1))","v":0},{"$f":"IF(V1015=\"n/a\",\"n/a\",MAX(0,V1015-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A992)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1016,(-$A992-ROWS(D988:D1015)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1017,(-$A993-ROWS(E989:E1016)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1018,(-$A994-ROWS(F990:F1017)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1019,(-$A995-ROWS(G991:G1018)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1020,(-$A996-ROWS(H992:H1019)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1021,(-$A997-ROWS(I993:I1020)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1022,(-$A998-ROWS(J994:J1021)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1023,(-$A999-ROWS(K995:K1022)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1024,(-$A1000-ROWS(L996:L1023)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1025,(-$A1001-ROWS(M997:M1024)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1026,(-$A1002-ROWS(N998:N1025)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1027,(-$A1003-ROWS(O999:O1026)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1028,(-$A1004-ROWS(P1000:P1027)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1029,(-$A1005-ROWS(Q1001:Q1028)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1030,(-$A1006-ROWS(R1002:R1029)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1031,(-$A1007-ROWS(S1003:S1030)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1032,(-$A1008-ROWS(T1004:T1031)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1033,(-$A1009-ROWS(U1005:U1032)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1034,(-$A1010-ROWS(V1006:V1033)),0)","v":0},{"$f":"IF(V1034=\"n/a\",\"n/a\",MAX(0,V1034-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1035,(-$A1011-ROWS(W1007:W1034)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C987<>\"n/a\",C987<>\"n/a\"),IF(SUM(C990:C1012)=0,0,IF((SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012))<0,1,(SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",D987<>\"n/a\"),IF(SUM(D990:D1012)=0,0,IF((SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012))<0,1,(SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",E987<>\"n/a\"),IF(SUM(E990:E1012)=0,0,IF((SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012))<0,1,(SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",F987<>\"n/a\"),IF(SUM(F990:F1012)=0,0,IF((SUMPRODUCT(F990:F1012,F1014:F1036)/SUM(F990:F1012))<0,1,(SUMPRODUCT(F990:F1012,F1014:F1036)/SUM(F990:F1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",G987<>\"n/a\"),IF(SUM(G990:G1012)=0,0,IF((SUMPRODUCT(G990:G1012,G1014:G1036)/SUM(G990:G1012))<0,1,(SUMPRODUCT(G990:G1012,G1014:G1036)/SUM(G990:G1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",H987<>\"n/a\"),IF(SUM(H990:H1012)=0,0,IF((SUMPRODUCT(H990:H1012,H1014:H1036)/SUM(H990:H1012))<0,1,(SUMPRODUCT(H990:H1012,H1014:H1036)/SUM(H990:H1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",I987<>\"n/a\"),IF(SUM(I990:I1012)=0,0,IF((SUMPRODUCT(I990:I1012,I1014:I1036)/SUM(I990:I1012))<0,1,(SUMPRODUCT(I990:I1012,I1014:I1036)/SUM(I990:I1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",J987<>\"n/a\"),IF(SUM(J990:J1012)=0,0,IF((SUMPRODUCT(J990:J1012,J1014:J1036)/SUM(J990:J1012))<0,1,(SUMPRODUCT(J990:J1012,J1014:J1036)/SUM(J990:J1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",K987<>\"n/a\"),IF(SUM(K990:K1012)=0,0,IF((SUMPRODUCT(K990:K1012,K1014:K1036)/SUM(K990:K1012))<0,1,(SUMPRODUCT(K990:K1012,K1014:K1036)/SUM(K990:K1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",L987<>\"n/a\"),IF(SUM(L990:L1012)=0,0,IF((SUMPRODUCT(L990:L1012,L1014:L1036)/SUM(L990:L1012))<0,1,(SUMPRODUCT(L990:L1012,L1014:L1036)/SUM(L990:L1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",M987<>\"n/a\"),IF(SUM(M990:M1012)=0,0,IF((SUMPRODUCT(M990:M1012,M1014:M1036)/SUM(M990:M1012))<0,1,(SUMPRODUCT(M990:M1012,M1014:M1036)/SUM(M990:M1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",N987<>\"n/a\"),IF(SUM(N990:N1012)=0,0,IF((SUMPRODUCT(N990:N1012,N1014:N1036)/SUM(N990:N1012))<0,1,(SUMPRODUCT(N990:N1012,N1014:N1036)/SUM(N990:N1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",O987<>\"n/a\"),IF(SUM(O990:O1012)=0,0,IF((SUMPRODUCT(O990:O1012,O1014:O1036)/SUM(O990:O1012))<0,1,(SUMPRODUCT(O990:O1012,O1014:O1036)/SUM(O990:O1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",P987<>\"n/a\"),IF(SUM(P990:P1012)=0,0,IF((SUMPRODUCT(P990:P1012,P1014:P1036)/SUM(P990:P1012))<0,1,(SUMPRODUCT(P990:P1012,P1014:P1036)/SUM(P990:P1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",Q987<>\"n/a\"),IF(SUM(Q990:Q1012)=0,0,IF((SUMPRODUCT(Q990:Q1012,Q1014:Q1036)/SUM(Q990:Q1012))<0,1,(SUMPRODUCT(Q990:Q1012,Q1014:Q1036)/SUM(Q990:Q1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",R987<>\"n/a\"),IF(SUM(R990:R1012)=0,0,IF((SUMPRODUCT(R990:R1012,R1014:R1036)/SUM(R990:R1012))<0,1,(SUMPRODUCT(R990:R1012,R1014:R1036)/SUM(R990:R1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",S987<>\"n/a\"),IF(SUM(S990:S1012)=0,0,IF((SUMPRODUCT(S990:S1012,S1014:S1036)/SUM(S990:S1012))<0,1,(SUMPRODUCT(S990:S1012,S1014:S1036)/SUM(S990:S1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",T987<>\"n/a\"),IF(SUM(T990:T1012)=0,0,IF((SUMPRODUCT(T990:T1012,T1014:T1036)/SUM(T990:T1012))<0,1,(SUMPRODUCT(T990:T1012,T1014:T1036)/SUM(T990:T1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",U987<>\"n/a\"),IF(SUM(U990:U1012)=0,0,IF((SUMPRODUCT(U990:U1012,U1014:U1036)/SUM(U990:U1012))<0,1,(SUMPRODUCT(U990:U1012,U1014:U1036)/SUM(U990:U1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",V987<>\"n/a\"),IF(SUM(V990:V1012)=0,0,IF((SUMPRODUCT(V990:V1012,V1014:V1036)/SUM(V990:V1012))<0,1,(SUMPRODUCT(V990:V1012,V1014:V1036)/SUM(V990:V1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",W987<>\"n/a\"),IF(SUM(W990:W1012)=0,0,IF((SUMPRODUCT(W990:W1012,W1014:W1036)/SUM(W990:W1012))<0,1,(SUMPRODUCT(W990:W1012,W1014:W1036)/SUM(W990:W1012)))),\"n/a\"))","v":0}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1039,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1039,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1040,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1040,0)-OFFSET('RFM input'!H$74,$A1040,0)-OFFSET('RFM input'!H$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1040,0)-OFFSET('RFM input'!I$74,$A1040,0)-OFFSET('RFM input'!I$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1040,0)-OFFSET('RFM input'!J$74,$A1040,0)-OFFSET('RFM input'!J$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1040,0)-OFFSET('RFM input'!K$74,$A1040,0)-OFFSET('RFM input'!K$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1040,0)-OFFSET('RFM input'!L$74,$A1040,0)-OFFSET('RFM input'!L$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1040,0)-OFFSET('RFM input'!M$74,$A1040,0)-OFFSET('RFM input'!M$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1040,0)-OFFSET('RFM input'!N$74,$A1040,0)-OFFSET('RFM input'!N$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1040,0)-OFFSET('RFM input'!O$74,$A1040,0)-OFFSET('RFM input'!O$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1040,0)-OFFSET('RFM input'!P$74,$A1040,0)-OFFSET('RFM input'!P$108,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1040,0)-OFFSET('RFM input'!Q$74,$A1040,0)-OFFSET('RFM input'!Q$108,$A1040,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1040,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1040,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1068=\"n/a\",0,IF(AND(D1042=0,C1044=0),0,\nIF(AND(D1042<>0,C1044=0),(D1042/D$10),\nIF(AND(D1043<>0,C1044<>0),(C1044-(C1044/C1068))+(D1042/D$10),\nIF(C1068<1,0,(C1044-(C1044/C1068)))))))","v":0},{"$f":"IF(E1068=\"n/a\",0,IF(AND(E1042=0,D1044=0),0,\nIF(AND(E1042<>0,D1044=0),(E1042/E$10),\nIF(AND(E1043<>0,D1044<>0),(D1044-(D1044/D1068))+(E1042/E$10),\nIF(D1068<1,0,(D1044-(D1044/D1068)))))))","v":0},{"$f":"IF(F1068=\"n/a\",0,IF(AND(F1042=0,E1044=0),0,\nIF(AND(F1042<>0,E1044=0),(F1042/F$10),\nIF(AND(F1043<>0,E1044<>0),(E1044-(E1044/E1068))+(F1042/F$10),\nIF(E1068<1,0,(E1044-(E1044/E1068)))))))","v":0},{"$f":"IF(G1068=\"n/a\",0,IF(AND(G1042=0,F1044=0),0,\nIF(AND(G1042<>0,F1044=0),(G1042/G$10),\nIF(AND(G1043<>0,F1044<>0),(F1044-(F1044/F1068))+(G1042/G$10),\nIF(F1068<1,0,(F1044-(F1044/F1068)))))))","v":0},{"$f":"IF(H1068=\"n/a\",0,IF(AND(H1042=0,G1044=0),0,\nIF(AND(H1042<>0,G1044=0),(H1042/H$10),\nIF(AND(H1043<>0,G1044<>0),(G1044-(G1044/G1068))+(H1042/H$10),\nIF(G1068<1,0,(G1044-(G1044/G1068)))))))","v":0},{"$f":"IF(I1068=\"n/a\",0,IF(AND(I1042=0,H1044=0),0,\nIF(AND(I1042<>0,H1044=0),(I1042/I$10),\nIF(AND(I1043<>0,H1044<>0),(H1044-(H1044/H1068))+(I1042/I$10),\nIF(H1068<1,0,(H1044-(H1044/H1068)))))))","v":0},{"$f":"IF(J1068=\"n/a\",0,IF(AND(J1042=0,I1044=0),0,\nIF(AND(J1042<>0,I1044=0),(J1042/J$10),\nIF(AND(J1043<>0,I1044<>0),(I1044-(I1044/I1068))+(J1042/J$10),\nIF(I1068<1,0,(I1044-(I1044/I1068)))))))","v":0},{"$f":"IF(K1068=\"n/a\",0,IF(AND(K1042=0,J1044=0),0,\nIF(AND(K1042<>0,J1044=0),(K1042/K$10),\nIF(AND(K1043<>0,J1044<>0),(J1044-(J1044/J1068))+(K1042/K$10),\nIF(J1068<1,0,(J1044-(J1044/J1068)))))))","v":0},{"$f":"IF(L1068=\"n/a\",0,IF(AND(L1042=0,K1044=0),0,\nIF(AND(L1042<>0,K1044=0),(L1042/L$10),\nIF(AND(L1043<>0,K1044<>0),(K1044-(K1044/K1068))+(L1042/L$10),\nIF(K1068<1,0,(K1044-(K1044/K1068)))))))","v":0},{"$f":"IF(M1068=\"n/a\",0,IF(AND(M1042=0,L1044=0),0,\nIF(AND(M1042<>0,L1044=0),(M1042/M$10),\nIF(AND(M1043<>0,L1044<>0),(L1044-(L1044/L1068))+(M1042/M$10),\nIF(L1068<1,0,(L1044-(L1044/L1068)))))))","v":0},{"$f":"IF(N1068=\"n/a\",0,IF(AND(N1042=0,M1044=0),0,\nIF(AND(N1042<>0,M1044=0),(N1042/N$10),\nIF(AND(N1043<>0,M1044<>0),(M1044-(M1044/M1068))+(N1042/N$10),\nIF(M1068<1,0,(M1044-(M1044/M1068)))))))","v":0},{"$f":"IF(O1068=\"n/a\",0,IF(AND(O1042=0,N1044=0),0,\nIF(AND(O1042<>0,N1044=0),(O1042/O$10),\nIF(AND(O1043<>0,N1044<>0),(N1044-(N1044/N1068))+(O1042/O$10),\nIF(N1068<1,0,(N1044-(N1044/N1068)))))))","v":0},{"$f":"IF(P1068=\"n/a\",0,IF(AND(P1042=0,O1044=0),0,\nIF(AND(P1042<>0,O1044=0),(P1042/P$10),\nIF(AND(P1043<>0,O1044<>0),(O1044-(O1044/O1068))+(P1042/P$10),\nIF(O1068<1,0,(O1044-(O1044/O1068)))))))","v":0},{"$f":"IF(Q1068=\"n/a\",0,IF(AND(Q1042=0,P1044=0),0,\nIF(AND(Q1042<>0,P1044=0),(Q1042/Q$10),\nIF(AND(Q1043<>0,P1044<>0),(P1044-(P1044/P1068))+(Q1042/Q$10),\nIF(P1068<1,0,(P1044-(P1044/P1068)))))))","v":0},{"$f":"IF(R1068=\"n/a\",0,IF(AND(R1042=0,Q1044=0),0,\nIF(AND(R1042<>0,Q1044=0),(R1042/R$10),\nIF(AND(R1043<>0,Q1044<>0),(Q1044-(Q1044/Q1068))+(R1042/R$10),\nIF(Q1068<1,0,(Q1044-(Q1044/Q1068)))))))","v":0},{"$f":"IF(S1068=\"n/a\",0,IF(AND(S1042=0,R1044=0),0,\nIF(AND(S1042<>0,R1044=0),(S1042/S$10),\nIF(AND(S1043<>0,R1044<>0),(R1044-(R1044/R1068))+(S1042/S$10),\nIF(R1068<1,0,(R1044-(R1044/R1068)))))))","v":0},{"$f":"IF(T1068=\"n/a\",0,IF(AND(T1042=0,S1044=0),0,\nIF(AND(T1042<>0,S1044=0),(T1042/T$10),\nIF(AND(T1043<>0,S1044<>0),(S1044-(S1044/S1068))+(T1042/T$10),\nIF(S1068<1,0,(S1044-(S1044/S1068)))))))","v":0},{"$f":"IF(U1068=\"n/a\",0,IF(AND(U1042=0,T1044=0),0,\nIF(AND(U1042<>0,T1044=0),(U1042/U$10),\nIF(AND(U1043<>0,T1044<>0),(T1044-(T1044/T1068))+(U1042/U$10),\nIF(T1068<1,0,(T1044-(T1044/T1068)))))))","v":0},{"$f":"IF(V1068=\"n/a\",0,IF(AND(V1042=0,U1044=0),0,\nIF(AND(V1042<>0,U1044=0),(V1042/V$10),\nIF(AND(V1043<>0,U1044<>0),(U1044-(U1044/U1068))+(V1042/V$10),\nIF(U1068<1,0,(U1044-(U1044/U1068)))))))","v":0},{"$f":"IF(W1068=\"n/a\",0,IF(AND(W1042=0,V1044=0),0,\nIF(AND(W1042<>0,V1044=0),(W1042/W$10),\nIF(AND(W1043<>0,V1044<>0),(V1044-(V1044/V1068))+(W1042/W$10),\nIF(V1068<1,0,(V1044-(V1044/V1068)))))))","v":0}]
[{"$f":"A1044+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1040/C$10","v":0},{"$f":"IF(C1069=\"n/a\",C1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(D1069=\"n/a\",D1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(E1069=\"n/a\",E1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(F1069=\"n/a\",F1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(G1069=\"n/a\",G1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(I1069=\"n/a\",I1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(J1069=\"n/a\",J1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(K1069=\"n/a\",K1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(L1069=\"n/a\",L1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(M1069=\"n/a\",M1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(N1069=\"n/a\",N1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(O1069=\"n/a\",O1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(P1069=\"n/a\",P1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(Q1069=\"n/a\",Q1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(R1069=\"n/a\",R1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(S1069=\"n/a\",S1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(T1069=\"n/a\",T1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(U1069=\"n/a\",U1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(V1069=\"n/a\",V1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0}]
[{"$f":"A1045+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1046)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1046,-($A1046+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1070=\"n/a\",D1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1047,-($A1047+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1071=\"n/a\",E1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1048,-($A1048+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1072=\"n/a\",F1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1049,-($A1049+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1073=\"n/a\",G1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1050,-($A1050+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1074=\"n/a\",H1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1051,-($A1051+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1075=\"n/a\",I1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1052,-($A1052+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1076=\"n/a\",J1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1053,-($A1053+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1077=\"n/a\",K1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1054,-($A1054+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1078=\"n/a\",L1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1055,-($A1055+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1079=\"n/a\",M1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1056,-($A1056+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1080=\"n/a\",N1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1057,-($A1057+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1081=\"n/a\",O1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1058,-($A1058+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1082=\"n/a\",P1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1059,-($A1059+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1083=\"n/a\",Q1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1060,-($A1060+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1084=\"n/a\",R1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1061,-($A1061+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1085=\"n/a\",S1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1062,-($A1062+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1086=\"n/a\",T1062,IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062)))),\nMAX(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1063,-($A1063+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1087=\"n/a\",U1063,IFERROR(IF((OFFSET($C1063,0,$A1063))<0,\nMIN(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063)))),\nMAX(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1064,-($A1064+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1088=\"n/a\",V1064,IFERROR(IF((OFFSET($C1064,0,$A1064))<0,\nMIN(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064)))),\nMAX(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1065,-($A1065+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1068=\"n/a\",\"n/a\",IF(AND(C1068<1,D1042=0),0,\nIF(D1042=0,C1068-1,\nIF(C1068<1,D1043,\n(((C1068-1)*(C1044-(C1044/(C1068))))+((D1042/D$10)*D1043))/(D1044)))))","v":0},0,0,0,0,{"$f":"IF(H1068=\"n/a\",\"n/a\",IF(AND(H1068<1,I1042=0),0,\nIF(I1042=0,H1068-1,\nIF(H1068<1,I1043,\n(((H1068-1)*(H1044-(H1044/(H1068))))+((I1042/I$10)*I1043))/(I1044)))))","v":0},{"$f":"IF(I1068=\"n/a\",\"n/a\",IF(AND(I1068<1,J1042=0),0,\nIF(J1042=0,I1068-1,\nIF(I1068<1,J1043,\n(((I1068-1)*(I1044-(I1044/(I1068))))+((J1042/J$10)*J1043))/(J1044)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1069,(-$A1045-ROWS(C1041:C1068)),0)","v":0},{"$f":"IF(C1069=\"n/a\",\"n/a\",MAX(0,C1069-1))","v":0},{"$f":"IF(D1069=\"n/a\",\"n/a\",MAX(0,D1069-1))","v":0},{"$f":"IF(E1069=\"n/a\",\"n/a\",MAX(0,E1069-1))","v":0},{"$f":"IF(F1069=\"n/a\",\"n/a\",MAX(0,F1069-1))","v":0},{"$f":"IF(G1069=\"n/a\",\"n/a\",MAX(0,G1069-1))","v":0},{"$f":"IF(H1069=\"n/a\",\"n/a\",MAX(0,H1069-1))","v":0},{"$f":"IF(I1069=\"n/a\",\"n/a\",MAX(0,I1069-1))","v":0},{"$f":"IF(J1069=\"n/a\",\"n/a\",MAX(0,J1069-1))","v":0},{"$f":"IF(K1069=\"n/a\",\"n/a\",MAX(0,K1069-1))","v":0},{"$f":"IF(L1069=\"n/a\",\"n/a\",MAX(0,L1069-1))","v":0},{"$f":"IF(M1069=\"n/a\",\"n/a\",MAX(0,M1069-1))","v":0},{"$f":"IF(N1069=\"n/a\",\"n/a\",MAX(0,N1069-1))","v":0},{"$f":"IF(O1069=\"n/a\",\"n/a\",MAX(0,O1069-1))","v":0},{"$f":"IF(P1069=\"n/a\",\"n/a\",MAX(0,P1069-1))","v":0},{"$f":"IF(Q1069=\"n/a\",\"n/a\",MAX(0,Q1069-1))","v":0},{"$f":"IF(R1069=\"n/a\",\"n/a\",MAX(0,R1069-1))","v":0},{"$f":"IF(S1069=\"n/a\",\"n/a\",MAX(0,S1069-1))","v":0},{"$f":"IF(T1069=\"n/a\",\"n/a\",MAX(0,T1069-1))","v":0},{"$f":"IF(U1069=\"n/a\",\"n/a\",MAX(0,U1069-1))","v":0},{"$f":"IF(V1069=\"n/a\",\"n/a\",MAX(0,V1069-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1046)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1070,(-$A1046-ROWS(D1042:D1069)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1071,(-$A1047-ROWS(E1043:E1070)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1072,(-$A1048-ROWS(F1044:F1071)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1073,(-$A1049-ROWS(G1045:G1072)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1074,(-$A1050-ROWS(H1046:H1073)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1075,(-$A1051-ROWS(I1047:I1074)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1076,(-$A1052-ROWS(J1048:J1075)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1077,(-$A1053-ROWS(K1049:K1076)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1078,(-$A1054-ROWS(L1050:L1077)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1079,(-$A1055-ROWS(M1051:M1078)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1080,(-$A1056-ROWS(N1052:N1079)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1081,(-$A1057-ROWS(O1053:O1080)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1082,(-$A1058-ROWS(P1054:P1081)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1083,(-$A1059-ROWS(Q1055:Q1082)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1084,(-$A1060-ROWS(R1056:R1083)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1085,(-$A1061-ROWS(S1057:S1084)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1086,(-$A1062-ROWS(T1058:T1085)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1087,(-$A1063-ROWS(U1059:U1086)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1088,(-$A1064-ROWS(V1060:V1087)),0)","v":0},{"$f":"IF(V1088=\"n/a\",\"n/a\",MAX(0,V1088-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1089,(-$A1065-ROWS(W1061:W1088)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1041<>\"n/a\",C1041<>\"n/a\"),IF(SUM(C1044:C1066)=0,0,IF((SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066))<0,1,(SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",D1041<>\"n/a\"),IF(SUM(D1044:D1066)=0,0,IF((SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066))<0,1,(SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",E1041<>\"n/a\"),IF(SUM(E1044:E1066)=0,0,IF((SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066))<0,1,(SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",F1041<>\"n/a\"),IF(SUM(F1044:F1066)=0,0,IF((SUMPRODUCT(F1044:F1066,F1068:F1090)/SUM(F1044:F1066))<0,1,(SUMPRODUCT(F1044:F1066,F1068:F1090)/SUM(F1044:F1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",G1041<>\"n/a\"),IF(SUM(G1044:G1066)=0,0,IF((SUMPRODUCT(G1044:G1066,G1068:G1090)/SUM(G1044:G1066))<0,1,(SUMPRODUCT(G1044:G1066,G1068:G1090)/SUM(G1044:G1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",H1041<>\"n/a\"),IF(SUM(H1044:H1066)=0,0,IF((SUMPRODUCT(H1044:H1066,H1068:H1090)/SUM(H1044:H1066))<0,1,(SUMPRODUCT(H1044:H1066,H1068:H1090)/SUM(H1044:H1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",I1041<>\"n/a\"),IF(SUM(I1044:I1066)=0,0,IF((SUMPRODUCT(I1044:I1066,I1068:I1090)/SUM(I1044:I1066))<0,1,(SUMPRODUCT(I1044:I1066,I1068:I1090)/SUM(I1044:I1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",J1041<>\"n/a\"),IF(SUM(J1044:J1066)=0,0,IF((SUMPRODUCT(J1044:J1066,J1068:J1090)/SUM(J1044:J1066))<0,1,(SUMPRODUCT(J1044:J1066,J1068:J1090)/SUM(J1044:J1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",K1041<>\"n/a\"),IF(SUM(K1044:K1066)=0,0,IF((SUMPRODUCT(K1044:K1066,K1068:K1090)/SUM(K1044:K1066))<0,1,(SUMPRODUCT(K1044:K1066,K1068:K1090)/SUM(K1044:K1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",L1041<>\"n/a\"),IF(SUM(L1044:L1066)=0,0,IF((SUMPRODUCT(L1044:L1066,L1068:L1090)/SUM(L1044:L1066))<0,1,(SUMPRODUCT(L1044:L1066,L1068:L1090)/SUM(L1044:L1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",M1041<>\"n/a\"),IF(SUM(M1044:M1066)=0,0,IF((SUMPRODUCT(M1044:M1066,M1068:M1090)/SUM(M1044:M1066))<0,1,(SUMPRODUCT(M1044:M1066,M1068:M1090)/SUM(M1044:M1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",N1041<>\"n/a\"),IF(SUM(N1044:N1066)=0,0,IF((SUMPRODUCT(N1044:N1066,N1068:N1090)/SUM(N1044:N1066))<0,1,(SUMPRODUCT(N1044:N1066,N1068:N1090)/SUM(N1044:N1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",O1041<>\"n/a\"),IF(SUM(O1044:O1066)=0,0,IF((SUMPRODUCT(O1044:O1066,O1068:O1090)/SUM(O1044:O1066))<0,1,(SUMPRODUCT(O1044:O1066,O1068:O1090)/SUM(O1044:O1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",P1041<>\"n/a\"),IF(SUM(P1044:P1066)=0,0,IF((SUMPRODUCT(P1044:P1066,P1068:P1090)/SUM(P1044:P1066))<0,1,(SUMPRODUCT(P1044:P1066,P1068:P1090)/SUM(P1044:P1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",Q1041<>\"n/a\"),IF(SUM(Q1044:Q1066)=0,0,IF((SUMPRODUCT(Q1044:Q1066,Q1068:Q1090)/SUM(Q1044:Q1066))<0,1,(SUMPRODUCT(Q1044:Q1066,Q1068:Q1090)/SUM(Q1044:Q1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",R1041<>\"n/a\"),IF(SUM(R1044:R1066)=0,0,IF((SUMPRODUCT(R1044:R1066,R1068:R1090)/SUM(R1044:R1066))<0,1,(SUMPRODUCT(R1044:R1066,R1068:R1090)/SUM(R1044:R1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",S1041<>\"n/a\"),IF(SUM(S1044:S1066)=0,0,IF((SUMPRODUCT(S1044:S1066,S1068:S1090)/SUM(S1044:S1066))<0,1,(SUMPRODUCT(S1044:S1066,S1068:S1090)/SUM(S1044:S1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",T1041<>\"n/a\"),IF(SUM(T1044:T1066)=0,0,IF((SUMPRODUCT(T1044:T1066,T1068:T1090)/SUM(T1044:T1066))<0,1,(SUMPRODUCT(T1044:T1066,T1068:T1090)/SUM(T1044:T1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",U1041<>\"n/a\"),IF(SUM(U1044:U1066)=0,0,IF((SUMPRODUCT(U1044:U1066,U1068:U1090)/SUM(U1044:U1066))<0,1,(SUMPRODUCT(U1044:U1066,U1068:U1090)/SUM(U1044:U1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",V1041<>\"n/a\"),IF(SUM(V1044:V1066)=0,0,IF((SUMPRODUCT(V1044:V1066,V1068:V1090)/SUM(V1044:V1066))<0,1,(SUMPRODUCT(V1044:V1066,V1068:V1090)/SUM(V1044:V1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",W1041<>\"n/a\"),IF(SUM(W1044:W1066)=0,0,IF((SUMPRODUCT(W1044:W1066,W1068:W1090)/SUM(W1044:W1066))<0,1,(SUMPRODUCT(W1044:W1066,W1068:W1090)/SUM(W1044:W1066)))),\"n/a\"))","v":0}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1093,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1093,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1094,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1094,0)-OFFSET('RFM input'!H$74,$A1094,0)-OFFSET('RFM input'!H$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1094,0)-OFFSET('RFM input'!I$74,$A1094,0)-OFFSET('RFM input'!I$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1094,0)-OFFSET('RFM input'!J$74,$A1094,0)-OFFSET('RFM input'!J$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1094,0)-OFFSET('RFM input'!K$74,$A1094,0)-OFFSET('RFM input'!K$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1094,0)-OFFSET('RFM input'!L$74,$A1094,0)-OFFSET('RFM input'!L$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1094,0)-OFFSET('RFM input'!M$74,$A1094,0)-OFFSET('RFM input'!M$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1094,0)-OFFSET('RFM input'!N$74,$A1094,0)-OFFSET('RFM input'!N$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1094,0)-OFFSET('RFM input'!O$74,$A1094,0)-OFFSET('RFM input'!O$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1094,0)-OFFSET('RFM input'!P$74,$A1094,0)-OFFSET('RFM input'!P$108,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1094,0)-OFFSET('RFM input'!Q$74,$A1094,0)-OFFSET('RFM input'!Q$108,$A1094,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1094,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1094,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1122=\"n/a\",0,IF(AND(D1096=0,C1098=0),0,\nIF(AND(D1096<>0,C1098=0),(D1096/D$10),\nIF(AND(D1097<>0,C1098<>0),(C1098-(C1098/C1122))+(D1096/D$10),\nIF(C1122<1,0,(C1098-(C1098/C1122)))))))","v":0},{"$f":"IF(E1122=\"n/a\",0,IF(AND(E1096=0,D1098=0),0,\nIF(AND(E1096<>0,D1098=0),(E1096/E$10),\nIF(AND(E1097<>0,D1098<>0),(D1098-(D1098/D1122))+(E1096/E$10),\nIF(D1122<1,0,(D1098-(D1098/D1122)))))))","v":0},{"$f":"IF(F1122=\"n/a\",0,IF(AND(F1096=0,E1098=0),0,\nIF(AND(F1096<>0,E1098=0),(F1096/F$10),\nIF(AND(F1097<>0,E1098<>0),(E1098-(E1098/E1122))+(F1096/F$10),\nIF(E1122<1,0,(E1098-(E1098/E1122)))))))","v":0},{"$f":"IF(G1122=\"n/a\",0,IF(AND(G1096=0,F1098=0),0,\nIF(AND(G1096<>0,F1098=0),(G1096/G$10),\nIF(AND(G1097<>0,F1098<>0),(F1098-(F1098/F1122))+(G1096/G$10),\nIF(F1122<1,0,(F1098-(F1098/F1122)))))))","v":0},{"$f":"IF(H1122=\"n/a\",0,IF(AND(H1096=0,G1098=0),0,\nIF(AND(H1096<>0,G1098=0),(H1096/H$10),\nIF(AND(H1097<>0,G1098<>0),(G1098-(G1098/G1122))+(H1096/H$10),\nIF(G1122<1,0,(G1098-(G1098/G1122)))))))","v":0},{"$f":"IF(I1122=\"n/a\",0,IF(AND(I1096=0,H1098=0),0,\nIF(AND(I1096<>0,H1098=0),(I1096/I$10),\nIF(AND(I1097<>0,H1098<>0),(H1098-(H1098/H1122))+(I1096/I$10),\nIF(H1122<1,0,(H1098-(H1098/H1122)))))))","v":0},{"$f":"IF(J1122=\"n/a\",0,IF(AND(J1096=0,I1098=0),0,\nIF(AND(J1096<>0,I1098=0),(J1096/J$10),\nIF(AND(J1097<>0,I1098<>0),(I1098-(I1098/I1122))+(J1096/J$10),\nIF(I1122<1,0,(I1098-(I1098/I1122)))))))","v":0},{"$f":"IF(K1122=\"n/a\",0,IF(AND(K1096=0,J1098=0),0,\nIF(AND(K1096<>0,J1098=0),(K1096/K$10),\nIF(AND(K1097<>0,J1098<>0),(J1098-(J1098/J1122))+(K1096/K$10),\nIF(J1122<1,0,(J1098-(J1098/J1122)))))))","v":0},{"$f":"IF(L1122=\"n/a\",0,IF(AND(L1096=0,K1098=0),0,\nIF(AND(L1096<>0,K1098=0),(L1096/L$10),\nIF(AND(L1097<>0,K1098<>0),(K1098-(K1098/K1122))+(L1096/L$10),\nIF(K1122<1,0,(K1098-(K1098/K1122)))))))","v":0},{"$f":"IF(M1122=\"n/a\",0,IF(AND(M1096=0,L1098=0),0,\nIF(AND(M1096<>0,L1098=0),(M1096/M$10),\nIF(AND(M1097<>0,L1098<>0),(L1098-(L1098/L1122))+(M1096/M$10),\nIF(L1122<1,0,(L1098-(L1098/L1122)))))))","v":0},{"$f":"IF(N1122=\"n/a\",0,IF(AND(N1096=0,M1098=0),0,\nIF(AND(N1096<>0,M1098=0),(N1096/N$10),\nIF(AND(N1097<>0,M1098<>0),(M1098-(M1098/M1122))+(N1096/N$10),\nIF(M1122<1,0,(M1098-(M1098/M1122)))))))","v":0},{"$f":"IF(O1122=\"n/a\",0,IF(AND(O1096=0,N1098=0),0,\nIF(AND(O1096<>0,N1098=0),(O1096/O$10),\nIF(AND(O1097<>0,N1098<>0),(N1098-(N1098/N1122))+(O1096/O$10),\nIF(N1122<1,0,(N1098-(N1098/N1122)))))))","v":0},{"$f":"IF(P1122=\"n/a\",0,IF(AND(P1096=0,O1098=0),0,\nIF(AND(P1096<>0,O1098=0),(P1096/P$10),\nIF(AND(P1097<>0,O1098<>0),(O1098-(O1098/O1122))+(P1096/P$10),\nIF(O1122<1,0,(O1098-(O1098/O1122)))))))","v":0},{"$f":"IF(Q1122=\"n/a\",0,IF(AND(Q1096=0,P1098=0),0,\nIF(AND(Q1096<>0,P1098=0),(Q1096/Q$10),\nIF(AND(Q1097<>0,P1098<>0),(P1098-(P1098/P1122))+(Q1096/Q$10),\nIF(P1122<1,0,(P1098-(P1098/P1122)))))))","v":0},{"$f":"IF(R1122=\"n/a\",0,IF(AND(R1096=0,Q1098=0),0,\nIF(AND(R1096<>0,Q1098=0),(R1096/R$10),\nIF(AND(R1097<>0,Q1098<>0),(Q1098-(Q1098/Q1122))+(R1096/R$10),\nIF(Q1122<1,0,(Q1098-(Q1098/Q1122)))))))","v":0},{"$f":"IF(S1122=\"n/a\",0,IF(AND(S1096=0,R1098=0),0,\nIF(AND(S1096<>0,R1098=0),(S1096/S$10),\nIF(AND(S1097<>0,R1098<>0),(R1098-(R1098/R1122))+(S1096/S$10),\nIF(R1122<1,0,(R1098-(R1098/R1122)))))))","v":0},{"$f":"IF(T1122=\"n/a\",0,IF(AND(T1096=0,S1098=0),0,\nIF(AND(T1096<>0,S1098=0),(T1096/T$10),\nIF(AND(T1097<>0,S1098<>0),(S1098-(S1098/S1122))+(T1096/T$10),\nIF(S1122<1,0,(S1098-(S1098/S1122)))))))","v":0},{"$f":"IF(U1122=\"n/a\",0,IF(AND(U1096=0,T1098=0),0,\nIF(AND(U1096<>0,T1098=0),(U1096/U$10),\nIF(AND(U1097<>0,T1098<>0),(T1098-(T1098/T1122))+(U1096/U$10),\nIF(T1122<1,0,(T1098-(T1098/T1122)))))))","v":0},{"$f":"IF(V1122=\"n/a\",0,IF(AND(V1096=0,U1098=0),0,\nIF(AND(V1096<>0,U1098=0),(V1096/V$10),\nIF(AND(V1097<>0,U1098<>0),(U1098-(U1098/U1122))+(V1096/V$10),\nIF(U1122<1,0,(U1098-(U1098/U1122)))))))","v":0},{"$f":"IF(W1122=\"n/a\",0,IF(AND(W1096=0,V1098=0),0,\nIF(AND(W1096<>0,V1098=0),(W1096/W$10),\nIF(AND(W1097<>0,V1098<>0),(V1098-(V1098/V1122))+(W1096/W$10),\nIF(V1122<1,0,(V1098-(V1098/V1122)))))))","v":0}]
[{"$f":"A1098+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1094/C$10","v":0},{"$f":"IF(C1123=\"n/a\",C1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(D1123=\"n/a\",D1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(E1123=\"n/a\",E1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(F1123=\"n/a\",F1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(G1123=\"n/a\",G1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(I1123=\"n/a\",I1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(J1123=\"n/a\",J1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(K1123=\"n/a\",K1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(L1123=\"n/a\",L1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(M1123=\"n/a\",M1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(N1123=\"n/a\",N1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(O1123=\"n/a\",O1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(P1123=\"n/a\",P1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(Q1123=\"n/a\",Q1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(R1123=\"n/a\",R1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(S1123=\"n/a\",S1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(T1123=\"n/a\",T1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(U1123=\"n/a\",U1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(V1123=\"n/a\",V1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0}]
[{"$f":"A1099+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1100)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1100,-($A1100+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1124=\"n/a\",D1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1101,-($A1101+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1125=\"n/a\",E1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1102,-($A1102+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1126=\"n/a\",F1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1103,-($A1103+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1127=\"n/a\",G1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1104,-($A1104+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1128=\"n/a\",H1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1105,-($A1105+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1129=\"n/a\",I1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1106,-($A1106+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1130=\"n/a\",J1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1107,-($A1107+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1131=\"n/a\",K1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1108,-($A1108+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1132=\"n/a\",L1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1109,-($A1109+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1133=\"n/a\",M1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1110,-($A1110+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1134=\"n/a\",N1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1111,-($A1111+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1135=\"n/a\",O1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1112,-($A1112+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1136=\"n/a\",P1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1113,-($A1113+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1137=\"n/a\",Q1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1114,-($A1114+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1138=\"n/a\",R1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1115,-($A1115+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1139=\"n/a\",S1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1116,-($A1116+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1140=\"n/a\",T1116,IFERROR(IF((OFFSET($C1116,0,$A1116))<0,\nMIN(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116)))),\nMAX(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1117,-($A1117+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1141=\"n/a\",U1117,IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117)))),\nMAX(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1118,-($A1118+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1142=\"n/a\",V1118,IFERROR(IF((OFFSET($C1118,0,$A1118))<0,\nMIN(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118)))),\nMAX(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1119,-($A1119+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1122=\"n/a\",\"n/a\",IF(AND(C1122<1,D1096=0),0,\nIF(D1096=0,C1122-1,\nIF(C1122<1,D1097,\n(((C1122-1)*(C1098-(C1098/(C1122))))+((D1096/D$10)*D1097))/(D1098)))))","v":0},0,0,0,0,{"$f":"IF(H1122=\"n/a\",\"n/a\",IF(AND(H1122<1,I1096=0),0,\nIF(I1096=0,H1122-1,\nIF(H1122<1,I1097,\n(((H1122-1)*(H1098-(H1098/(H1122))))+((I1096/I$10)*I1097))/(I1098)))))","v":0},{"$f":"IF(I1122=\"n/a\",\"n/a\",IF(AND(I1122<1,J1096=0),0,\nIF(J1096=0,I1122-1,\nIF(I1122<1,J1097,\n(((I1122-1)*(I1098-(I1098/(I1122))))+((J1096/J$10)*J1097))/(J1098)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1123,(-$A1099-ROWS(C1095:C1122)),0)","v":0},{"$f":"IF(C1123=\"n/a\",\"n/a\",MAX(0,C1123-1))","v":0},{"$f":"IF(D1123=\"n/a\",\"n/a\",MAX(0,D1123-1))","v":0},{"$f":"IF(E1123=\"n/a\",\"n/a\",MAX(0,E1123-1))","v":0},{"$f":"IF(F1123=\"n/a\",\"n/a\",MAX(0,F1123-1))","v":0},{"$f":"IF(G1123=\"n/a\",\"n/a\",MAX(0,G1123-1))","v":0},{"$f":"IF(H1123=\"n/a\",\"n/a\",MAX(0,H1123-1))","v":0},{"$f":"IF(I1123=\"n/a\",\"n/a\",MAX(0,I1123-1))","v":0},{"$f":"IF(J1123=\"n/a\",\"n/a\",MAX(0,J1123-1))","v":0},{"$f":"IF(K1123=\"n/a\",\"n/a\",MAX(0,K1123-1))","v":0},{"$f":"IF(L1123=\"n/a\",\"n/a\",MAX(0,L1123-1))","v":0},{"$f":"IF(M1123=\"n/a\",\"n/a\",MAX(0,M1123-1))","v":0},{"$f":"IF(N1123=\"n/a\",\"n/a\",MAX(0,N1123-1))","v":0},{"$f":"IF(O1123=\"n/a\",\"n/a\",MAX(0,O1123-1))","v":0},{"$f":"IF(P1123=\"n/a\",\"n/a\",MAX(0,P1123-1))","v":0},{"$f":"IF(Q1123=\"n/a\",\"n/a\",MAX(0,Q1123-1))","v":0},{"$f":"IF(R1123=\"n/a\",\"n/a\",MAX(0,R1123-1))","v":0},{"$f":"IF(S1123=\"n/a\",\"n/a\",MAX(0,S1123-1))","v":0},{"$f":"IF(T1123=\"n/a\",\"n/a\",MAX(0,T1123-1))","v":0},{"$f":"IF(U1123=\"n/a\",\"n/a\",MAX(0,U1123-1))","v":0},{"$f":"IF(V1123=\"n/a\",\"n/a\",MAX(0,V1123-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1100)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1124,(-$A1100-ROWS(D1096:D1123)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1125,(-$A1101-ROWS(E1097:E1124)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1126,(-$A1102-ROWS(F1098:F1125)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1127,(-$A1103-ROWS(G1099:G1126)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1128,(-$A1104-ROWS(H1100:H1127)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1129,(-$A1105-ROWS(I1101:I1128)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1130,(-$A1106-ROWS(J1102:J1129)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1131,(-$A1107-ROWS(K1103:K1130)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1132,(-$A1108-ROWS(L1104:L1131)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1133,(-$A1109-ROWS(M1105:M1132)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1134,(-$A1110-ROWS(N1106:N1133)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1135,(-$A1111-ROWS(O1107:O1134)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1136,(-$A1112-ROWS(P1108:P1135)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1137,(-$A1113-ROWS(Q1109:Q1136)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1138,(-$A1114-ROWS(R1110:R1137)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1139,(-$A1115-ROWS(S1111:S1138)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1140,(-$A1116-ROWS(T1112:T1139)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1141,(-$A1117-ROWS(U1113:U1140)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1142,(-$A1118-ROWS(V1114:V1141)),0)","v":0},{"$f":"IF(V1142=\"n/a\",\"n/a\",MAX(0,V1142-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1143,(-$A1119-ROWS(W1115:W1142)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1095<>\"n/a\",C1095<>\"n/a\"),IF(SUM(C1098:C1120)=0,0,IF((SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120))<0,1,(SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",D1095<>\"n/a\"),IF(SUM(D1098:D1120)=0,0,IF((SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120))<0,1,(SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",E1095<>\"n/a\"),IF(SUM(E1098:E1120)=0,0,IF((SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120))<0,1,(SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",F1095<>\"n/a\"),IF(SUM(F1098:F1120)=0,0,IF((SUMPRODUCT(F1098:F1120,F1122:F1144)/SUM(F1098:F1120))<0,1,(SUMPRODUCT(F1098:F1120,F1122:F1144)/SUM(F1098:F1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",G1095<>\"n/a\"),IF(SUM(G1098:G1120)=0,0,IF((SUMPRODUCT(G1098:G1120,G1122:G1144)/SUM(G1098:G1120))<0,1,(SUMPRODUCT(G1098:G1120,G1122:G1144)/SUM(G1098:G1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",H1095<>\"n/a\"),IF(SUM(H1098:H1120)=0,0,IF((SUMPRODUCT(H1098:H1120,H1122:H1144)/SUM(H1098:H1120))<0,1,(SUMPRODUCT(H1098:H1120,H1122:H1144)/SUM(H1098:H1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",I1095<>\"n/a\"),IF(SUM(I1098:I1120)=0,0,IF((SUMPRODUCT(I1098:I1120,I1122:I1144)/SUM(I1098:I1120))<0,1,(SUMPRODUCT(I1098:I1120,I1122:I1144)/SUM(I1098:I1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",J1095<>\"n/a\"),IF(SUM(J1098:J1120)=0,0,IF((SUMPRODUCT(J1098:J1120,J1122:J1144)/SUM(J1098:J1120))<0,1,(SUMPRODUCT(J1098:J1120,J1122:J1144)/SUM(J1098:J1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",K1095<>\"n/a\"),IF(SUM(K1098:K1120)=0,0,IF((SUMPRODUCT(K1098:K1120,K1122:K1144)/SUM(K1098:K1120))<0,1,(SUMPRODUCT(K1098:K1120,K1122:K1144)/SUM(K1098:K1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",L1095<>\"n/a\"),IF(SUM(L1098:L1120)=0,0,IF((SUMPRODUCT(L1098:L1120,L1122:L1144)/SUM(L1098:L1120))<0,1,(SUMPRODUCT(L1098:L1120,L1122:L1144)/SUM(L1098:L1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",M1095<>\"n/a\"),IF(SUM(M1098:M1120)=0,0,IF((SUMPRODUCT(M1098:M1120,M1122:M1144)/SUM(M1098:M1120))<0,1,(SUMPRODUCT(M1098:M1120,M1122:M1144)/SUM(M1098:M1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",N1095<>\"n/a\"),IF(SUM(N1098:N1120)=0,0,IF((SUMPRODUCT(N1098:N1120,N1122:N1144)/SUM(N1098:N1120))<0,1,(SUMPRODUCT(N1098:N1120,N1122:N1144)/SUM(N1098:N1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",O1095<>\"n/a\"),IF(SUM(O1098:O1120)=0,0,IF((SUMPRODUCT(O1098:O1120,O1122:O1144)/SUM(O1098:O1120))<0,1,(SUMPRODUCT(O1098:O1120,O1122:O1144)/SUM(O1098:O1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",P1095<>\"n/a\"),IF(SUM(P1098:P1120)=0,0,IF((SUMPRODUCT(P1098:P1120,P1122:P1144)/SUM(P1098:P1120))<0,1,(SUMPRODUCT(P1098:P1120,P1122:P1144)/SUM(P1098:P1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",Q1095<>\"n/a\"),IF(SUM(Q1098:Q1120)=0,0,IF((SUMPRODUCT(Q1098:Q1120,Q1122:Q1144)/SUM(Q1098:Q1120))<0,1,(SUMPRODUCT(Q1098:Q1120,Q1122:Q1144)/SUM(Q1098:Q1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",R1095<>\"n/a\"),IF(SUM(R1098:R1120)=0,0,IF((SUMPRODUCT(R1098:R1120,R1122:R1144)/SUM(R1098:R1120))<0,1,(SUMPRODUCT(R1098:R1120,R1122:R1144)/SUM(R1098:R1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",S1095<>\"n/a\"),IF(SUM(S1098:S1120)=0,0,IF((SUMPRODUCT(S1098:S1120,S1122:S1144)/SUM(S1098:S1120))<0,1,(SUMPRODUCT(S1098:S1120,S1122:S1144)/SUM(S1098:S1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",T1095<>\"n/a\"),IF(SUM(T1098:T1120)=0,0,IF((SUMPRODUCT(T1098:T1120,T1122:T1144)/SUM(T1098:T1120))<0,1,(SUMPRODUCT(T1098:T1120,T1122:T1144)/SUM(T1098:T1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",U1095<>\"n/a\"),IF(SUM(U1098:U1120)=0,0,IF((SUMPRODUCT(U1098:U1120,U1122:U1144)/SUM(U1098:U1120))<0,1,(SUMPRODUCT(U1098:U1120,U1122:U1144)/SUM(U1098:U1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",V1095<>\"n/a\"),IF(SUM(V1098:V1120)=0,0,IF((SUMPRODUCT(V1098:V1120,V1122:V1144)/SUM(V1098:V1120))<0,1,(SUMPRODUCT(V1098:V1120,V1122:V1144)/SUM(V1098:V1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",W1095<>\"n/a\"),IF(SUM(W1098:W1120)=0,0,IF((SUMPRODUCT(W1098:W1120,W1122:W1144)/SUM(W1098:W1120))<0,1,(SUMPRODUCT(W1098:W1120,W1122:W1144)/SUM(W1098:W1120)))),\"n/a\"))","v":0}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1147,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1147,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1148,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1148,0)-OFFSET('RFM input'!H$74,$A1148,0)-OFFSET('RFM input'!H$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1148,0)-OFFSET('RFM input'!I$74,$A1148,0)-OFFSET('RFM input'!I$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1148,0)-OFFSET('RFM input'!J$74,$A1148,0)-OFFSET('RFM input'!J$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1148,0)-OFFSET('RFM input'!K$74,$A1148,0)-OFFSET('RFM input'!K$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1148,0)-OFFSET('RFM input'!L$74,$A1148,0)-OFFSET('RFM input'!L$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1148,0)-OFFSET('RFM input'!M$74,$A1148,0)-OFFSET('RFM input'!M$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1148,0)-OFFSET('RFM input'!N$74,$A1148,0)-OFFSET('RFM input'!N$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1148,0)-OFFSET('RFM input'!O$74,$A1148,0)-OFFSET('RFM input'!O$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1148,0)-OFFSET('RFM input'!P$74,$A1148,0)-OFFSET('RFM input'!P$108,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1148,0)-OFFSET('RFM input'!Q$74,$A1148,0)-OFFSET('RFM input'!Q$108,$A1148,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1148,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1148,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1176=\"n/a\",0,IF(AND(D1150=0,C1152=0),0,\nIF(AND(D1150<>0,C1152=0),(D1150/D$10),\nIF(AND(D1151<>0,C1152<>0),(C1152-(C1152/C1176))+(D1150/D$10),\nIF(C1176<1,0,(C1152-(C1152/C1176)))))))","v":0},{"$f":"IF(E1176=\"n/a\",0,IF(AND(E1150=0,D1152=0),0,\nIF(AND(E1150<>0,D1152=0),(E1150/E$10),\nIF(AND(E1151<>0,D1152<>0),(D1152-(D1152/D1176))+(E1150/E$10),\nIF(D1176<1,0,(D1152-(D1152/D1176)))))))","v":0},{"$f":"IF(F1176=\"n/a\",0,IF(AND(F1150=0,E1152=0),0,\nIF(AND(F1150<>0,E1152=0),(F1150/F$10),\nIF(AND(F1151<>0,E1152<>0),(E1152-(E1152/E1176))+(F1150/F$10),\nIF(E1176<1,0,(E1152-(E1152/E1176)))))))","v":0},{"$f":"IF(G1176=\"n/a\",0,IF(AND(G1150=0,F1152=0),0,\nIF(AND(G1150<>0,F1152=0),(G1150/G$10),\nIF(AND(G1151<>0,F1152<>0),(F1152-(F1152/F1176))+(G1150/G$10),\nIF(F1176<1,0,(F1152-(F1152/F1176)))))))","v":0},{"$f":"IF(H1176=\"n/a\",0,IF(AND(H1150=0,G1152=0),0,\nIF(AND(H1150<>0,G1152=0),(H1150/H$10),\nIF(AND(H1151<>0,G1152<>0),(G1152-(G1152/G1176))+(H1150/H$10),\nIF(G1176<1,0,(G1152-(G1152/G1176)))))))","v":0},{"$f":"IF(I1176=\"n/a\",0,IF(AND(I1150=0,H1152=0),0,\nIF(AND(I1150<>0,H1152=0),(I1150/I$10),\nIF(AND(I1151<>0,H1152<>0),(H1152-(H1152/H1176))+(I1150/I$10),\nIF(H1176<1,0,(H1152-(H1152/H1176)))))))","v":0},{"$f":"IF(J1176=\"n/a\",0,IF(AND(J1150=0,I1152=0),0,\nIF(AND(J1150<>0,I1152=0),(J1150/J$10),\nIF(AND(J1151<>0,I1152<>0),(I1152-(I1152/I1176))+(J1150/J$10),\nIF(I1176<1,0,(I1152-(I1152/I1176)))))))","v":0},{"$f":"IF(K1176=\"n/a\",0,IF(AND(K1150=0,J1152=0),0,\nIF(AND(K1150<>0,J1152=0),(K1150/K$10),\nIF(AND(K1151<>0,J1152<>0),(J1152-(J1152/J1176))+(K1150/K$10),\nIF(J1176<1,0,(J1152-(J1152/J1176)))))))","v":0},{"$f":"IF(L1176=\"n/a\",0,IF(AND(L1150=0,K1152=0),0,\nIF(AND(L1150<>0,K1152=0),(L1150/L$10),\nIF(AND(L1151<>0,K1152<>0),(K1152-(K1152/K1176))+(L1150/L$10),\nIF(K1176<1,0,(K1152-(K1152/K1176)))))))","v":0},{"$f":"IF(M1176=\"n/a\",0,IF(AND(M1150=0,L1152=0),0,\nIF(AND(M1150<>0,L1152=0),(M1150/M$10),\nIF(AND(M1151<>0,L1152<>0),(L1152-(L1152/L1176))+(M1150/M$10),\nIF(L1176<1,0,(L1152-(L1152/L1176)))))))","v":0},{"$f":"IF(N1176=\"n/a\",0,IF(AND(N1150=0,M1152=0),0,\nIF(AND(N1150<>0,M1152=0),(N1150/N$10),\nIF(AND(N1151<>0,M1152<>0),(M1152-(M1152/M1176))+(N1150/N$10),\nIF(M1176<1,0,(M1152-(M1152/M1176)))))))","v":0},{"$f":"IF(O1176=\"n/a\",0,IF(AND(O1150=0,N1152=0),0,\nIF(AND(O1150<>0,N1152=0),(O1150/O$10),\nIF(AND(O1151<>0,N1152<>0),(N1152-(N1152/N1176))+(O1150/O$10),\nIF(N1176<1,0,(N1152-(N1152/N1176)))))))","v":0},{"$f":"IF(P1176=\"n/a\",0,IF(AND(P1150=0,O1152=0),0,\nIF(AND(P1150<>0,O1152=0),(P1150/P$10),\nIF(AND(P1151<>0,O1152<>0),(O1152-(O1152/O1176))+(P1150/P$10),\nIF(O1176<1,0,(O1152-(O1152/O1176)))))))","v":0},{"$f":"IF(Q1176=\"n/a\",0,IF(AND(Q1150=0,P1152=0),0,\nIF(AND(Q1150<>0,P1152=0),(Q1150/Q$10),\nIF(AND(Q1151<>0,P1152<>0),(P1152-(P1152/P1176))+(Q1150/Q$10),\nIF(P1176<1,0,(P1152-(P1152/P1176)))))))","v":0},{"$f":"IF(R1176=\"n/a\",0,IF(AND(R1150=0,Q1152=0),0,\nIF(AND(R1150<>0,Q1152=0),(R1150/R$10),\nIF(AND(R1151<>0,Q1152<>0),(Q1152-(Q1152/Q1176))+(R1150/R$10),\nIF(Q1176<1,0,(Q1152-(Q1152/Q1176)))))))","v":0},{"$f":"IF(S1176=\"n/a\",0,IF(AND(S1150=0,R1152=0),0,\nIF(AND(S1150<>0,R1152=0),(S1150/S$10),\nIF(AND(S1151<>0,R1152<>0),(R1152-(R1152/R1176))+(S1150/S$10),\nIF(R1176<1,0,(R1152-(R1152/R1176)))))))","v":0},{"$f":"IF(T1176=\"n/a\",0,IF(AND(T1150=0,S1152=0),0,\nIF(AND(T1150<>0,S1152=0),(T1150/T$10),\nIF(AND(T1151<>0,S1152<>0),(S1152-(S1152/S1176))+(T1150/T$10),\nIF(S1176<1,0,(S1152-(S1152/S1176)))))))","v":0},{"$f":"IF(U1176=\"n/a\",0,IF(AND(U1150=0,T1152=0),0,\nIF(AND(U1150<>0,T1152=0),(U1150/U$10),\nIF(AND(U1151<>0,T1152<>0),(T1152-(T1152/T1176))+(U1150/U$10),\nIF(T1176<1,0,(T1152-(T1152/T1176)))))))","v":0},{"$f":"IF(V1176=\"n/a\",0,IF(AND(V1150=0,U1152=0),0,\nIF(AND(V1150<>0,U1152=0),(V1150/V$10),\nIF(AND(V1151<>0,U1152<>0),(U1152-(U1152/U1176))+(V1150/V$10),\nIF(U1176<1,0,(U1152-(U1152/U1176)))))))","v":0},{"$f":"IF(W1176=\"n/a\",0,IF(AND(W1150=0,V1152=0),0,\nIF(AND(W1150<>0,V1152=0),(W1150/W$10),\nIF(AND(W1151<>0,V1152<>0),(V1152-(V1152/V1176))+(W1150/W$10),\nIF(V1176<1,0,(V1152-(V1152/V1176)))))))","v":0}]
[{"$f":"A1152+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1148/C$10","v":0},{"$f":"IF(C1177=\"n/a\",C1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(D1177=\"n/a\",D1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(E1177=\"n/a\",E1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(F1177=\"n/a\",F1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(G1177=\"n/a\",G1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(I1177=\"n/a\",I1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(J1177=\"n/a\",J1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(K1177=\"n/a\",K1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(L1177=\"n/a\",L1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(M1177=\"n/a\",M1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(N1177=\"n/a\",N1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(O1177=\"n/a\",O1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(P1177=\"n/a\",P1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(Q1177=\"n/a\",Q1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(R1177=\"n/a\",R1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(S1177=\"n/a\",S1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(T1177=\"n/a\",T1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(U1177=\"n/a\",U1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(V1177=\"n/a\",V1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0}]
[{"$f":"A1153+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1154)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1154,-($A1154+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1178=\"n/a\",D1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1155,-($A1155+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1179=\"n/a\",E1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1156,-($A1156+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1180=\"n/a\",F1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1157,-($A1157+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1181=\"n/a\",G1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1158,-($A1158+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1182=\"n/a\",H1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1159,-($A1159+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1183=\"n/a\",I1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1160,-($A1160+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1184=\"n/a\",J1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1161,-($A1161+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1185=\"n/a\",K1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1162,-($A1162+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1186=\"n/a\",L1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1163,-($A1163+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1187=\"n/a\",M1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1164,-($A1164+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1188=\"n/a\",N1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1165,-($A1165+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1189=\"n/a\",O1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1166,-($A1166+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1190=\"n/a\",P1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1167,-($A1167+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1191=\"n/a\",Q1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1168,-($A1168+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1192=\"n/a\",R1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1169,-($A1169+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1193=\"n/a\",S1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1170,-($A1170+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1194=\"n/a\",T1170,IFERROR(IF((OFFSET($C1170,0,$A1170))<0,\nMIN(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170)))),\nMAX(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1171,-($A1171+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1195=\"n/a\",U1171,IFERROR(IF((OFFSET($C1171,0,$A1171))<0,\nMIN(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171)))),\nMAX(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1172,-($A1172+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1196=\"n/a\",V1172,IFERROR(IF((OFFSET($C1172,0,$A1172))<0,\nMIN(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172)))),\nMAX(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1173,-($A1173+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1176=\"n/a\",\"n/a\",IF(AND(C1176<1,D1150=0),0,\nIF(D1150=0,C1176-1,\nIF(C1176<1,D1151,\n(((C1176-1)*(C1152-(C1152/(C1176))))+((D1150/D$10)*D1151))/(D1152)))))","v":0},0,0,0,0,{"$f":"IF(H1176=\"n/a\",\"n/a\",IF(AND(H1176<1,I1150=0),0,\nIF(I1150=0,H1176-1,\nIF(H1176<1,I1151,\n(((H1176-1)*(H1152-(H1152/(H1176))))+((I1150/I$10)*I1151))/(I1152)))))","v":0},{"$f":"IF(I1176=\"n/a\",\"n/a\",IF(AND(I1176<1,J1150=0),0,\nIF(J1150=0,I1176-1,\nIF(I1176<1,J1151,\n(((I1176-1)*(I1152-(I1152/(I1176))))+((J1150/J$10)*J1151))/(J1152)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1177,(-$A1153-ROWS(C1149:C1176)),0)","v":0},{"$f":"IF(C1177=\"n/a\",\"n/a\",MAX(0,C1177-1))","v":0},{"$f":"IF(D1177=\"n/a\",\"n/a\",MAX(0,D1177-1))","v":0},{"$f":"IF(E1177=\"n/a\",\"n/a\",MAX(0,E1177-1))","v":0},{"$f":"IF(F1177=\"n/a\",\"n/a\",MAX(0,F1177-1))","v":0},{"$f":"IF(G1177=\"n/a\",\"n/a\",MAX(0,G1177-1))","v":0},{"$f":"IF(H1177=\"n/a\",\"n/a\",MAX(0,H1177-1))","v":0},{"$f":"IF(I1177=\"n/a\",\"n/a\",MAX(0,I1177-1))","v":0},{"$f":"IF(J1177=\"n/a\",\"n/a\",MAX(0,J1177-1))","v":0},{"$f":"IF(K1177=\"n/a\",\"n/a\",MAX(0,K1177-1))","v":0},{"$f":"IF(L1177=\"n/a\",\"n/a\",MAX(0,L1177-1))","v":0},{"$f":"IF(M1177=\"n/a\",\"n/a\",MAX(0,M1177-1))","v":0},{"$f":"IF(N1177=\"n/a\",\"n/a\",MAX(0,N1177-1))","v":0},{"$f":"IF(O1177=\"n/a\",\"n/a\",MAX(0,O1177-1))","v":0},{"$f":"IF(P1177=\"n/a\",\"n/a\",MAX(0,P1177-1))","v":0},{"$f":"IF(Q1177=\"n/a\",\"n/a\",MAX(0,Q1177-1))","v":0},{"$f":"IF(R1177=\"n/a\",\"n/a\",MAX(0,R1177-1))","v":0},{"$f":"IF(S1177=\"n/a\",\"n/a\",MAX(0,S1177-1))","v":0},{"$f":"IF(T1177=\"n/a\",\"n/a\",MAX(0,T1177-1))","v":0},{"$f":"IF(U1177=\"n/a\",\"n/a\",MAX(0,U1177-1))","v":0},{"$f":"IF(V1177=\"n/a\",\"n/a\",MAX(0,V1177-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1154)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1178,(-$A1154-ROWS(D1150:D1177)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1179,(-$A1155-ROWS(E1151:E1178)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1180,(-$A1156-ROWS(F1152:F1179)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1181,(-$A1157-ROWS(G1153:G1180)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1182,(-$A1158-ROWS(H1154:H1181)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1183,(-$A1159-ROWS(I1155:I1182)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1184,(-$A1160-ROWS(J1156:J1183)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1185,(-$A1161-ROWS(K1157:K1184)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1186,(-$A1162-ROWS(L1158:L1185)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1187,(-$A1163-ROWS(M1159:M1186)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1188,(-$A1164-ROWS(N1160:N1187)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1189,(-$A1165-ROWS(O1161:O1188)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1190,(-$A1166-ROWS(P1162:P1189)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1191,(-$A1167-ROWS(Q1163:Q1190)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1192,(-$A1168-ROWS(R1164:R1191)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1193,(-$A1169-ROWS(S1165:S1192)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1194,(-$A1170-ROWS(T1166:T1193)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1195,(-$A1171-ROWS(U1167:U1194)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1196,(-$A1172-ROWS(V1168:V1195)),0)","v":0},{"$f":"IF(V1196=\"n/a\",\"n/a\",MAX(0,V1196-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1197,(-$A1173-ROWS(W1169:W1196)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1149<>\"n/a\",C1149<>\"n/a\"),IF(SUM(C1152:C1174)=0,0,IF((SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174))<0,1,(SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",D1149<>\"n/a\"),IF(SUM(D1152:D1174)=0,0,IF((SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174))<0,1,(SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",E1149<>\"n/a\"),IF(SUM(E1152:E1174)=0,0,IF((SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174))<0,1,(SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",F1149<>\"n/a\"),IF(SUM(F1152:F1174)=0,0,IF((SUMPRODUCT(F1152:F1174,F1176:F1198)/SUM(F1152:F1174))<0,1,(SUMPRODUCT(F1152:F1174,F1176:F1198)/SUM(F1152:F1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",G1149<>\"n/a\"),IF(SUM(G1152:G1174)=0,0,IF((SUMPRODUCT(G1152:G1174,G1176:G1198)/SUM(G1152:G1174))<0,1,(SUMPRODUCT(G1152:G1174,G1176:G1198)/SUM(G1152:G1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",H1149<>\"n/a\"),IF(SUM(H1152:H1174)=0,0,IF((SUMPRODUCT(H1152:H1174,H1176:H1198)/SUM(H1152:H1174))<0,1,(SUMPRODUCT(H1152:H1174,H1176:H1198)/SUM(H1152:H1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",I1149<>\"n/a\"),IF(SUM(I1152:I1174)=0,0,IF((SUMPRODUCT(I1152:I1174,I1176:I1198)/SUM(I1152:I1174))<0,1,(SUMPRODUCT(I1152:I1174,I1176:I1198)/SUM(I1152:I1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",J1149<>\"n/a\"),IF(SUM(J1152:J1174)=0,0,IF((SUMPRODUCT(J1152:J1174,J1176:J1198)/SUM(J1152:J1174))<0,1,(SUMPRODUCT(J1152:J1174,J1176:J1198)/SUM(J1152:J1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",K1149<>\"n/a\"),IF(SUM(K1152:K1174)=0,0,IF((SUMPRODUCT(K1152:K1174,K1176:K1198)/SUM(K1152:K1174))<0,1,(SUMPRODUCT(K1152:K1174,K1176:K1198)/SUM(K1152:K1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",L1149<>\"n/a\"),IF(SUM(L1152:L1174)=0,0,IF((SUMPRODUCT(L1152:L1174,L1176:L1198)/SUM(L1152:L1174))<0,1,(SUMPRODUCT(L1152:L1174,L1176:L1198)/SUM(L1152:L1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",M1149<>\"n/a\"),IF(SUM(M1152:M1174)=0,0,IF((SUMPRODUCT(M1152:M1174,M1176:M1198)/SUM(M1152:M1174))<0,1,(SUMPRODUCT(M1152:M1174,M1176:M1198)/SUM(M1152:M1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",N1149<>\"n/a\"),IF(SUM(N1152:N1174)=0,0,IF((SUMPRODUCT(N1152:N1174,N1176:N1198)/SUM(N1152:N1174))<0,1,(SUMPRODUCT(N1152:N1174,N1176:N1198)/SUM(N1152:N1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",O1149<>\"n/a\"),IF(SUM(O1152:O1174)=0,0,IF((SUMPRODUCT(O1152:O1174,O1176:O1198)/SUM(O1152:O1174))<0,1,(SUMPRODUCT(O1152:O1174,O1176:O1198)/SUM(O1152:O1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",P1149<>\"n/a\"),IF(SUM(P1152:P1174)=0,0,IF((SUMPRODUCT(P1152:P1174,P1176:P1198)/SUM(P1152:P1174))<0,1,(SUMPRODUCT(P1152:P1174,P1176:P1198)/SUM(P1152:P1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",Q1149<>\"n/a\"),IF(SUM(Q1152:Q1174)=0,0,IF((SUMPRODUCT(Q1152:Q1174,Q1176:Q1198)/SUM(Q1152:Q1174))<0,1,(SUMPRODUCT(Q1152:Q1174,Q1176:Q1198)/SUM(Q1152:Q1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",R1149<>\"n/a\"),IF(SUM(R1152:R1174)=0,0,IF((SUMPRODUCT(R1152:R1174,R1176:R1198)/SUM(R1152:R1174))<0,1,(SUMPRODUCT(R1152:R1174,R1176:R1198)/SUM(R1152:R1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",S1149<>\"n/a\"),IF(SUM(S1152:S1174)=0,0,IF((SUMPRODUCT(S1152:S1174,S1176:S1198)/SUM(S1152:S1174))<0,1,(SUMPRODUCT(S1152:S1174,S1176:S1198)/SUM(S1152:S1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",T1149<>\"n/a\"),IF(SUM(T1152:T1174)=0,0,IF((SUMPRODUCT(T1152:T1174,T1176:T1198)/SUM(T1152:T1174))<0,1,(SUMPRODUCT(T1152:T1174,T1176:T1198)/SUM(T1152:T1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",U1149<>\"n/a\"),IF(SUM(U1152:U1174)=0,0,IF((SUMPRODUCT(U1152:U1174,U1176:U1198)/SUM(U1152:U1174))<0,1,(SUMPRODUCT(U1152:U1174,U1176:U1198)/SUM(U1152:U1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",V1149<>\"n/a\"),IF(SUM(V1152:V1174)=0,0,IF((SUMPRODUCT(V1152:V1174,V1176:V1198)/SUM(V1152:V1174))<0,1,(SUMPRODUCT(V1152:V1174,V1176:V1198)/SUM(V1152:V1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",W1149<>\"n/a\"),IF(SUM(W1152:W1174)=0,0,IF((SUMPRODUCT(W1152:W1174,W1176:W1198)/SUM(W1152:W1174))<0,1,(SUMPRODUCT(W1152:W1174,W1176:W1198)/SUM(W1152:W1174)))),\"n/a\"))","v":0}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1201,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1201,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1202,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1202,0)-OFFSET('RFM input'!H$74,$A1202,0)-OFFSET('RFM input'!H$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1202,0)-OFFSET('RFM input'!I$74,$A1202,0)-OFFSET('RFM input'!I$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1202,0)-OFFSET('RFM input'!J$74,$A1202,0)-OFFSET('RFM input'!J$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1202,0)-OFFSET('RFM input'!K$74,$A1202,0)-OFFSET('RFM input'!K$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1202,0)-OFFSET('RFM input'!L$74,$A1202,0)-OFFSET('RFM input'!L$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1202,0)-OFFSET('RFM input'!M$74,$A1202,0)-OFFSET('RFM input'!M$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1202,0)-OFFSET('RFM input'!N$74,$A1202,0)-OFFSET('RFM input'!N$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1202,0)-OFFSET('RFM input'!O$74,$A1202,0)-OFFSET('RFM input'!O$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1202,0)-OFFSET('RFM input'!P$74,$A1202,0)-OFFSET('RFM input'!P$108,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1202,0)-OFFSET('RFM input'!Q$74,$A1202,0)-OFFSET('RFM input'!Q$108,$A1202,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1202,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1202,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1230=\"n/a\",0,IF(AND(D1204=0,C1206=0),0,\nIF(AND(D1204<>0,C1206=0),(D1204/D$10),\nIF(AND(D1205<>0,C1206<>0),(C1206-(C1206/C1230))+(D1204/D$10),\nIF(C1230<1,0,(C1206-(C1206/C1230)))))))","v":0},{"$f":"IF(E1230=\"n/a\",0,IF(AND(E1204=0,D1206=0),0,\nIF(AND(E1204<>0,D1206=0),(E1204/E$10),\nIF(AND(E1205<>0,D1206<>0),(D1206-(D1206/D1230))+(E1204/E$10),\nIF(D1230<1,0,(D1206-(D1206/D1230)))))))","v":0},{"$f":"IF(F1230=\"n/a\",0,IF(AND(F1204=0,E1206=0),0,\nIF(AND(F1204<>0,E1206=0),(F1204/F$10),\nIF(AND(F1205<>0,E1206<>0),(E1206-(E1206/E1230))+(F1204/F$10),\nIF(E1230<1,0,(E1206-(E1206/E1230)))))))","v":0},{"$f":"IF(G1230=\"n/a\",0,IF(AND(G1204=0,F1206=0),0,\nIF(AND(G1204<>0,F1206=0),(G1204/G$10),\nIF(AND(G1205<>0,F1206<>0),(F1206-(F1206/F1230))+(G1204/G$10),\nIF(F1230<1,0,(F1206-(F1206/F1230)))))))","v":0},{"$f":"IF(H1230=\"n/a\",0,IF(AND(H1204=0,G1206=0),0,\nIF(AND(H1204<>0,G1206=0),(H1204/H$10),\nIF(AND(H1205<>0,G1206<>0),(G1206-(G1206/G1230))+(H1204/H$10),\nIF(G1230<1,0,(G1206-(G1206/G1230)))))))","v":0},{"$f":"IF(I1230=\"n/a\",0,IF(AND(I1204=0,H1206=0),0,\nIF(AND(I1204<>0,H1206=0),(I1204/I$10),\nIF(AND(I1205<>0,H1206<>0),(H1206-(H1206/H1230))+(I1204/I$10),\nIF(H1230<1,0,(H1206-(H1206/H1230)))))))","v":0},{"$f":"IF(J1230=\"n/a\",0,IF(AND(J1204=0,I1206=0),0,\nIF(AND(J1204<>0,I1206=0),(J1204/J$10),\nIF(AND(J1205<>0,I1206<>0),(I1206-(I1206/I1230))+(J1204/J$10),\nIF(I1230<1,0,(I1206-(I1206/I1230)))))))","v":0},{"$f":"IF(K1230=\"n/a\",0,IF(AND(K1204=0,J1206=0),0,\nIF(AND(K1204<>0,J1206=0),(K1204/K$10),\nIF(AND(K1205<>0,J1206<>0),(J1206-(J1206/J1230))+(K1204/K$10),\nIF(J1230<1,0,(J1206-(J1206/J1230)))))))","v":0},{"$f":"IF(L1230=\"n/a\",0,IF(AND(L1204=0,K1206=0),0,\nIF(AND(L1204<>0,K1206=0),(L1204/L$10),\nIF(AND(L1205<>0,K1206<>0),(K1206-(K1206/K1230))+(L1204/L$10),\nIF(K1230<1,0,(K1206-(K1206/K1230)))))))","v":0},{"$f":"IF(M1230=\"n/a\",0,IF(AND(M1204=0,L1206=0),0,\nIF(AND(M1204<>0,L1206=0),(M1204/M$10),\nIF(AND(M1205<>0,L1206<>0),(L1206-(L1206/L1230))+(M1204/M$10),\nIF(L1230<1,0,(L1206-(L1206/L1230)))))))","v":0},{"$f":"IF(N1230=\"n/a\",0,IF(AND(N1204=0,M1206=0),0,\nIF(AND(N1204<>0,M1206=0),(N1204/N$10),\nIF(AND(N1205<>0,M1206<>0),(M1206-(M1206/M1230))+(N1204/N$10),\nIF(M1230<1,0,(M1206-(M1206/M1230)))))))","v":0},{"$f":"IF(O1230=\"n/a\",0,IF(AND(O1204=0,N1206=0),0,\nIF(AND(O1204<>0,N1206=0),(O1204/O$10),\nIF(AND(O1205<>0,N1206<>0),(N1206-(N1206/N1230))+(O1204/O$10),\nIF(N1230<1,0,(N1206-(N1206/N1230)))))))","v":0},{"$f":"IF(P1230=\"n/a\",0,IF(AND(P1204=0,O1206=0),0,\nIF(AND(P1204<>0,O1206=0),(P1204/P$10),\nIF(AND(P1205<>0,O1206<>0),(O1206-(O1206/O1230))+(P1204/P$10),\nIF(O1230<1,0,(O1206-(O1206/O1230)))))))","v":0},{"$f":"IF(Q1230=\"n/a\",0,IF(AND(Q1204=0,P1206=0),0,\nIF(AND(Q1204<>0,P1206=0),(Q1204/Q$10),\nIF(AND(Q1205<>0,P1206<>0),(P1206-(P1206/P1230))+(Q1204/Q$10),\nIF(P1230<1,0,(P1206-(P1206/P1230)))))))","v":0},{"$f":"IF(R1230=\"n/a\",0,IF(AND(R1204=0,Q1206=0),0,\nIF(AND(R1204<>0,Q1206=0),(R1204/R$10),\nIF(AND(R1205<>0,Q1206<>0),(Q1206-(Q1206/Q1230))+(R1204/R$10),\nIF(Q1230<1,0,(Q1206-(Q1206/Q1230)))))))","v":0},{"$f":"IF(S1230=\"n/a\",0,IF(AND(S1204=0,R1206=0),0,\nIF(AND(S1204<>0,R1206=0),(S1204/S$10),\nIF(AND(S1205<>0,R1206<>0),(R1206-(R1206/R1230))+(S1204/S$10),\nIF(R1230<1,0,(R1206-(R1206/R1230)))))))","v":0},{"$f":"IF(T1230=\"n/a\",0,IF(AND(T1204=0,S1206=0),0,\nIF(AND(T1204<>0,S1206=0),(T1204/T$10),\nIF(AND(T1205<>0,S1206<>0),(S1206-(S1206/S1230))+(T1204/T$10),\nIF(S1230<1,0,(S1206-(S1206/S1230)))))))","v":0},{"$f":"IF(U1230=\"n/a\",0,IF(AND(U1204=0,T1206=0),0,\nIF(AND(U1204<>0,T1206=0),(U1204/U$10),\nIF(AND(U1205<>0,T1206<>0),(T1206-(T1206/T1230))+(U1204/U$10),\nIF(T1230<1,0,(T1206-(T1206/T1230)))))))","v":0},{"$f":"IF(V1230=\"n/a\",0,IF(AND(V1204=0,U1206=0),0,\nIF(AND(V1204<>0,U1206=0),(V1204/V$10),\nIF(AND(V1205<>0,U1206<>0),(U1206-(U1206/U1230))+(V1204/V$10),\nIF(U1230<1,0,(U1206-(U1206/U1230)))))))","v":0},{"$f":"IF(W1230=\"n/a\",0,IF(AND(W1204=0,V1206=0),0,\nIF(AND(W1204<>0,V1206=0),(W1204/W$10),\nIF(AND(W1205<>0,V1206<>0),(V1206-(V1206/V1230))+(W1204/W$10),\nIF(V1230<1,0,(V1206-(V1206/V1230)))))))","v":0}]
[{"$f":"A1206+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1202/C$10","v":0},{"$f":"IF(C1231=\"n/a\",C1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(D1231=\"n/a\",D1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(E1231=\"n/a\",E1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(F1231=\"n/a\",F1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(G1231=\"n/a\",G1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(I1231=\"n/a\",I1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(J1231=\"n/a\",J1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(K1231=\"n/a\",K1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(L1231=\"n/a\",L1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(M1231=\"n/a\",M1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(N1231=\"n/a\",N1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(O1231=\"n/a\",O1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(P1231=\"n/a\",P1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(Q1231=\"n/a\",Q1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(R1231=\"n/a\",R1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(S1231=\"n/a\",S1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(T1231=\"n/a\",T1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(U1231=\"n/a\",U1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(V1231=\"n/a\",V1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0}]
[{"$f":"A1207+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1208)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1208,-($A1208+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1232=\"n/a\",D1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1209,-($A1209+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1233=\"n/a\",E1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1210,-($A1210+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1234=\"n/a\",F1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1211,-($A1211+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1235=\"n/a\",G1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1212,-($A1212+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1236=\"n/a\",H1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1213,-($A1213+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1237=\"n/a\",I1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1214,-($A1214+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1238=\"n/a\",J1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1215,-($A1215+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1239=\"n/a\",K1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1216,-($A1216+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1240=\"n/a\",L1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1217,-($A1217+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1241=\"n/a\",M1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1218,-($A1218+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1242=\"n/a\",N1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1219,-($A1219+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1243=\"n/a\",O1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1220,-($A1220+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1244=\"n/a\",P1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1221,-($A1221+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1245=\"n/a\",Q1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1222,-($A1222+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1246=\"n/a\",R1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1223,-($A1223+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1247=\"n/a\",S1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1224,-($A1224+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1248=\"n/a\",T1224,IFERROR(IF((OFFSET($C1224,0,$A1224))<0,\nMIN(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224)))),\nMAX(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1225,-($A1225+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1249=\"n/a\",U1225,IFERROR(IF((OFFSET($C1225,0,$A1225))<0,\nMIN(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225)))),\nMAX(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1226,-($A1226+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1250=\"n/a\",V1226,IFERROR(IF((OFFSET($C1226,0,$A1226))<0,\nMIN(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226)))),\nMAX(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1227,-($A1227+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1230=\"n/a\",\"n/a\",IF(AND(C1230<1,D1204=0),0,\nIF(D1204=0,C1230-1,\nIF(C1230<1,D1205,\n(((C1230-1)*(C1206-(C1206/(C1230))))+((D1204/D$10)*D1205))/(D1206)))))","v":0},0,0,0,0,{"$f":"IF(H1230=\"n/a\",\"n/a\",IF(AND(H1230<1,I1204=0),0,\nIF(I1204=0,H1230-1,\nIF(H1230<1,I1205,\n(((H1230-1)*(H1206-(H1206/(H1230))))+((I1204/I$10)*I1205))/(I1206)))))","v":0},{"$f":"IF(I1230=\"n/a\",\"n/a\",IF(AND(I1230<1,J1204=0),0,\nIF(J1204=0,I1230-1,\nIF(I1230<1,J1205,\n(((I1230-1)*(I1206-(I1206/(I1230))))+((J1204/J$10)*J1205))/(J1206)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1231,(-$A1207-ROWS(C1203:C1230)),0)","v":0},{"$f":"IF(C1231=\"n/a\",\"n/a\",MAX(0,C1231-1))","v":0},{"$f":"IF(D1231=\"n/a\",\"n/a\",MAX(0,D1231-1))","v":0},{"$f":"IF(E1231=\"n/a\",\"n/a\",MAX(0,E1231-1))","v":0},{"$f":"IF(F1231=\"n/a\",\"n/a\",MAX(0,F1231-1))","v":0},{"$f":"IF(G1231=\"n/a\",\"n/a\",MAX(0,G1231-1))","v":0},{"$f":"IF(H1231=\"n/a\",\"n/a\",MAX(0,H1231-1))","v":0},{"$f":"IF(I1231=\"n/a\",\"n/a\",MAX(0,I1231-1))","v":0},{"$f":"IF(J1231=\"n/a\",\"n/a\",MAX(0,J1231-1))","v":0},{"$f":"IF(K1231=\"n/a\",\"n/a\",MAX(0,K1231-1))","v":0},{"$f":"IF(L1231=\"n/a\",\"n/a\",MAX(0,L1231-1))","v":0},{"$f":"IF(M1231=\"n/a\",\"n/a\",MAX(0,M1231-1))","v":0},{"$f":"IF(N1231=\"n/a\",\"n/a\",MAX(0,N1231-1))","v":0},{"$f":"IF(O1231=\"n/a\",\"n/a\",MAX(0,O1231-1))","v":0},{"$f":"IF(P1231=\"n/a\",\"n/a\",MAX(0,P1231-1))","v":0},{"$f":"IF(Q1231=\"n/a\",\"n/a\",MAX(0,Q1231-1))","v":0},{"$f":"IF(R1231=\"n/a\",\"n/a\",MAX(0,R1231-1))","v":0},{"$f":"IF(S1231=\"n/a\",\"n/a\",MAX(0,S1231-1))","v":0},{"$f":"IF(T1231=\"n/a\",\"n/a\",MAX(0,T1231-1))","v":0},{"$f":"IF(U1231=\"n/a\",\"n/a\",MAX(0,U1231-1))","v":0},{"$f":"IF(V1231=\"n/a\",\"n/a\",MAX(0,V1231-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1208)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1232,(-$A1208-ROWS(D1204:D1231)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1233,(-$A1209-ROWS(E1205:E1232)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1234,(-$A1210-ROWS(F1206:F1233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1235,(-$A1211-ROWS(G1207:G1234)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1236,(-$A1212-ROWS(H1208:H1235)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1237,(-$A1213-ROWS(I1209:I1236)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1238,(-$A1214-ROWS(J1210:J1237)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1239,(-$A1215-ROWS(K1211:K1238)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1240,(-$A1216-ROWS(L1212:L1239)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1241,(-$A1217-ROWS(M1213:M1240)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1242,(-$A1218-ROWS(N1214:N1241)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1243,(-$A1219-ROWS(O1215:O1242)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1244,(-$A1220-ROWS(P1216:P1243)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1245,(-$A1221-ROWS(Q1217:Q1244)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1246,(-$A1222-ROWS(R1218:R1245)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1247,(-$A1223-ROWS(S1219:S1246)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1248,(-$A1224-ROWS(T1220:T1247)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1249,(-$A1225-ROWS(U1221:U1248)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1250,(-$A1226-ROWS(V1222:V1249)),0)","v":0},{"$f":"IF(V1250=\"n/a\",\"n/a\",MAX(0,V1250-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1251,(-$A1227-ROWS(W1223:W1250)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1203<>\"n/a\",C1203<>\"n/a\"),IF(SUM(C1206:C1228)=0,0,IF((SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228))<0,1,(SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",D1203<>\"n/a\"),IF(SUM(D1206:D1228)=0,0,IF((SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228))<0,1,(SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",E1203<>\"n/a\"),IF(SUM(E1206:E1228)=0,0,IF((SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228))<0,1,(SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",F1203<>\"n/a\"),IF(SUM(F1206:F1228)=0,0,IF((SUMPRODUCT(F1206:F1228,F1230:F1252)/SUM(F1206:F1228))<0,1,(SUMPRODUCT(F1206:F1228,F1230:F1252)/SUM(F1206:F1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",G1203<>\"n/a\"),IF(SUM(G1206:G1228)=0,0,IF((SUMPRODUCT(G1206:G1228,G1230:G1252)/SUM(G1206:G1228))<0,1,(SUMPRODUCT(G1206:G1228,G1230:G1252)/SUM(G1206:G1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",H1203<>\"n/a\"),IF(SUM(H1206:H1228)=0,0,IF((SUMPRODUCT(H1206:H1228,H1230:H1252)/SUM(H1206:H1228))<0,1,(SUMPRODUCT(H1206:H1228,H1230:H1252)/SUM(H1206:H1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",I1203<>\"n/a\"),IF(SUM(I1206:I1228)=0,0,IF((SUMPRODUCT(I1206:I1228,I1230:I1252)/SUM(I1206:I1228))<0,1,(SUMPRODUCT(I1206:I1228,I1230:I1252)/SUM(I1206:I1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",J1203<>\"n/a\"),IF(SUM(J1206:J1228)=0,0,IF((SUMPRODUCT(J1206:J1228,J1230:J1252)/SUM(J1206:J1228))<0,1,(SUMPRODUCT(J1206:J1228,J1230:J1252)/SUM(J1206:J1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",K1203<>\"n/a\"),IF(SUM(K1206:K1228)=0,0,IF((SUMPRODUCT(K1206:K1228,K1230:K1252)/SUM(K1206:K1228))<0,1,(SUMPRODUCT(K1206:K1228,K1230:K1252)/SUM(K1206:K1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",L1203<>\"n/a\"),IF(SUM(L1206:L1228)=0,0,IF((SUMPRODUCT(L1206:L1228,L1230:L1252)/SUM(L1206:L1228))<0,1,(SUMPRODUCT(L1206:L1228,L1230:L1252)/SUM(L1206:L1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",M1203<>\"n/a\"),IF(SUM(M1206:M1228)=0,0,IF((SUMPRODUCT(M1206:M1228,M1230:M1252)/SUM(M1206:M1228))<0,1,(SUMPRODUCT(M1206:M1228,M1230:M1252)/SUM(M1206:M1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",N1203<>\"n/a\"),IF(SUM(N1206:N1228)=0,0,IF((SUMPRODUCT(N1206:N1228,N1230:N1252)/SUM(N1206:N1228))<0,1,(SUMPRODUCT(N1206:N1228,N1230:N1252)/SUM(N1206:N1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",O1203<>\"n/a\"),IF(SUM(O1206:O1228)=0,0,IF((SUMPRODUCT(O1206:O1228,O1230:O1252)/SUM(O1206:O1228))<0,1,(SUMPRODUCT(O1206:O1228,O1230:O1252)/SUM(O1206:O1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",P1203<>\"n/a\"),IF(SUM(P1206:P1228)=0,0,IF((SUMPRODUCT(P1206:P1228,P1230:P1252)/SUM(P1206:P1228))<0,1,(SUMPRODUCT(P1206:P1228,P1230:P1252)/SUM(P1206:P1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",Q1203<>\"n/a\"),IF(SUM(Q1206:Q1228)=0,0,IF((SUMPRODUCT(Q1206:Q1228,Q1230:Q1252)/SUM(Q1206:Q1228))<0,1,(SUMPRODUCT(Q1206:Q1228,Q1230:Q1252)/SUM(Q1206:Q1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",R1203<>\"n/a\"),IF(SUM(R1206:R1228)=0,0,IF((SUMPRODUCT(R1206:R1228,R1230:R1252)/SUM(R1206:R1228))<0,1,(SUMPRODUCT(R1206:R1228,R1230:R1252)/SUM(R1206:R1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",S1203<>\"n/a\"),IF(SUM(S1206:S1228)=0,0,IF((SUMPRODUCT(S1206:S1228,S1230:S1252)/SUM(S1206:S1228))<0,1,(SUMPRODUCT(S1206:S1228,S1230:S1252)/SUM(S1206:S1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",T1203<>\"n/a\"),IF(SUM(T1206:T1228)=0,0,IF((SUMPRODUCT(T1206:T1228,T1230:T1252)/SUM(T1206:T1228))<0,1,(SUMPRODUCT(T1206:T1228,T1230:T1252)/SUM(T1206:T1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",U1203<>\"n/a\"),IF(SUM(U1206:U1228)=0,0,IF((SUMPRODUCT(U1206:U1228,U1230:U1252)/SUM(U1206:U1228))<0,1,(SUMPRODUCT(U1206:U1228,U1230:U1252)/SUM(U1206:U1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",V1203<>\"n/a\"),IF(SUM(V1206:V1228)=0,0,IF((SUMPRODUCT(V1206:V1228,V1230:V1252)/SUM(V1206:V1228))<0,1,(SUMPRODUCT(V1206:V1228,V1230:V1252)/SUM(V1206:V1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",W1203<>\"n/a\"),IF(SUM(W1206:W1228)=0,0,IF((SUMPRODUCT(W1206:W1228,W1230:W1252)/SUM(W1206:W1228))<0,1,(SUMPRODUCT(W1206:W1228,W1230:W1252)/SUM(W1206:W1228)))),\"n/a\"))","v":0}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1255,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1255,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1256,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1256,0)-OFFSET('RFM input'!H$74,$A1256,0)-OFFSET('RFM input'!H$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1256,0)-OFFSET('RFM input'!I$74,$A1256,0)-OFFSET('RFM input'!I$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1256,0)-OFFSET('RFM input'!J$74,$A1256,0)-OFFSET('RFM input'!J$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1256,0)-OFFSET('RFM input'!K$74,$A1256,0)-OFFSET('RFM input'!K$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1256,0)-OFFSET('RFM input'!L$74,$A1256,0)-OFFSET('RFM input'!L$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1256,0)-OFFSET('RFM input'!M$74,$A1256,0)-OFFSET('RFM input'!M$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1256,0)-OFFSET('RFM input'!N$74,$A1256,0)-OFFSET('RFM input'!N$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1256,0)-OFFSET('RFM input'!O$74,$A1256,0)-OFFSET('RFM input'!O$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1256,0)-OFFSET('RFM input'!P$74,$A1256,0)-OFFSET('RFM input'!P$108,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1256,0)-OFFSET('RFM input'!Q$74,$A1256,0)-OFFSET('RFM input'!Q$108,$A1256,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1256,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1256,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1284=\"n/a\",0,IF(AND(D1258=0,C1260=0),0,\nIF(AND(D1258<>0,C1260=0),(D1258/D$10),\nIF(AND(D1259<>0,C1260<>0),(C1260-(C1260/C1284))+(D1258/D$10),\nIF(C1284<1,0,(C1260-(C1260/C1284)))))))","v":0},{"$f":"IF(E1284=\"n/a\",0,IF(AND(E1258=0,D1260=0),0,\nIF(AND(E1258<>0,D1260=0),(E1258/E$10),\nIF(AND(E1259<>0,D1260<>0),(D1260-(D1260/D1284))+(E1258/E$10),\nIF(D1284<1,0,(D1260-(D1260/D1284)))))))","v":0},{"$f":"IF(F1284=\"n/a\",0,IF(AND(F1258=0,E1260=0),0,\nIF(AND(F1258<>0,E1260=0),(F1258/F$10),\nIF(AND(F1259<>0,E1260<>0),(E1260-(E1260/E1284))+(F1258/F$10),\nIF(E1284<1,0,(E1260-(E1260/E1284)))))))","v":0},{"$f":"IF(G1284=\"n/a\",0,IF(AND(G1258=0,F1260=0),0,\nIF(AND(G1258<>0,F1260=0),(G1258/G$10),\nIF(AND(G1259<>0,F1260<>0),(F1260-(F1260/F1284))+(G1258/G$10),\nIF(F1284<1,0,(F1260-(F1260/F1284)))))))","v":0},{"$f":"IF(H1284=\"n/a\",0,IF(AND(H1258=0,G1260=0),0,\nIF(AND(H1258<>0,G1260=0),(H1258/H$10),\nIF(AND(H1259<>0,G1260<>0),(G1260-(G1260/G1284))+(H1258/H$10),\nIF(G1284<1,0,(G1260-(G1260/G1284)))))))","v":0},{"$f":"IF(I1284=\"n/a\",0,IF(AND(I1258=0,H1260=0),0,\nIF(AND(I1258<>0,H1260=0),(I1258/I$10),\nIF(AND(I1259<>0,H1260<>0),(H1260-(H1260/H1284))+(I1258/I$10),\nIF(H1284<1,0,(H1260-(H1260/H1284)))))))","v":0},{"$f":"IF(J1284=\"n/a\",0,IF(AND(J1258=0,I1260=0),0,\nIF(AND(J1258<>0,I1260=0),(J1258/J$10),\nIF(AND(J1259<>0,I1260<>0),(I1260-(I1260/I1284))+(J1258/J$10),\nIF(I1284<1,0,(I1260-(I1260/I1284)))))))","v":0},{"$f":"IF(K1284=\"n/a\",0,IF(AND(K1258=0,J1260=0),0,\nIF(AND(K1258<>0,J1260=0),(K1258/K$10),\nIF(AND(K1259<>0,J1260<>0),(J1260-(J1260/J1284))+(K1258/K$10),\nIF(J1284<1,0,(J1260-(J1260/J1284)))))))","v":0},{"$f":"IF(L1284=\"n/a\",0,IF(AND(L1258=0,K1260=0),0,\nIF(AND(L1258<>0,K1260=0),(L1258/L$10),\nIF(AND(L1259<>0,K1260<>0),(K1260-(K1260/K1284))+(L1258/L$10),\nIF(K1284<1,0,(K1260-(K1260/K1284)))))))","v":0},{"$f":"IF(M1284=\"n/a\",0,IF(AND(M1258=0,L1260=0),0,\nIF(AND(M1258<>0,L1260=0),(M1258/M$10),\nIF(AND(M1259<>0,L1260<>0),(L1260-(L1260/L1284))+(M1258/M$10),\nIF(L1284<1,0,(L1260-(L1260/L1284)))))))","v":0},{"$f":"IF(N1284=\"n/a\",0,IF(AND(N1258=0,M1260=0),0,\nIF(AND(N1258<>0,M1260=0),(N1258/N$10),\nIF(AND(N1259<>0,M1260<>0),(M1260-(M1260/M1284))+(N1258/N$10),\nIF(M1284<1,0,(M1260-(M1260/M1284)))))))","v":0},{"$f":"IF(O1284=\"n/a\",0,IF(AND(O1258=0,N1260=0),0,\nIF(AND(O1258<>0,N1260=0),(O1258/O$10),\nIF(AND(O1259<>0,N1260<>0),(N1260-(N1260/N1284))+(O1258/O$10),\nIF(N1284<1,0,(N1260-(N1260/N1284)))))))","v":0},{"$f":"IF(P1284=\"n/a\",0,IF(AND(P1258=0,O1260=0),0,\nIF(AND(P1258<>0,O1260=0),(P1258/P$10),\nIF(AND(P1259<>0,O1260<>0),(O1260-(O1260/O1284))+(P1258/P$10),\nIF(O1284<1,0,(O1260-(O1260/O1284)))))))","v":0},{"$f":"IF(Q1284=\"n/a\",0,IF(AND(Q1258=0,P1260=0),0,\nIF(AND(Q1258<>0,P1260=0),(Q1258/Q$10),\nIF(AND(Q1259<>0,P1260<>0),(P1260-(P1260/P1284))+(Q1258/Q$10),\nIF(P1284<1,0,(P1260-(P1260/P1284)))))))","v":0},{"$f":"IF(R1284=\"n/a\",0,IF(AND(R1258=0,Q1260=0),0,\nIF(AND(R1258<>0,Q1260=0),(R1258/R$10),\nIF(AND(R1259<>0,Q1260<>0),(Q1260-(Q1260/Q1284))+(R1258/R$10),\nIF(Q1284<1,0,(Q1260-(Q1260/Q1284)))))))","v":0},{"$f":"IF(S1284=\"n/a\",0,IF(AND(S1258=0,R1260=0),0,\nIF(AND(S1258<>0,R1260=0),(S1258/S$10),\nIF(AND(S1259<>0,R1260<>0),(R1260-(R1260/R1284))+(S1258/S$10),\nIF(R1284<1,0,(R1260-(R1260/R1284)))))))","v":0},{"$f":"IF(T1284=\"n/a\",0,IF(AND(T1258=0,S1260=0),0,\nIF(AND(T1258<>0,S1260=0),(T1258/T$10),\nIF(AND(T1259<>0,S1260<>0),(S1260-(S1260/S1284))+(T1258/T$10),\nIF(S1284<1,0,(S1260-(S1260/S1284)))))))","v":0},{"$f":"IF(U1284=\"n/a\",0,IF(AND(U1258=0,T1260=0),0,\nIF(AND(U1258<>0,T1260=0),(U1258/U$10),\nIF(AND(U1259<>0,T1260<>0),(T1260-(T1260/T1284))+(U1258/U$10),\nIF(T1284<1,0,(T1260-(T1260/T1284)))))))","v":0},{"$f":"IF(V1284=\"n/a\",0,IF(AND(V1258=0,U1260=0),0,\nIF(AND(V1258<>0,U1260=0),(V1258/V$10),\nIF(AND(V1259<>0,U1260<>0),(U1260-(U1260/U1284))+(V1258/V$10),\nIF(U1284<1,0,(U1260-(U1260/U1284)))))))","v":0},{"$f":"IF(W1284=\"n/a\",0,IF(AND(W1258=0,V1260=0),0,\nIF(AND(W1258<>0,V1260=0),(W1258/W$10),\nIF(AND(W1259<>0,V1260<>0),(V1260-(V1260/V1284))+(W1258/W$10),\nIF(V1284<1,0,(V1260-(V1260/V1284)))))))","v":0}]
[{"$f":"A1260+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1256/C$10","v":0},{"$f":"IF(C1285=\"n/a\",C1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(D1285=\"n/a\",D1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(E1285=\"n/a\",E1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(F1285=\"n/a\",F1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(G1285=\"n/a\",G1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(I1285=\"n/a\",I1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(J1285=\"n/a\",J1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(K1285=\"n/a\",K1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(L1285=\"n/a\",L1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(M1285=\"n/a\",M1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(N1285=\"n/a\",N1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(O1285=\"n/a\",O1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(P1285=\"n/a\",P1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(Q1285=\"n/a\",Q1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(R1285=\"n/a\",R1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(S1285=\"n/a\",S1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(T1285=\"n/a\",T1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(U1285=\"n/a\",U1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(V1285=\"n/a\",V1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0}]
[{"$f":"A1261+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1262)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1262,-($A1262+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1286=\"n/a\",D1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1263,-($A1263+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1287=\"n/a\",E1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1264,-($A1264+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1288=\"n/a\",F1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1265,-($A1265+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1289=\"n/a\",G1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1266,-($A1266+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1290=\"n/a\",H1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1267,-($A1267+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1291=\"n/a\",I1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1268,-($A1268+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1292=\"n/a\",J1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1269,-($A1269+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1293=\"n/a\",K1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1270,-($A1270+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1294=\"n/a\",L1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1271,-($A1271+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1295=\"n/a\",M1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1272,-($A1272+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1296=\"n/a\",N1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1273,-($A1273+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1297=\"n/a\",O1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1274,-($A1274+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1298=\"n/a\",P1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1275,-($A1275+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1299=\"n/a\",Q1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1276,-($A1276+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1300=\"n/a\",R1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1277,-($A1277+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1301=\"n/a\",S1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1278,-($A1278+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1302=\"n/a\",T1278,IFERROR(IF((OFFSET($C1278,0,$A1278))<0,\nMIN(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278)))),\nMAX(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1279,-($A1279+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1303=\"n/a\",U1279,IFERROR(IF((OFFSET($C1279,0,$A1279))<0,\nMIN(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279)))),\nMAX(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1280,-($A1280+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1304=\"n/a\",V1280,IFERROR(IF((OFFSET($C1280,0,$A1280))<0,\nMIN(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280)))),\nMAX(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1281,-($A1281+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1284=\"n/a\",\"n/a\",IF(AND(C1284<1,D1258=0),0,\nIF(D1258=0,C1284-1,\nIF(C1284<1,D1259,\n(((C1284-1)*(C1260-(C1260/(C1284))))+((D1258/D$10)*D1259))/(D1260)))))","v":0},0,0,0,0,{"$f":"IF(H1284=\"n/a\",\"n/a\",IF(AND(H1284<1,I1258=0),0,\nIF(I1258=0,H1284-1,\nIF(H1284<1,I1259,\n(((H1284-1)*(H1260-(H1260/(H1284))))+((I1258/I$10)*I1259))/(I1260)))))","v":0},{"$f":"IF(I1284=\"n/a\",\"n/a\",IF(AND(I1284<1,J1258=0),0,\nIF(J1258=0,I1284-1,\nIF(I1284<1,J1259,\n(((I1284-1)*(I1260-(I1260/(I1284))))+((J1258/J$10)*J1259))/(J1260)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1285,(-$A1261-ROWS(C1257:C1284)),0)","v":0},{"$f":"IF(C1285=\"n/a\",\"n/a\",MAX(0,C1285-1))","v":0},{"$f":"IF(D1285=\"n/a\",\"n/a\",MAX(0,D1285-1))","v":0},{"$f":"IF(E1285=\"n/a\",\"n/a\",MAX(0,E1285-1))","v":0},{"$f":"IF(F1285=\"n/a\",\"n/a\",MAX(0,F1285-1))","v":0},{"$f":"IF(G1285=\"n/a\",\"n/a\",MAX(0,G1285-1))","v":0},{"$f":"IF(H1285=\"n/a\",\"n/a\",MAX(0,H1285-1))","v":0},{"$f":"IF(I1285=\"n/a\",\"n/a\",MAX(0,I1285-1))","v":0},{"$f":"IF(J1285=\"n/a\",\"n/a\",MAX(0,J1285-1))","v":0},{"$f":"IF(K1285=\"n/a\",\"n/a\",MAX(0,K1285-1))","v":0},{"$f":"IF(L1285=\"n/a\",\"n/a\",MAX(0,L1285-1))","v":0},{"$f":"IF(M1285=\"n/a\",\"n/a\",MAX(0,M1285-1))","v":0},{"$f":"IF(N1285=\"n/a\",\"n/a\",MAX(0,N1285-1))","v":0},{"$f":"IF(O1285=\"n/a\",\"n/a\",MAX(0,O1285-1))","v":0},{"$f":"IF(P1285=\"n/a\",\"n/a\",MAX(0,P1285-1))","v":0},{"$f":"IF(Q1285=\"n/a\",\"n/a\",MAX(0,Q1285-1))","v":0},{"$f":"IF(R1285=\"n/a\",\"n/a\",MAX(0,R1285-1))","v":0},{"$f":"IF(S1285=\"n/a\",\"n/a\",MAX(0,S1285-1))","v":0},{"$f":"IF(T1285=\"n/a\",\"n/a\",MAX(0,T1285-1))","v":0},{"$f":"IF(U1285=\"n/a\",\"n/a\",MAX(0,U1285-1))","v":0},{"$f":"IF(V1285=\"n/a\",\"n/a\",MAX(0,V1285-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1262)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1286,(-$A1262-ROWS(D1258:D1285)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1287,(-$A1263-ROWS(E1259:E1286)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1288,(-$A1264-ROWS(F1260:F1287)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1289,(-$A1265-ROWS(G1261:G1288)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1290,(-$A1266-ROWS(H1262:H1289)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1291,(-$A1267-ROWS(I1263:I1290)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1292,(-$A1268-ROWS(J1264:J1291)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1293,(-$A1269-ROWS(K1265:K1292)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1294,(-$A1270-ROWS(L1266:L1293)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1295,(-$A1271-ROWS(M1267:M1294)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1296,(-$A1272-ROWS(N1268:N1295)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1297,(-$A1273-ROWS(O1269:O1296)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1298,(-$A1274-ROWS(P1270:P1297)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1299,(-$A1275-ROWS(Q1271:Q1298)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1300,(-$A1276-ROWS(R1272:R1299)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1301,(-$A1277-ROWS(S1273:S1300)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1302,(-$A1278-ROWS(T1274:T1301)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1303,(-$A1279-ROWS(U1275:U1302)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1304,(-$A1280-ROWS(V1276:V1303)),0)","v":0},{"$f":"IF(V1304=\"n/a\",\"n/a\",MAX(0,V1304-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1305,(-$A1281-ROWS(W1277:W1304)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1257<>\"n/a\",C1257<>\"n/a\"),IF(SUM(C1260:C1282)=0,0,IF((SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282))<0,1,(SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",D1257<>\"n/a\"),IF(SUM(D1260:D1282)=0,0,IF((SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282))<0,1,(SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",E1257<>\"n/a\"),IF(SUM(E1260:E1282)=0,0,IF((SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282))<0,1,(SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",F1257<>\"n/a\"),IF(SUM(F1260:F1282)=0,0,IF((SUMPRODUCT(F1260:F1282,F1284:F1306)/SUM(F1260:F1282))<0,1,(SUMPRODUCT(F1260:F1282,F1284:F1306)/SUM(F1260:F1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",G1257<>\"n/a\"),IF(SUM(G1260:G1282)=0,0,IF((SUMPRODUCT(G1260:G1282,G1284:G1306)/SUM(G1260:G1282))<0,1,(SUMPRODUCT(G1260:G1282,G1284:G1306)/SUM(G1260:G1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",H1257<>\"n/a\"),IF(SUM(H1260:H1282)=0,0,IF((SUMPRODUCT(H1260:H1282,H1284:H1306)/SUM(H1260:H1282))<0,1,(SUMPRODUCT(H1260:H1282,H1284:H1306)/SUM(H1260:H1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",I1257<>\"n/a\"),IF(SUM(I1260:I1282)=0,0,IF((SUMPRODUCT(I1260:I1282,I1284:I1306)/SUM(I1260:I1282))<0,1,(SUMPRODUCT(I1260:I1282,I1284:I1306)/SUM(I1260:I1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",J1257<>\"n/a\"),IF(SUM(J1260:J1282)=0,0,IF((SUMPRODUCT(J1260:J1282,J1284:J1306)/SUM(J1260:J1282))<0,1,(SUMPRODUCT(J1260:J1282,J1284:J1306)/SUM(J1260:J1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",K1257<>\"n/a\"),IF(SUM(K1260:K1282)=0,0,IF((SUMPRODUCT(K1260:K1282,K1284:K1306)/SUM(K1260:K1282))<0,1,(SUMPRODUCT(K1260:K1282,K1284:K1306)/SUM(K1260:K1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",L1257<>\"n/a\"),IF(SUM(L1260:L1282)=0,0,IF((SUMPRODUCT(L1260:L1282,L1284:L1306)/SUM(L1260:L1282))<0,1,(SUMPRODUCT(L1260:L1282,L1284:L1306)/SUM(L1260:L1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",M1257<>\"n/a\"),IF(SUM(M1260:M1282)=0,0,IF((SUMPRODUCT(M1260:M1282,M1284:M1306)/SUM(M1260:M1282))<0,1,(SUMPRODUCT(M1260:M1282,M1284:M1306)/SUM(M1260:M1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",N1257<>\"n/a\"),IF(SUM(N1260:N1282)=0,0,IF((SUMPRODUCT(N1260:N1282,N1284:N1306)/SUM(N1260:N1282))<0,1,(SUMPRODUCT(N1260:N1282,N1284:N1306)/SUM(N1260:N1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",O1257<>\"n/a\"),IF(SUM(O1260:O1282)=0,0,IF((SUMPRODUCT(O1260:O1282,O1284:O1306)/SUM(O1260:O1282))<0,1,(SUMPRODUCT(O1260:O1282,O1284:O1306)/SUM(O1260:O1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",P1257<>\"n/a\"),IF(SUM(P1260:P1282)=0,0,IF((SUMPRODUCT(P1260:P1282,P1284:P1306)/SUM(P1260:P1282))<0,1,(SUMPRODUCT(P1260:P1282,P1284:P1306)/SUM(P1260:P1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",Q1257<>\"n/a\"),IF(SUM(Q1260:Q1282)=0,0,IF((SUMPRODUCT(Q1260:Q1282,Q1284:Q1306)/SUM(Q1260:Q1282))<0,1,(SUMPRODUCT(Q1260:Q1282,Q1284:Q1306)/SUM(Q1260:Q1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",R1257<>\"n/a\"),IF(SUM(R1260:R1282)=0,0,IF((SUMPRODUCT(R1260:R1282,R1284:R1306)/SUM(R1260:R1282))<0,1,(SUMPRODUCT(R1260:R1282,R1284:R1306)/SUM(R1260:R1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",S1257<>\"n/a\"),IF(SUM(S1260:S1282)=0,0,IF((SUMPRODUCT(S1260:S1282,S1284:S1306)/SUM(S1260:S1282))<0,1,(SUMPRODUCT(S1260:S1282,S1284:S1306)/SUM(S1260:S1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",T1257<>\"n/a\"),IF(SUM(T1260:T1282)=0,0,IF((SUMPRODUCT(T1260:T1282,T1284:T1306)/SUM(T1260:T1282))<0,1,(SUMPRODUCT(T1260:T1282,T1284:T1306)/SUM(T1260:T1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",U1257<>\"n/a\"),IF(SUM(U1260:U1282)=0,0,IF((SUMPRODUCT(U1260:U1282,U1284:U1306)/SUM(U1260:U1282))<0,1,(SUMPRODUCT(U1260:U1282,U1284:U1306)/SUM(U1260:U1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",V1257<>\"n/a\"),IF(SUM(V1260:V1282)=0,0,IF((SUMPRODUCT(V1260:V1282,V1284:V1306)/SUM(V1260:V1282))<0,1,(SUMPRODUCT(V1260:V1282,V1284:V1306)/SUM(V1260:V1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",W1257<>\"n/a\"),IF(SUM(W1260:W1282)=0,0,IF((SUMPRODUCT(W1260:W1282,W1284:W1306)/SUM(W1260:W1282))<0,1,(SUMPRODUCT(W1260:W1282,W1284:W1306)/SUM(W1260:W1282)))),\"n/a\"))","v":0}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1309,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1309,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1310,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1310,0)-OFFSET('RFM input'!H$74,$A1310,0)-OFFSET('RFM input'!H$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1310,0)-OFFSET('RFM input'!I$74,$A1310,0)-OFFSET('RFM input'!I$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1310,0)-OFFSET('RFM input'!J$74,$A1310,0)-OFFSET('RFM input'!J$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1310,0)-OFFSET('RFM input'!K$74,$A1310,0)-OFFSET('RFM input'!K$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1310,0)-OFFSET('RFM input'!L$74,$A1310,0)-OFFSET('RFM input'!L$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1310,0)-OFFSET('RFM input'!M$74,$A1310,0)-OFFSET('RFM input'!M$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1310,0)-OFFSET('RFM input'!N$74,$A1310,0)-OFFSET('RFM input'!N$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1310,0)-OFFSET('RFM input'!O$74,$A1310,0)-OFFSET('RFM input'!O$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1310,0)-OFFSET('RFM input'!P$74,$A1310,0)-OFFSET('RFM input'!P$108,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1310,0)-OFFSET('RFM input'!Q$74,$A1310,0)-OFFSET('RFM input'!Q$108,$A1310,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1310,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1310,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1338=\"n/a\",0,IF(AND(D1312=0,C1314=0),0,\nIF(AND(D1312<>0,C1314=0),(D1312/D$10),\nIF(AND(D1313<>0,C1314<>0),(C1314-(C1314/C1338))+(D1312/D$10),\nIF(C1338<1,0,(C1314-(C1314/C1338)))))))","v":0},{"$f":"IF(E1338=\"n/a\",0,IF(AND(E1312=0,D1314=0),0,\nIF(AND(E1312<>0,D1314=0),(E1312/E$10),\nIF(AND(E1313<>0,D1314<>0),(D1314-(D1314/D1338))+(E1312/E$10),\nIF(D1338<1,0,(D1314-(D1314/D1338)))))))","v":0},{"$f":"IF(F1338=\"n/a\",0,IF(AND(F1312=0,E1314=0),0,\nIF(AND(F1312<>0,E1314=0),(F1312/F$10),\nIF(AND(F1313<>0,E1314<>0),(E1314-(E1314/E1338))+(F1312/F$10),\nIF(E1338<1,0,(E1314-(E1314/E1338)))))))","v":0},{"$f":"IF(G1338=\"n/a\",0,IF(AND(G1312=0,F1314=0),0,\nIF(AND(G1312<>0,F1314=0),(G1312/G$10),\nIF(AND(G1313<>0,F1314<>0),(F1314-(F1314/F1338))+(G1312/G$10),\nIF(F1338<1,0,(F1314-(F1314/F1338)))))))","v":0},{"$f":"IF(H1338=\"n/a\",0,IF(AND(H1312=0,G1314=0),0,\nIF(AND(H1312<>0,G1314=0),(H1312/H$10),\nIF(AND(H1313<>0,G1314<>0),(G1314-(G1314/G1338))+(H1312/H$10),\nIF(G1338<1,0,(G1314-(G1314/G1338)))))))","v":0},{"$f":"IF(I1338=\"n/a\",0,IF(AND(I1312=0,H1314=0),0,\nIF(AND(I1312<>0,H1314=0),(I1312/I$10),\nIF(AND(I1313<>0,H1314<>0),(H1314-(H1314/H1338))+(I1312/I$10),\nIF(H1338<1,0,(H1314-(H1314/H1338)))))))","v":0},{"$f":"IF(J1338=\"n/a\",0,IF(AND(J1312=0,I1314=0),0,\nIF(AND(J1312<>0,I1314=0),(J1312/J$10),\nIF(AND(J1313<>0,I1314<>0),(I1314-(I1314/I1338))+(J1312/J$10),\nIF(I1338<1,0,(I1314-(I1314/I1338)))))))","v":0},{"$f":"IF(K1338=\"n/a\",0,IF(AND(K1312=0,J1314=0),0,\nIF(AND(K1312<>0,J1314=0),(K1312/K$10),\nIF(AND(K1313<>0,J1314<>0),(J1314-(J1314/J1338))+(K1312/K$10),\nIF(J1338<1,0,(J1314-(J1314/J1338)))))))","v":0},{"$f":"IF(L1338=\"n/a\",0,IF(AND(L1312=0,K1314=0),0,\nIF(AND(L1312<>0,K1314=0),(L1312/L$10),\nIF(AND(L1313<>0,K1314<>0),(K1314-(K1314/K1338))+(L1312/L$10),\nIF(K1338<1,0,(K1314-(K1314/K1338)))))))","v":0},{"$f":"IF(M1338=\"n/a\",0,IF(AND(M1312=0,L1314=0),0,\nIF(AND(M1312<>0,L1314=0),(M1312/M$10),\nIF(AND(M1313<>0,L1314<>0),(L1314-(L1314/L1338))+(M1312/M$10),\nIF(L1338<1,0,(L1314-(L1314/L1338)))))))","v":0},{"$f":"IF(N1338=\"n/a\",0,IF(AND(N1312=0,M1314=0),0,\nIF(AND(N1312<>0,M1314=0),(N1312/N$10),\nIF(AND(N1313<>0,M1314<>0),(M1314-(M1314/M1338))+(N1312/N$10),\nIF(M1338<1,0,(M1314-(M1314/M1338)))))))","v":0},{"$f":"IF(O1338=\"n/a\",0,IF(AND(O1312=0,N1314=0),0,\nIF(AND(O1312<>0,N1314=0),(O1312/O$10),\nIF(AND(O1313<>0,N1314<>0),(N1314-(N1314/N1338))+(O1312/O$10),\nIF(N1338<1,0,(N1314-(N1314/N1338)))))))","v":0},{"$f":"IF(P1338=\"n/a\",0,IF(AND(P1312=0,O1314=0),0,\nIF(AND(P1312<>0,O1314=0),(P1312/P$10),\nIF(AND(P1313<>0,O1314<>0),(O1314-(O1314/O1338))+(P1312/P$10),\nIF(O1338<1,0,(O1314-(O1314/O1338)))))))","v":0},{"$f":"IF(Q1338=\"n/a\",0,IF(AND(Q1312=0,P1314=0),0,\nIF(AND(Q1312<>0,P1314=0),(Q1312/Q$10),\nIF(AND(Q1313<>0,P1314<>0),(P1314-(P1314/P1338))+(Q1312/Q$10),\nIF(P1338<1,0,(P1314-(P1314/P1338)))))))","v":0},{"$f":"IF(R1338=\"n/a\",0,IF(AND(R1312=0,Q1314=0),0,\nIF(AND(R1312<>0,Q1314=0),(R1312/R$10),\nIF(AND(R1313<>0,Q1314<>0),(Q1314-(Q1314/Q1338))+(R1312/R$10),\nIF(Q1338<1,0,(Q1314-(Q1314/Q1338)))))))","v":0},{"$f":"IF(S1338=\"n/a\",0,IF(AND(S1312=0,R1314=0),0,\nIF(AND(S1312<>0,R1314=0),(S1312/S$10),\nIF(AND(S1313<>0,R1314<>0),(R1314-(R1314/R1338))+(S1312/S$10),\nIF(R1338<1,0,(R1314-(R1314/R1338)))))))","v":0},{"$f":"IF(T1338=\"n/a\",0,IF(AND(T1312=0,S1314=0),0,\nIF(AND(T1312<>0,S1314=0),(T1312/T$10),\nIF(AND(T1313<>0,S1314<>0),(S1314-(S1314/S1338))+(T1312/T$10),\nIF(S1338<1,0,(S1314-(S1314/S1338)))))))","v":0},{"$f":"IF(U1338=\"n/a\",0,IF(AND(U1312=0,T1314=0),0,\nIF(AND(U1312<>0,T1314=0),(U1312/U$10),\nIF(AND(U1313<>0,T1314<>0),(T1314-(T1314/T1338))+(U1312/U$10),\nIF(T1338<1,0,(T1314-(T1314/T1338)))))))","v":0},{"$f":"IF(V1338=\"n/a\",0,IF(AND(V1312=0,U1314=0),0,\nIF(AND(V1312<>0,U1314=0),(V1312/V$10),\nIF(AND(V1313<>0,U1314<>0),(U1314-(U1314/U1338))+(V1312/V$10),\nIF(U1338<1,0,(U1314-(U1314/U1338)))))))","v":0},{"$f":"IF(W1338=\"n/a\",0,IF(AND(W1312=0,V1314=0),0,\nIF(AND(W1312<>0,V1314=0),(W1312/W$10),\nIF(AND(W1313<>0,V1314<>0),(V1314-(V1314/V1338))+(W1312/W$10),\nIF(V1338<1,0,(V1314-(V1314/V1338)))))))","v":0}]
[{"$f":"A1314+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1310/C$10","v":0},{"$f":"IF(C1339=\"n/a\",C1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(D1339=\"n/a\",D1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(E1339=\"n/a\",E1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(F1339=\"n/a\",F1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(G1339=\"n/a\",G1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(I1339=\"n/a\",I1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(J1339=\"n/a\",J1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(K1339=\"n/a\",K1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(L1339=\"n/a\",L1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(M1339=\"n/a\",M1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(N1339=\"n/a\",N1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(O1339=\"n/a\",O1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(P1339=\"n/a\",P1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(Q1339=\"n/a\",Q1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(R1339=\"n/a\",R1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(S1339=\"n/a\",S1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(T1339=\"n/a\",T1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(U1339=\"n/a\",U1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(V1339=\"n/a\",V1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0}]
[{"$f":"A1315+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1316)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1316,-($A1316+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1340=\"n/a\",D1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1317,-($A1317+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1341=\"n/a\",E1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1318,-($A1318+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1342=\"n/a\",F1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1319,-($A1319+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1343=\"n/a\",G1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1320,-($A1320+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1344=\"n/a\",H1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1321,-($A1321+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1345=\"n/a\",I1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1322,-($A1322+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1346=\"n/a\",J1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1323,-($A1323+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1347=\"n/a\",K1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1324,-($A1324+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1348=\"n/a\",L1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1325,-($A1325+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1349=\"n/a\",M1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1326,-($A1326+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1350=\"n/a\",N1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1327,-($A1327+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1351=\"n/a\",O1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1328,-($A1328+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1352=\"n/a\",P1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1329,-($A1329+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1353=\"n/a\",Q1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1330,-($A1330+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1354=\"n/a\",R1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1331,-($A1331+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1355=\"n/a\",S1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1332,-($A1332+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1356=\"n/a\",T1332,IFERROR(IF((OFFSET($C1332,0,$A1332))<0,\nMIN(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332)))),\nMAX(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1333,-($A1333+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1357=\"n/a\",U1333,IFERROR(IF((OFFSET($C1333,0,$A1333))<0,\nMIN(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333)))),\nMAX(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1334,-($A1334+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1358=\"n/a\",V1334,IFERROR(IF((OFFSET($C1334,0,$A1334))<0,\nMIN(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334)))),\nMAX(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1335,-($A1335+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1338=\"n/a\",\"n/a\",IF(AND(C1338<1,D1312=0),0,\nIF(D1312=0,C1338-1,\nIF(C1338<1,D1313,\n(((C1338-1)*(C1314-(C1314/(C1338))))+((D1312/D$10)*D1313))/(D1314)))))","v":0},0,0,0,0,{"$f":"IF(H1338=\"n/a\",\"n/a\",IF(AND(H1338<1,I1312=0),0,\nIF(I1312=0,H1338-1,\nIF(H1338<1,I1313,\n(((H1338-1)*(H1314-(H1314/(H1338))))+((I1312/I$10)*I1313))/(I1314)))))","v":0},{"$f":"IF(I1338=\"n/a\",\"n/a\",IF(AND(I1338<1,J1312=0),0,\nIF(J1312=0,I1338-1,\nIF(I1338<1,J1313,\n(((I1338-1)*(I1314-(I1314/(I1338))))+((J1312/J$10)*J1313))/(J1314)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1339,(-$A1315-ROWS(C1311:C1338)),0)","v":0},{"$f":"IF(C1339=\"n/a\",\"n/a\",MAX(0,C1339-1))","v":0},{"$f":"IF(D1339=\"n/a\",\"n/a\",MAX(0,D1339-1))","v":0},{"$f":"IF(E1339=\"n/a\",\"n/a\",MAX(0,E1339-1))","v":0},{"$f":"IF(F1339=\"n/a\",\"n/a\",MAX(0,F1339-1))","v":0},{"$f":"IF(G1339=\"n/a\",\"n/a\",MAX(0,G1339-1))","v":0},{"$f":"IF(H1339=\"n/a\",\"n/a\",MAX(0,H1339-1))","v":0},{"$f":"IF(I1339=\"n/a\",\"n/a\",MAX(0,I1339-1))","v":0},{"$f":"IF(J1339=\"n/a\",\"n/a\",MAX(0,J1339-1))","v":0},{"$f":"IF(K1339=\"n/a\",\"n/a\",MAX(0,K1339-1))","v":0},{"$f":"IF(L1339=\"n/a\",\"n/a\",MAX(0,L1339-1))","v":0},{"$f":"IF(M1339=\"n/a\",\"n/a\",MAX(0,M1339-1))","v":0},{"$f":"IF(N1339=\"n/a\",\"n/a\",MAX(0,N1339-1))","v":0},{"$f":"IF(O1339=\"n/a\",\"n/a\",MAX(0,O1339-1))","v":0},{"$f":"IF(P1339=\"n/a\",\"n/a\",MAX(0,P1339-1))","v":0},{"$f":"IF(Q1339=\"n/a\",\"n/a\",MAX(0,Q1339-1))","v":0},{"$f":"IF(R1339=\"n/a\",\"n/a\",MAX(0,R1339-1))","v":0},{"$f":"IF(S1339=\"n/a\",\"n/a\",MAX(0,S1339-1))","v":0},{"$f":"IF(T1339=\"n/a\",\"n/a\",MAX(0,T1339-1))","v":0},{"$f":"IF(U1339=\"n/a\",\"n/a\",MAX(0,U1339-1))","v":0},{"$f":"IF(V1339=\"n/a\",\"n/a\",MAX(0,V1339-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1316)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1340,(-$A1316-ROWS(D1312:D1339)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1341,(-$A1317-ROWS(E1313:E1340)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1342,(-$A1318-ROWS(F1314:F1341)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1343,(-$A1319-ROWS(G1315:G1342)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1344,(-$A1320-ROWS(H1316:H1343)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1345,(-$A1321-ROWS(I1317:I1344)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1346,(-$A1322-ROWS(J1318:J1345)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1347,(-$A1323-ROWS(K1319:K1346)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1348,(-$A1324-ROWS(L1320:L1347)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1349,(-$A1325-ROWS(M1321:M1348)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1350,(-$A1326-ROWS(N1322:N1349)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1351,(-$A1327-ROWS(O1323:O1350)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1352,(-$A1328-ROWS(P1324:P1351)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1353,(-$A1329-ROWS(Q1325:Q1352)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1354,(-$A1330-ROWS(R1326:R1353)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1355,(-$A1331-ROWS(S1327:S1354)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1356,(-$A1332-ROWS(T1328:T1355)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1357,(-$A1333-ROWS(U1329:U1356)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1358,(-$A1334-ROWS(V1330:V1357)),0)","v":0},{"$f":"IF(V1358=\"n/a\",\"n/a\",MAX(0,V1358-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1359,(-$A1335-ROWS(W1331:W1358)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1311<>\"n/a\",C1311<>\"n/a\"),IF(SUM(C1314:C1336)=0,0,IF((SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336))<0,1,(SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",D1311<>\"n/a\"),IF(SUM(D1314:D1336)=0,0,IF((SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336))<0,1,(SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",E1311<>\"n/a\"),IF(SUM(E1314:E1336)=0,0,IF((SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336))<0,1,(SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",F1311<>\"n/a\"),IF(SUM(F1314:F1336)=0,0,IF((SUMPRODUCT(F1314:F1336,F1338:F1360)/SUM(F1314:F1336))<0,1,(SUMPRODUCT(F1314:F1336,F1338:F1360)/SUM(F1314:F1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",G1311<>\"n/a\"),IF(SUM(G1314:G1336)=0,0,IF((SUMPRODUCT(G1314:G1336,G1338:G1360)/SUM(G1314:G1336))<0,1,(SUMPRODUCT(G1314:G1336,G1338:G1360)/SUM(G1314:G1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",H1311<>\"n/a\"),IF(SUM(H1314:H1336)=0,0,IF((SUMPRODUCT(H1314:H1336,H1338:H1360)/SUM(H1314:H1336))<0,1,(SUMPRODUCT(H1314:H1336,H1338:H1360)/SUM(H1314:H1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",I1311<>\"n/a\"),IF(SUM(I1314:I1336)=0,0,IF((SUMPRODUCT(I1314:I1336,I1338:I1360)/SUM(I1314:I1336))<0,1,(SUMPRODUCT(I1314:I1336,I1338:I1360)/SUM(I1314:I1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",J1311<>\"n/a\"),IF(SUM(J1314:J1336)=0,0,IF((SUMPRODUCT(J1314:J1336,J1338:J1360)/SUM(J1314:J1336))<0,1,(SUMPRODUCT(J1314:J1336,J1338:J1360)/SUM(J1314:J1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",K1311<>\"n/a\"),IF(SUM(K1314:K1336)=0,0,IF((SUMPRODUCT(K1314:K1336,K1338:K1360)/SUM(K1314:K1336))<0,1,(SUMPRODUCT(K1314:K1336,K1338:K1360)/SUM(K1314:K1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",L1311<>\"n/a\"),IF(SUM(L1314:L1336)=0,0,IF((SUMPRODUCT(L1314:L1336,L1338:L1360)/SUM(L1314:L1336))<0,1,(SUMPRODUCT(L1314:L1336,L1338:L1360)/SUM(L1314:L1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",M1311<>\"n/a\"),IF(SUM(M1314:M1336)=0,0,IF((SUMPRODUCT(M1314:M1336,M1338:M1360)/SUM(M1314:M1336))<0,1,(SUMPRODUCT(M1314:M1336,M1338:M1360)/SUM(M1314:M1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",N1311<>\"n/a\"),IF(SUM(N1314:N1336)=0,0,IF((SUMPRODUCT(N1314:N1336,N1338:N1360)/SUM(N1314:N1336))<0,1,(SUMPRODUCT(N1314:N1336,N1338:N1360)/SUM(N1314:N1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",O1311<>\"n/a\"),IF(SUM(O1314:O1336)=0,0,IF((SUMPRODUCT(O1314:O1336,O1338:O1360)/SUM(O1314:O1336))<0,1,(SUMPRODUCT(O1314:O1336,O1338:O1360)/SUM(O1314:O1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",P1311<>\"n/a\"),IF(SUM(P1314:P1336)=0,0,IF((SUMPRODUCT(P1314:P1336,P1338:P1360)/SUM(P1314:P1336))<0,1,(SUMPRODUCT(P1314:P1336,P1338:P1360)/SUM(P1314:P1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",Q1311<>\"n/a\"),IF(SUM(Q1314:Q1336)=0,0,IF((SUMPRODUCT(Q1314:Q1336,Q1338:Q1360)/SUM(Q1314:Q1336))<0,1,(SUMPRODUCT(Q1314:Q1336,Q1338:Q1360)/SUM(Q1314:Q1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",R1311<>\"n/a\"),IF(SUM(R1314:R1336)=0,0,IF((SUMPRODUCT(R1314:R1336,R1338:R1360)/SUM(R1314:R1336))<0,1,(SUMPRODUCT(R1314:R1336,R1338:R1360)/SUM(R1314:R1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",S1311<>\"n/a\"),IF(SUM(S1314:S1336)=0,0,IF((SUMPRODUCT(S1314:S1336,S1338:S1360)/SUM(S1314:S1336))<0,1,(SUMPRODUCT(S1314:S1336,S1338:S1360)/SUM(S1314:S1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",T1311<>\"n/a\"),IF(SUM(T1314:T1336)=0,0,IF((SUMPRODUCT(T1314:T1336,T1338:T1360)/SUM(T1314:T1336))<0,1,(SUMPRODUCT(T1314:T1336,T1338:T1360)/SUM(T1314:T1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",U1311<>\"n/a\"),IF(SUM(U1314:U1336)=0,0,IF((SUMPRODUCT(U1314:U1336,U1338:U1360)/SUM(U1314:U1336))<0,1,(SUMPRODUCT(U1314:U1336,U1338:U1360)/SUM(U1314:U1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",V1311<>\"n/a\"),IF(SUM(V1314:V1336)=0,0,IF((SUMPRODUCT(V1314:V1336,V1338:V1360)/SUM(V1314:V1336))<0,1,(SUMPRODUCT(V1314:V1336,V1338:V1360)/SUM(V1314:V1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",W1311<>\"n/a\"),IF(SUM(W1314:W1336)=0,0,IF((SUMPRODUCT(W1314:W1336,W1338:W1360)/SUM(W1314:W1336))<0,1,(SUMPRODUCT(W1314:W1336,W1338:W1360)/SUM(W1314:W1336)))),\"n/a\"))","v":0}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1363,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1363,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1364,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1364,0)-OFFSET('RFM input'!H$74,$A1364,0)-OFFSET('RFM input'!H$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1364,0)-OFFSET('RFM input'!I$74,$A1364,0)-OFFSET('RFM input'!I$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1364,0)-OFFSET('RFM input'!J$74,$A1364,0)-OFFSET('RFM input'!J$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1364,0)-OFFSET('RFM input'!K$74,$A1364,0)-OFFSET('RFM input'!K$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1364,0)-OFFSET('RFM input'!L$74,$A1364,0)-OFFSET('RFM input'!L$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1364,0)-OFFSET('RFM input'!M$74,$A1364,0)-OFFSET('RFM input'!M$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1364,0)-OFFSET('RFM input'!N$74,$A1364,0)-OFFSET('RFM input'!N$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1364,0)-OFFSET('RFM input'!O$74,$A1364,0)-OFFSET('RFM input'!O$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1364,0)-OFFSET('RFM input'!P$74,$A1364,0)-OFFSET('RFM input'!P$108,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1364,0)-OFFSET('RFM input'!Q$74,$A1364,0)-OFFSET('RFM input'!Q$108,$A1364,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1364,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1364,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1392=\"n/a\",0,IF(AND(D1366=0,C1368=0),0,\nIF(AND(D1366<>0,C1368=0),(D1366/D$10),\nIF(AND(D1367<>0,C1368<>0),(C1368-(C1368/C1392))+(D1366/D$10),\nIF(C1392<1,0,(C1368-(C1368/C1392)))))))","v":0},{"$f":"IF(E1392=\"n/a\",0,IF(AND(E1366=0,D1368=0),0,\nIF(AND(E1366<>0,D1368=0),(E1366/E$10),\nIF(AND(E1367<>0,D1368<>0),(D1368-(D1368/D1392))+(E1366/E$10),\nIF(D1392<1,0,(D1368-(D1368/D1392)))))))","v":0},{"$f":"IF(F1392=\"n/a\",0,IF(AND(F1366=0,E1368=0),0,\nIF(AND(F1366<>0,E1368=0),(F1366/F$10),\nIF(AND(F1367<>0,E1368<>0),(E1368-(E1368/E1392))+(F1366/F$10),\nIF(E1392<1,0,(E1368-(E1368/E1392)))))))","v":0},{"$f":"IF(G1392=\"n/a\",0,IF(AND(G1366=0,F1368=0),0,\nIF(AND(G1366<>0,F1368=0),(G1366/G$10),\nIF(AND(G1367<>0,F1368<>0),(F1368-(F1368/F1392))+(G1366/G$10),\nIF(F1392<1,0,(F1368-(F1368/F1392)))))))","v":0},{"$f":"IF(H1392=\"n/a\",0,IF(AND(H1366=0,G1368=0),0,\nIF(AND(H1366<>0,G1368=0),(H1366/H$10),\nIF(AND(H1367<>0,G1368<>0),(G1368-(G1368/G1392))+(H1366/H$10),\nIF(G1392<1,0,(G1368-(G1368/G1392)))))))","v":0},{"$f":"IF(I1392=\"n/a\",0,IF(AND(I1366=0,H1368=0),0,\nIF(AND(I1366<>0,H1368=0),(I1366/I$10),\nIF(AND(I1367<>0,H1368<>0),(H1368-(H1368/H1392))+(I1366/I$10),\nIF(H1392<1,0,(H1368-(H1368/H1392)))))))","v":0},{"$f":"IF(J1392=\"n/a\",0,IF(AND(J1366=0,I1368=0),0,\nIF(AND(J1366<>0,I1368=0),(J1366/J$10),\nIF(AND(J1367<>0,I1368<>0),(I1368-(I1368/I1392))+(J1366/J$10),\nIF(I1392<1,0,(I1368-(I1368/I1392)))))))","v":0},{"$f":"IF(K1392=\"n/a\",0,IF(AND(K1366=0,J1368=0),0,\nIF(AND(K1366<>0,J1368=0),(K1366/K$10),\nIF(AND(K1367<>0,J1368<>0),(J1368-(J1368/J1392))+(K1366/K$10),\nIF(J1392<1,0,(J1368-(J1368/J1392)))))))","v":0},{"$f":"IF(L1392=\"n/a\",0,IF(AND(L1366=0,K1368=0),0,\nIF(AND(L1366<>0,K1368=0),(L1366/L$10),\nIF(AND(L1367<>0,K1368<>0),(K1368-(K1368/K1392))+(L1366/L$10),\nIF(K1392<1,0,(K1368-(K1368/K1392)))))))","v":0},{"$f":"IF(M1392=\"n/a\",0,IF(AND(M1366=0,L1368=0),0,\nIF(AND(M1366<>0,L1368=0),(M1366/M$10),\nIF(AND(M1367<>0,L1368<>0),(L1368-(L1368/L1392))+(M1366/M$10),\nIF(L1392<1,0,(L1368-(L1368/L1392)))))))","v":0},{"$f":"IF(N1392=\"n/a\",0,IF(AND(N1366=0,M1368=0),0,\nIF(AND(N1366<>0,M1368=0),(N1366/N$10),\nIF(AND(N1367<>0,M1368<>0),(M1368-(M1368/M1392))+(N1366/N$10),\nIF(M1392<1,0,(M1368-(M1368/M1392)))))))","v":0},{"$f":"IF(O1392=\"n/a\",0,IF(AND(O1366=0,N1368=0),0,\nIF(AND(O1366<>0,N1368=0),(O1366/O$10),\nIF(AND(O1367<>0,N1368<>0),(N1368-(N1368/N1392))+(O1366/O$10),\nIF(N1392<1,0,(N1368-(N1368/N1392)))))))","v":0},{"$f":"IF(P1392=\"n/a\",0,IF(AND(P1366=0,O1368=0),0,\nIF(AND(P1366<>0,O1368=0),(P1366/P$10),\nIF(AND(P1367<>0,O1368<>0),(O1368-(O1368/O1392))+(P1366/P$10),\nIF(O1392<1,0,(O1368-(O1368/O1392)))))))","v":0},{"$f":"IF(Q1392=\"n/a\",0,IF(AND(Q1366=0,P1368=0),0,\nIF(AND(Q1366<>0,P1368=0),(Q1366/Q$10),\nIF(AND(Q1367<>0,P1368<>0),(P1368-(P1368/P1392))+(Q1366/Q$10),\nIF(P1392<1,0,(P1368-(P1368/P1392)))))))","v":0},{"$f":"IF(R1392=\"n/a\",0,IF(AND(R1366=0,Q1368=0),0,\nIF(AND(R1366<>0,Q1368=0),(R1366/R$10),\nIF(AND(R1367<>0,Q1368<>0),(Q1368-(Q1368/Q1392))+(R1366/R$10),\nIF(Q1392<1,0,(Q1368-(Q1368/Q1392)))))))","v":0},{"$f":"IF(S1392=\"n/a\",0,IF(AND(S1366=0,R1368=0),0,\nIF(AND(S1366<>0,R1368=0),(S1366/S$10),\nIF(AND(S1367<>0,R1368<>0),(R1368-(R1368/R1392))+(S1366/S$10),\nIF(R1392<1,0,(R1368-(R1368/R1392)))))))","v":0},{"$f":"IF(T1392=\"n/a\",0,IF(AND(T1366=0,S1368=0),0,\nIF(AND(T1366<>0,S1368=0),(T1366/T$10),\nIF(AND(T1367<>0,S1368<>0),(S1368-(S1368/S1392))+(T1366/T$10),\nIF(S1392<1,0,(S1368-(S1368/S1392)))))))","v":0},{"$f":"IF(U1392=\"n/a\",0,IF(AND(U1366=0,T1368=0),0,\nIF(AND(U1366<>0,T1368=0),(U1366/U$10),\nIF(AND(U1367<>0,T1368<>0),(T1368-(T1368/T1392))+(U1366/U$10),\nIF(T1392<1,0,(T1368-(T1368/T1392)))))))","v":0},{"$f":"IF(V1392=\"n/a\",0,IF(AND(V1366=0,U1368=0),0,\nIF(AND(V1366<>0,U1368=0),(V1366/V$10),\nIF(AND(V1367<>0,U1368<>0),(U1368-(U1368/U1392))+(V1366/V$10),\nIF(U1392<1,0,(U1368-(U1368/U1392)))))))","v":0},{"$f":"IF(W1392=\"n/a\",0,IF(AND(W1366=0,V1368=0),0,\nIF(AND(W1366<>0,V1368=0),(W1366/W$10),\nIF(AND(W1367<>0,V1368<>0),(V1368-(V1368/V1392))+(W1366/W$10),\nIF(V1392<1,0,(V1368-(V1368/V1392)))))))","v":0}]
[{"$f":"A1368+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1364/C$10","v":0},{"$f":"IF(C1393=\"n/a\",C1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(D1393=\"n/a\",D1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(E1393=\"n/a\",E1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(F1393=\"n/a\",F1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(G1393=\"n/a\",G1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(I1393=\"n/a\",I1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(J1393=\"n/a\",J1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(K1393=\"n/a\",K1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(L1393=\"n/a\",L1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(M1393=\"n/a\",M1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(N1393=\"n/a\",N1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(O1393=\"n/a\",O1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(P1393=\"n/a\",P1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(Q1393=\"n/a\",Q1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(R1393=\"n/a\",R1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(S1393=\"n/a\",S1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(T1393=\"n/a\",T1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(U1393=\"n/a\",U1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(V1393=\"n/a\",V1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0}]
[{"$f":"A1369+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1370)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1370,-($A1370+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1394=\"n/a\",D1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1371,-($A1371+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1395=\"n/a\",E1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1372,-($A1372+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1396=\"n/a\",F1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1373,-($A1373+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1397=\"n/a\",G1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1374,-($A1374+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1398=\"n/a\",H1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1375,-($A1375+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1399=\"n/a\",I1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1376,-($A1376+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1400=\"n/a\",J1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1377,-($A1377+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1401=\"n/a\",K1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1378,-($A1378+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1402=\"n/a\",L1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1379,-($A1379+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1403=\"n/a\",M1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1380,-($A1380+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1404=\"n/a\",N1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1381,-($A1381+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1405=\"n/a\",O1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1382,-($A1382+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1406=\"n/a\",P1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1383,-($A1383+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1407=\"n/a\",Q1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1384,-($A1384+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1408=\"n/a\",R1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1385,-($A1385+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1409=\"n/a\",S1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1386,-($A1386+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1410=\"n/a\",T1386,IFERROR(IF((OFFSET($C1386,0,$A1386))<0,\nMIN(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386)))),\nMAX(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1387,-($A1387+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1411=\"n/a\",U1387,IFERROR(IF((OFFSET($C1387,0,$A1387))<0,\nMIN(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387)))),\nMAX(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1388,-($A1388+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1412=\"n/a\",V1388,IFERROR(IF((OFFSET($C1388,0,$A1388))<0,\nMIN(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388)))),\nMAX(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1389,-($A1389+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1392=\"n/a\",\"n/a\",IF(AND(C1392<1,D1366=0),0,\nIF(D1366=0,C1392-1,\nIF(C1392<1,D1367,\n(((C1392-1)*(C1368-(C1368/(C1392))))+((D1366/D$10)*D1367))/(D1368)))))","v":0},0,0,0,0,{"$f":"IF(H1392=\"n/a\",\"n/a\",IF(AND(H1392<1,I1366=0),0,\nIF(I1366=0,H1392-1,\nIF(H1392<1,I1367,\n(((H1392-1)*(H1368-(H1368/(H1392))))+((I1366/I$10)*I1367))/(I1368)))))","v":0},{"$f":"IF(I1392=\"n/a\",\"n/a\",IF(AND(I1392<1,J1366=0),0,\nIF(J1366=0,I1392-1,\nIF(I1392<1,J1367,\n(((I1392-1)*(I1368-(I1368/(I1392))))+((J1366/J$10)*J1367))/(J1368)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1393,(-$A1369-ROWS(C1365:C1392)),0)","v":0},{"$f":"IF(C1393=\"n/a\",\"n/a\",MAX(0,C1393-1))","v":0},{"$f":"IF(D1393=\"n/a\",\"n/a\",MAX(0,D1393-1))","v":0},{"$f":"IF(E1393=\"n/a\",\"n/a\",MAX(0,E1393-1))","v":0},{"$f":"IF(F1393=\"n/a\",\"n/a\",MAX(0,F1393-1))","v":0},{"$f":"IF(G1393=\"n/a\",\"n/a\",MAX(0,G1393-1))","v":0},{"$f":"IF(H1393=\"n/a\",\"n/a\",MAX(0,H1393-1))","v":0},{"$f":"IF(I1393=\"n/a\",\"n/a\",MAX(0,I1393-1))","v":0},{"$f":"IF(J1393=\"n/a\",\"n/a\",MAX(0,J1393-1))","v":0},{"$f":"IF(K1393=\"n/a\",\"n/a\",MAX(0,K1393-1))","v":0},{"$f":"IF(L1393=\"n/a\",\"n/a\",MAX(0,L1393-1))","v":0},{"$f":"IF(M1393=\"n/a\",\"n/a\",MAX(0,M1393-1))","v":0},{"$f":"IF(N1393=\"n/a\",\"n/a\",MAX(0,N1393-1))","v":0},{"$f":"IF(O1393=\"n/a\",\"n/a\",MAX(0,O1393-1))","v":0},{"$f":"IF(P1393=\"n/a\",\"n/a\",MAX(0,P1393-1))","v":0},{"$f":"IF(Q1393=\"n/a\",\"n/a\",MAX(0,Q1393-1))","v":0},{"$f":"IF(R1393=\"n/a\",\"n/a\",MAX(0,R1393-1))","v":0},{"$f":"IF(S1393=\"n/a\",\"n/a\",MAX(0,S1393-1))","v":0},{"$f":"IF(T1393=\"n/a\",\"n/a\",MAX(0,T1393-1))","v":0},{"$f":"IF(U1393=\"n/a\",\"n/a\",MAX(0,U1393-1))","v":0},{"$f":"IF(V1393=\"n/a\",\"n/a\",MAX(0,V1393-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1370)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1394,(-$A1370-ROWS(D1366:D1393)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1395,(-$A1371-ROWS(E1367:E1394)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1396,(-$A1372-ROWS(F1368:F1395)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1397,(-$A1373-ROWS(G1369:G1396)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1398,(-$A1374-ROWS(H1370:H1397)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1399,(-$A1375-ROWS(I1371:I1398)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1400,(-$A1376-ROWS(J1372:J1399)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1401,(-$A1377-ROWS(K1373:K1400)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1402,(-$A1378-ROWS(L1374:L1401)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1403,(-$A1379-ROWS(M1375:M1402)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1404,(-$A1380-ROWS(N1376:N1403)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1405,(-$A1381-ROWS(O1377:O1404)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1406,(-$A1382-ROWS(P1378:P1405)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1407,(-$A1383-ROWS(Q1379:Q1406)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1408,(-$A1384-ROWS(R1380:R1407)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1409,(-$A1385-ROWS(S1381:S1408)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1410,(-$A1386-ROWS(T1382:T1409)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1411,(-$A1387-ROWS(U1383:U1410)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1412,(-$A1388-ROWS(V1384:V1411)),0)","v":0},{"$f":"IF(V1412=\"n/a\",\"n/a\",MAX(0,V1412-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1413,(-$A1389-ROWS(W1385:W1412)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1365<>\"n/a\",C1365<>\"n/a\"),IF(SUM(C1368:C1390)=0,0,IF((SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390))<0,1,(SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",D1365<>\"n/a\"),IF(SUM(D1368:D1390)=0,0,IF((SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390))<0,1,(SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",E1365<>\"n/a\"),IF(SUM(E1368:E1390)=0,0,IF((SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390))<0,1,(SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",F1365<>\"n/a\"),IF(SUM(F1368:F1390)=0,0,IF((SUMPRODUCT(F1368:F1390,F1392:F1414)/SUM(F1368:F1390))<0,1,(SUMPRODUCT(F1368:F1390,F1392:F1414)/SUM(F1368:F1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",G1365<>\"n/a\"),IF(SUM(G1368:G1390)=0,0,IF((SUMPRODUCT(G1368:G1390,G1392:G1414)/SUM(G1368:G1390))<0,1,(SUMPRODUCT(G1368:G1390,G1392:G1414)/SUM(G1368:G1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",H1365<>\"n/a\"),IF(SUM(H1368:H1390)=0,0,IF((SUMPRODUCT(H1368:H1390,H1392:H1414)/SUM(H1368:H1390))<0,1,(SUMPRODUCT(H1368:H1390,H1392:H1414)/SUM(H1368:H1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",I1365<>\"n/a\"),IF(SUM(I1368:I1390)=0,0,IF((SUMPRODUCT(I1368:I1390,I1392:I1414)/SUM(I1368:I1390))<0,1,(SUMPRODUCT(I1368:I1390,I1392:I1414)/SUM(I1368:I1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",J1365<>\"n/a\"),IF(SUM(J1368:J1390)=0,0,IF((SUMPRODUCT(J1368:J1390,J1392:J1414)/SUM(J1368:J1390))<0,1,(SUMPRODUCT(J1368:J1390,J1392:J1414)/SUM(J1368:J1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",K1365<>\"n/a\"),IF(SUM(K1368:K1390)=0,0,IF((SUMPRODUCT(K1368:K1390,K1392:K1414)/SUM(K1368:K1390))<0,1,(SUMPRODUCT(K1368:K1390,K1392:K1414)/SUM(K1368:K1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",L1365<>\"n/a\"),IF(SUM(L1368:L1390)=0,0,IF((SUMPRODUCT(L1368:L1390,L1392:L1414)/SUM(L1368:L1390))<0,1,(SUMPRODUCT(L1368:L1390,L1392:L1414)/SUM(L1368:L1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",M1365<>\"n/a\"),IF(SUM(M1368:M1390)=0,0,IF((SUMPRODUCT(M1368:M1390,M1392:M1414)/SUM(M1368:M1390))<0,1,(SUMPRODUCT(M1368:M1390,M1392:M1414)/SUM(M1368:M1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",N1365<>\"n/a\"),IF(SUM(N1368:N1390)=0,0,IF((SUMPRODUCT(N1368:N1390,N1392:N1414)/SUM(N1368:N1390))<0,1,(SUMPRODUCT(N1368:N1390,N1392:N1414)/SUM(N1368:N1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",O1365<>\"n/a\"),IF(SUM(O1368:O1390)=0,0,IF((SUMPRODUCT(O1368:O1390,O1392:O1414)/SUM(O1368:O1390))<0,1,(SUMPRODUCT(O1368:O1390,O1392:O1414)/SUM(O1368:O1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",P1365<>\"n/a\"),IF(SUM(P1368:P1390)=0,0,IF((SUMPRODUCT(P1368:P1390,P1392:P1414)/SUM(P1368:P1390))<0,1,(SUMPRODUCT(P1368:P1390,P1392:P1414)/SUM(P1368:P1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",Q1365<>\"n/a\"),IF(SUM(Q1368:Q1390)=0,0,IF((SUMPRODUCT(Q1368:Q1390,Q1392:Q1414)/SUM(Q1368:Q1390))<0,1,(SUMPRODUCT(Q1368:Q1390,Q1392:Q1414)/SUM(Q1368:Q1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",R1365<>\"n/a\"),IF(SUM(R1368:R1390)=0,0,IF((SUMPRODUCT(R1368:R1390,R1392:R1414)/SUM(R1368:R1390))<0,1,(SUMPRODUCT(R1368:R1390,R1392:R1414)/SUM(R1368:R1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",S1365<>\"n/a\"),IF(SUM(S1368:S1390)=0,0,IF((SUMPRODUCT(S1368:S1390,S1392:S1414)/SUM(S1368:S1390))<0,1,(SUMPRODUCT(S1368:S1390,S1392:S1414)/SUM(S1368:S1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",T1365<>\"n/a\"),IF(SUM(T1368:T1390)=0,0,IF((SUMPRODUCT(T1368:T1390,T1392:T1414)/SUM(T1368:T1390))<0,1,(SUMPRODUCT(T1368:T1390,T1392:T1414)/SUM(T1368:T1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",U1365<>\"n/a\"),IF(SUM(U1368:U1390)=0,0,IF((SUMPRODUCT(U1368:U1390,U1392:U1414)/SUM(U1368:U1390))<0,1,(SUMPRODUCT(U1368:U1390,U1392:U1414)/SUM(U1368:U1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",V1365<>\"n/a\"),IF(SUM(V1368:V1390)=0,0,IF((SUMPRODUCT(V1368:V1390,V1392:V1414)/SUM(V1368:V1390))<0,1,(SUMPRODUCT(V1368:V1390,V1392:V1414)/SUM(V1368:V1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",W1365<>\"n/a\"),IF(SUM(W1368:W1390)=0,0,IF((SUMPRODUCT(W1368:W1390,W1392:W1414)/SUM(W1368:W1390))<0,1,(SUMPRODUCT(W1368:W1390,W1392:W1414)/SUM(W1368:W1390)))),\"n/a\"))","v":0}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1417,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1417,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1418,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1418,0)-OFFSET('RFM input'!H$74,$A1418,0)-OFFSET('RFM input'!H$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1418,0)-OFFSET('RFM input'!I$74,$A1418,0)-OFFSET('RFM input'!I$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1418,0)-OFFSET('RFM input'!J$74,$A1418,0)-OFFSET('RFM input'!J$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1418,0)-OFFSET('RFM input'!K$74,$A1418,0)-OFFSET('RFM input'!K$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1418,0)-OFFSET('RFM input'!L$74,$A1418,0)-OFFSET('RFM input'!L$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1418,0)-OFFSET('RFM input'!M$74,$A1418,0)-OFFSET('RFM input'!M$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1418,0)-OFFSET('RFM input'!N$74,$A1418,0)-OFFSET('RFM input'!N$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1418,0)-OFFSET('RFM input'!O$74,$A1418,0)-OFFSET('RFM input'!O$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1418,0)-OFFSET('RFM input'!P$74,$A1418,0)-OFFSET('RFM input'!P$108,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1418,0)-OFFSET('RFM input'!Q$74,$A1418,0)-OFFSET('RFM input'!Q$108,$A1418,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1418,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1418,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1446=\"n/a\",0,IF(AND(D1420=0,C1422=0),0,\nIF(AND(D1420<>0,C1422=0),(D1420/D$10),\nIF(AND(D1421<>0,C1422<>0),(C1422-(C1422/C1446))+(D1420/D$10),\nIF(C1446<1,0,(C1422-(C1422/C1446)))))))","v":0},{"$f":"IF(E1446=\"n/a\",0,IF(AND(E1420=0,D1422=0),0,\nIF(AND(E1420<>0,D1422=0),(E1420/E$10),\nIF(AND(E1421<>0,D1422<>0),(D1422-(D1422/D1446))+(E1420/E$10),\nIF(D1446<1,0,(D1422-(D1422/D1446)))))))","v":0},{"$f":"IF(F1446=\"n/a\",0,IF(AND(F1420=0,E1422=0),0,\nIF(AND(F1420<>0,E1422=0),(F1420/F$10),\nIF(AND(F1421<>0,E1422<>0),(E1422-(E1422/E1446))+(F1420/F$10),\nIF(E1446<1,0,(E1422-(E1422/E1446)))))))","v":0},{"$f":"IF(G1446=\"n/a\",0,IF(AND(G1420=0,F1422=0),0,\nIF(AND(G1420<>0,F1422=0),(G1420/G$10),\nIF(AND(G1421<>0,F1422<>0),(F1422-(F1422/F1446))+(G1420/G$10),\nIF(F1446<1,0,(F1422-(F1422/F1446)))))))","v":0},{"$f":"IF(H1446=\"n/a\",0,IF(AND(H1420=0,G1422=0),0,\nIF(AND(H1420<>0,G1422=0),(H1420/H$10),\nIF(AND(H1421<>0,G1422<>0),(G1422-(G1422/G1446))+(H1420/H$10),\nIF(G1446<1,0,(G1422-(G1422/G1446)))))))","v":0},{"$f":"IF(I1446=\"n/a\",0,IF(AND(I1420=0,H1422=0),0,\nIF(AND(I1420<>0,H1422=0),(I1420/I$10),\nIF(AND(I1421<>0,H1422<>0),(H1422-(H1422/H1446))+(I1420/I$10),\nIF(H1446<1,0,(H1422-(H1422/H1446)))))))","v":0},{"$f":"IF(J1446=\"n/a\",0,IF(AND(J1420=0,I1422=0),0,\nIF(AND(J1420<>0,I1422=0),(J1420/J$10),\nIF(AND(J1421<>0,I1422<>0),(I1422-(I1422/I1446))+(J1420/J$10),\nIF(I1446<1,0,(I1422-(I1422/I1446)))))))","v":0},{"$f":"IF(K1446=\"n/a\",0,IF(AND(K1420=0,J1422=0),0,\nIF(AND(K1420<>0,J1422=0),(K1420/K$10),\nIF(AND(K1421<>0,J1422<>0),(J1422-(J1422/J1446))+(K1420/K$10),\nIF(J1446<1,0,(J1422-(J1422/J1446)))))))","v":0},{"$f":"IF(L1446=\"n/a\",0,IF(AND(L1420=0,K1422=0),0,\nIF(AND(L1420<>0,K1422=0),(L1420/L$10),\nIF(AND(L1421<>0,K1422<>0),(K1422-(K1422/K1446))+(L1420/L$10),\nIF(K1446<1,0,(K1422-(K1422/K1446)))))))","v":0},{"$f":"IF(M1446=\"n/a\",0,IF(AND(M1420=0,L1422=0),0,\nIF(AND(M1420<>0,L1422=0),(M1420/M$10),\nIF(AND(M1421<>0,L1422<>0),(L1422-(L1422/L1446))+(M1420/M$10),\nIF(L1446<1,0,(L1422-(L1422/L1446)))))))","v":0},{"$f":"IF(N1446=\"n/a\",0,IF(AND(N1420=0,M1422=0),0,\nIF(AND(N1420<>0,M1422=0),(N1420/N$10),\nIF(AND(N1421<>0,M1422<>0),(M1422-(M1422/M1446))+(N1420/N$10),\nIF(M1446<1,0,(M1422-(M1422/M1446)))))))","v":0},{"$f":"IF(O1446=\"n/a\",0,IF(AND(O1420=0,N1422=0),0,\nIF(AND(O1420<>0,N1422=0),(O1420/O$10),\nIF(AND(O1421<>0,N1422<>0),(N1422-(N1422/N1446))+(O1420/O$10),\nIF(N1446<1,0,(N1422-(N1422/N1446)))))))","v":0},{"$f":"IF(P1446=\"n/a\",0,IF(AND(P1420=0,O1422=0),0,\nIF(AND(P1420<>0,O1422=0),(P1420/P$10),\nIF(AND(P1421<>0,O1422<>0),(O1422-(O1422/O1446))+(P1420/P$10),\nIF(O1446<1,0,(O1422-(O1422/O1446)))))))","v":0},{"$f":"IF(Q1446=\"n/a\",0,IF(AND(Q1420=0,P1422=0),0,\nIF(AND(Q1420<>0,P1422=0),(Q1420/Q$10),\nIF(AND(Q1421<>0,P1422<>0),(P1422-(P1422/P1446))+(Q1420/Q$10),\nIF(P1446<1,0,(P1422-(P1422/P1446)))))))","v":0},{"$f":"IF(R1446=\"n/a\",0,IF(AND(R1420=0,Q1422=0),0,\nIF(AND(R1420<>0,Q1422=0),(R1420/R$10),\nIF(AND(R1421<>0,Q1422<>0),(Q1422-(Q1422/Q1446))+(R1420/R$10),\nIF(Q1446<1,0,(Q1422-(Q1422/Q1446)))))))","v":0},{"$f":"IF(S1446=\"n/a\",0,IF(AND(S1420=0,R1422=0),0,\nIF(AND(S1420<>0,R1422=0),(S1420/S$10),\nIF(AND(S1421<>0,R1422<>0),(R1422-(R1422/R1446))+(S1420/S$10),\nIF(R1446<1,0,(R1422-(R1422/R1446)))))))","v":0},{"$f":"IF(T1446=\"n/a\",0,IF(AND(T1420=0,S1422=0),0,\nIF(AND(T1420<>0,S1422=0),(T1420/T$10),\nIF(AND(T1421<>0,S1422<>0),(S1422-(S1422/S1446))+(T1420/T$10),\nIF(S1446<1,0,(S1422-(S1422/S1446)))))))","v":0},{"$f":"IF(U1446=\"n/a\",0,IF(AND(U1420=0,T1422=0),0,\nIF(AND(U1420<>0,T1422=0),(U1420/U$10),\nIF(AND(U1421<>0,T1422<>0),(T1422-(T1422/T1446))+(U1420/U$10),\nIF(T1446<1,0,(T1422-(T1422/T1446)))))))","v":0},{"$f":"IF(V1446=\"n/a\",0,IF(AND(V1420=0,U1422=0),0,\nIF(AND(V1420<>0,U1422=0),(V1420/V$10),\nIF(AND(V1421<>0,U1422<>0),(U1422-(U1422/U1446))+(V1420/V$10),\nIF(U1446<1,0,(U1422-(U1422/U1446)))))))","v":0},{"$f":"IF(W1446=\"n/a\",0,IF(AND(W1420=0,V1422=0),0,\nIF(AND(W1420<>0,V1422=0),(W1420/W$10),\nIF(AND(W1421<>0,V1422<>0),(V1422-(V1422/V1446))+(W1420/W$10),\nIF(V1446<1,0,(V1422-(V1422/V1446)))))))","v":0}]
[{"$f":"A1422+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1418/C$10","v":0},{"$f":"IF(C1447=\"n/a\",C1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(D1447=\"n/a\",D1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(E1447=\"n/a\",E1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(F1447=\"n/a\",F1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(G1447=\"n/a\",G1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(I1447=\"n/a\",I1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(J1447=\"n/a\",J1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(K1447=\"n/a\",K1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(L1447=\"n/a\",L1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(M1447=\"n/a\",M1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(N1447=\"n/a\",N1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(O1447=\"n/a\",O1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(P1447=\"n/a\",P1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(Q1447=\"n/a\",Q1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(R1447=\"n/a\",R1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(S1447=\"n/a\",S1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(T1447=\"n/a\",T1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(U1447=\"n/a\",U1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(V1447=\"n/a\",V1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0}]
[{"$f":"A1423+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1424)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1424,-($A1424+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1448=\"n/a\",D1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1425,-($A1425+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1449=\"n/a\",E1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1426,-($A1426+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1450=\"n/a\",F1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1427,-($A1427+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1451=\"n/a\",G1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1428,-($A1428+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1452=\"n/a\",H1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1429,-($A1429+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1453=\"n/a\",I1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1430,-($A1430+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1454=\"n/a\",J1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1431,-($A1431+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1455=\"n/a\",K1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1432,-($A1432+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1456=\"n/a\",L1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1433,-($A1433+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1457=\"n/a\",M1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1434,-($A1434+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1458=\"n/a\",N1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1435,-($A1435+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1459=\"n/a\",O1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1436,-($A1436+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1460=\"n/a\",P1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1437,-($A1437+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1461=\"n/a\",Q1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1438,-($A1438+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1462=\"n/a\",R1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1439,-($A1439+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1463=\"n/a\",S1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1440,-($A1440+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1464=\"n/a\",T1440,IFERROR(IF((OFFSET($C1440,0,$A1440))<0,\nMIN(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440)))),\nMAX(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1441,-($A1441+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1465=\"n/a\",U1441,IFERROR(IF((OFFSET($C1441,0,$A1441))<0,\nMIN(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441)))),\nMAX(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1442,-($A1442+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1466=\"n/a\",V1442,IFERROR(IF((OFFSET($C1442,0,$A1442))<0,\nMIN(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442)))),\nMAX(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1443,-($A1443+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1446=\"n/a\",\"n/a\",IF(AND(C1446<1,D1420=0),0,\nIF(D1420=0,C1446-1,\nIF(C1446<1,D1421,\n(((C1446-1)*(C1422-(C1422/(C1446))))+((D1420/D$10)*D1421))/(D1422)))))","v":0},0,0,0,0,{"$f":"IF(H1446=\"n/a\",\"n/a\",IF(AND(H1446<1,I1420=0),0,\nIF(I1420=0,H1446-1,\nIF(H1446<1,I1421,\n(((H1446-1)*(H1422-(H1422/(H1446))))+((I1420/I$10)*I1421))/(I1422)))))","v":0},{"$f":"IF(I1446=\"n/a\",\"n/a\",IF(AND(I1446<1,J1420=0),0,\nIF(J1420=0,I1446-1,\nIF(I1446<1,J1421,\n(((I1446-1)*(I1422-(I1422/(I1446))))+((J1420/J$10)*J1421))/(J1422)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1447,(-$A1423-ROWS(C1419:C1446)),0)","v":0},{"$f":"IF(C1447=\"n/a\",\"n/a\",MAX(0,C1447-1))","v":0},{"$f":"IF(D1447=\"n/a\",\"n/a\",MAX(0,D1447-1))","v":0},{"$f":"IF(E1447=\"n/a\",\"n/a\",MAX(0,E1447-1))","v":0},{"$f":"IF(F1447=\"n/a\",\"n/a\",MAX(0,F1447-1))","v":0},{"$f":"IF(G1447=\"n/a\",\"n/a\",MAX(0,G1447-1))","v":0},{"$f":"IF(H1447=\"n/a\",\"n/a\",MAX(0,H1447-1))","v":0},{"$f":"IF(I1447=\"n/a\",\"n/a\",MAX(0,I1447-1))","v":0},{"$f":"IF(J1447=\"n/a\",\"n/a\",MAX(0,J1447-1))","v":0},{"$f":"IF(K1447=\"n/a\",\"n/a\",MAX(0,K1447-1))","v":0},{"$f":"IF(L1447=\"n/a\",\"n/a\",MAX(0,L1447-1))","v":0},{"$f":"IF(M1447=\"n/a\",\"n/a\",MAX(0,M1447-1))","v":0},{"$f":"IF(N1447=\"n/a\",\"n/a\",MAX(0,N1447-1))","v":0},{"$f":"IF(O1447=\"n/a\",\"n/a\",MAX(0,O1447-1))","v":0},{"$f":"IF(P1447=\"n/a\",\"n/a\",MAX(0,P1447-1))","v":0},{"$f":"IF(Q1447=\"n/a\",\"n/a\",MAX(0,Q1447-1))","v":0},{"$f":"IF(R1447=\"n/a\",\"n/a\",MAX(0,R1447-1))","v":0},{"$f":"IF(S1447=\"n/a\",\"n/a\",MAX(0,S1447-1))","v":0},{"$f":"IF(T1447=\"n/a\",\"n/a\",MAX(0,T1447-1))","v":0},{"$f":"IF(U1447=\"n/a\",\"n/a\",MAX(0,U1447-1))","v":0},{"$f":"IF(V1447=\"n/a\",\"n/a\",MAX(0,V1447-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1424)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1448,(-$A1424-ROWS(D1420:D1447)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1449,(-$A1425-ROWS(E1421:E1448)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1450,(-$A1426-ROWS(F1422:F1449)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1451,(-$A1427-ROWS(G1423:G1450)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1452,(-$A1428-ROWS(H1424:H1451)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1453,(-$A1429-ROWS(I1425:I1452)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1454,(-$A1430-ROWS(J1426:J1453)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1455,(-$A1431-ROWS(K1427:K1454)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1456,(-$A1432-ROWS(L1428:L1455)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1457,(-$A1433-ROWS(M1429:M1456)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1458,(-$A1434-ROWS(N1430:N1457)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1459,(-$A1435-ROWS(O1431:O1458)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1460,(-$A1436-ROWS(P1432:P1459)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1461,(-$A1437-ROWS(Q1433:Q1460)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1462,(-$A1438-ROWS(R1434:R1461)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1463,(-$A1439-ROWS(S1435:S1462)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1464,(-$A1440-ROWS(T1436:T1463)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1465,(-$A1441-ROWS(U1437:U1464)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1466,(-$A1442-ROWS(V1438:V1465)),0)","v":0},{"$f":"IF(V1466=\"n/a\",\"n/a\",MAX(0,V1466-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1467,(-$A1443-ROWS(W1439:W1466)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1419<>\"n/a\",C1419<>\"n/a\"),IF(SUM(C1422:C1444)=0,0,IF((SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444))<0,1,(SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",D1419<>\"n/a\"),IF(SUM(D1422:D1444)=0,0,IF((SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444))<0,1,(SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",E1419<>\"n/a\"),IF(SUM(E1422:E1444)=0,0,IF((SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444))<0,1,(SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",F1419<>\"n/a\"),IF(SUM(F1422:F1444)=0,0,IF((SUMPRODUCT(F1422:F1444,F1446:F1468)/SUM(F1422:F1444))<0,1,(SUMPRODUCT(F1422:F1444,F1446:F1468)/SUM(F1422:F1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",G1419<>\"n/a\"),IF(SUM(G1422:G1444)=0,0,IF((SUMPRODUCT(G1422:G1444,G1446:G1468)/SUM(G1422:G1444))<0,1,(SUMPRODUCT(G1422:G1444,G1446:G1468)/SUM(G1422:G1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",H1419<>\"n/a\"),IF(SUM(H1422:H1444)=0,0,IF((SUMPRODUCT(H1422:H1444,H1446:H1468)/SUM(H1422:H1444))<0,1,(SUMPRODUCT(H1422:H1444,H1446:H1468)/SUM(H1422:H1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",I1419<>\"n/a\"),IF(SUM(I1422:I1444)=0,0,IF((SUMPRODUCT(I1422:I1444,I1446:I1468)/SUM(I1422:I1444))<0,1,(SUMPRODUCT(I1422:I1444,I1446:I1468)/SUM(I1422:I1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",J1419<>\"n/a\"),IF(SUM(J1422:J1444)=0,0,IF((SUMPRODUCT(J1422:J1444,J1446:J1468)/SUM(J1422:J1444))<0,1,(SUMPRODUCT(J1422:J1444,J1446:J1468)/SUM(J1422:J1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",K1419<>\"n/a\"),IF(SUM(K1422:K1444)=0,0,IF((SUMPRODUCT(K1422:K1444,K1446:K1468)/SUM(K1422:K1444))<0,1,(SUMPRODUCT(K1422:K1444,K1446:K1468)/SUM(K1422:K1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",L1419<>\"n/a\"),IF(SUM(L1422:L1444)=0,0,IF((SUMPRODUCT(L1422:L1444,L1446:L1468)/SUM(L1422:L1444))<0,1,(SUMPRODUCT(L1422:L1444,L1446:L1468)/SUM(L1422:L1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",M1419<>\"n/a\"),IF(SUM(M1422:M1444)=0,0,IF((SUMPRODUCT(M1422:M1444,M1446:M1468)/SUM(M1422:M1444))<0,1,(SUMPRODUCT(M1422:M1444,M1446:M1468)/SUM(M1422:M1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",N1419<>\"n/a\"),IF(SUM(N1422:N1444)=0,0,IF((SUMPRODUCT(N1422:N1444,N1446:N1468)/SUM(N1422:N1444))<0,1,(SUMPRODUCT(N1422:N1444,N1446:N1468)/SUM(N1422:N1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",O1419<>\"n/a\"),IF(SUM(O1422:O1444)=0,0,IF((SUMPRODUCT(O1422:O1444,O1446:O1468)/SUM(O1422:O1444))<0,1,(SUMPRODUCT(O1422:O1444,O1446:O1468)/SUM(O1422:O1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",P1419<>\"n/a\"),IF(SUM(P1422:P1444)=0,0,IF((SUMPRODUCT(P1422:P1444,P1446:P1468)/SUM(P1422:P1444))<0,1,(SUMPRODUCT(P1422:P1444,P1446:P1468)/SUM(P1422:P1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",Q1419<>\"n/a\"),IF(SUM(Q1422:Q1444)=0,0,IF((SUMPRODUCT(Q1422:Q1444,Q1446:Q1468)/SUM(Q1422:Q1444))<0,1,(SUMPRODUCT(Q1422:Q1444,Q1446:Q1468)/SUM(Q1422:Q1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",R1419<>\"n/a\"),IF(SUM(R1422:R1444)=0,0,IF((SUMPRODUCT(R1422:R1444,R1446:R1468)/SUM(R1422:R1444))<0,1,(SUMPRODUCT(R1422:R1444,R1446:R1468)/SUM(R1422:R1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",S1419<>\"n/a\"),IF(SUM(S1422:S1444)=0,0,IF((SUMPRODUCT(S1422:S1444,S1446:S1468)/SUM(S1422:S1444))<0,1,(SUMPRODUCT(S1422:S1444,S1446:S1468)/SUM(S1422:S1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",T1419<>\"n/a\"),IF(SUM(T1422:T1444)=0,0,IF((SUMPRODUCT(T1422:T1444,T1446:T1468)/SUM(T1422:T1444))<0,1,(SUMPRODUCT(T1422:T1444,T1446:T1468)/SUM(T1422:T1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",U1419<>\"n/a\"),IF(SUM(U1422:U1444)=0,0,IF((SUMPRODUCT(U1422:U1444,U1446:U1468)/SUM(U1422:U1444))<0,1,(SUMPRODUCT(U1422:U1444,U1446:U1468)/SUM(U1422:U1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",V1419<>\"n/a\"),IF(SUM(V1422:V1444)=0,0,IF((SUMPRODUCT(V1422:V1444,V1446:V1468)/SUM(V1422:V1444))<0,1,(SUMPRODUCT(V1422:V1444,V1446:V1468)/SUM(V1422:V1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",W1419<>\"n/a\"),IF(SUM(W1422:W1444)=0,0,IF((SUMPRODUCT(W1422:W1444,W1446:W1468)/SUM(W1422:W1444))<0,1,(SUMPRODUCT(W1422:W1444,W1446:W1468)/SUM(W1422:W1444)))),\"n/a\"))","v":0}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1471,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1471,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1472,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1472,0)-OFFSET('RFM input'!H$74,$A1472,0)-OFFSET('RFM input'!H$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1472,0)-OFFSET('RFM input'!I$74,$A1472,0)-OFFSET('RFM input'!I$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1472,0)-OFFSET('RFM input'!J$74,$A1472,0)-OFFSET('RFM input'!J$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1472,0)-OFFSET('RFM input'!K$74,$A1472,0)-OFFSET('RFM input'!K$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1472,0)-OFFSET('RFM input'!L$74,$A1472,0)-OFFSET('RFM input'!L$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1472,0)-OFFSET('RFM input'!M$74,$A1472,0)-OFFSET('RFM input'!M$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1472,0)-OFFSET('RFM input'!N$74,$A1472,0)-OFFSET('RFM input'!N$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1472,0)-OFFSET('RFM input'!O$74,$A1472,0)-OFFSET('RFM input'!O$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1472,0)-OFFSET('RFM input'!P$74,$A1472,0)-OFFSET('RFM input'!P$108,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1472,0)-OFFSET('RFM input'!Q$74,$A1472,0)-OFFSET('RFM input'!Q$108,$A1472,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1472,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1472,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1500=\"n/a\",0,IF(AND(D1474=0,C1476=0),0,\nIF(AND(D1474<>0,C1476=0),(D1474/D$10),\nIF(AND(D1475<>0,C1476<>0),(C1476-(C1476/C1500))+(D1474/D$10),\nIF(C1500<1,0,(C1476-(C1476/C1500)))))))","v":0},{"$f":"IF(E1500=\"n/a\",0,IF(AND(E1474=0,D1476=0),0,\nIF(AND(E1474<>0,D1476=0),(E1474/E$10),\nIF(AND(E1475<>0,D1476<>0),(D1476-(D1476/D1500))+(E1474/E$10),\nIF(D1500<1,0,(D1476-(D1476/D1500)))))))","v":0},{"$f":"IF(F1500=\"n/a\",0,IF(AND(F1474=0,E1476=0),0,\nIF(AND(F1474<>0,E1476=0),(F1474/F$10),\nIF(AND(F1475<>0,E1476<>0),(E1476-(E1476/E1500))+(F1474/F$10),\nIF(E1500<1,0,(E1476-(E1476/E1500)))))))","v":0},{"$f":"IF(G1500=\"n/a\",0,IF(AND(G1474=0,F1476=0),0,\nIF(AND(G1474<>0,F1476=0),(G1474/G$10),\nIF(AND(G1475<>0,F1476<>0),(F1476-(F1476/F1500))+(G1474/G$10),\nIF(F1500<1,0,(F1476-(F1476/F1500)))))))","v":0},{"$f":"IF(H1500=\"n/a\",0,IF(AND(H1474=0,G1476=0),0,\nIF(AND(H1474<>0,G1476=0),(H1474/H$10),\nIF(AND(H1475<>0,G1476<>0),(G1476-(G1476/G1500))+(H1474/H$10),\nIF(G1500<1,0,(G1476-(G1476/G1500)))))))","v":0},{"$f":"IF(I1500=\"n/a\",0,IF(AND(I1474=0,H1476=0),0,\nIF(AND(I1474<>0,H1476=0),(I1474/I$10),\nIF(AND(I1475<>0,H1476<>0),(H1476-(H1476/H1500))+(I1474/I$10),\nIF(H1500<1,0,(H1476-(H1476/H1500)))))))","v":0},{"$f":"IF(J1500=\"n/a\",0,IF(AND(J1474=0,I1476=0),0,\nIF(AND(J1474<>0,I1476=0),(J1474/J$10),\nIF(AND(J1475<>0,I1476<>0),(I1476-(I1476/I1500))+(J1474/J$10),\nIF(I1500<1,0,(I1476-(I1476/I1500)))))))","v":0},{"$f":"IF(K1500=\"n/a\",0,IF(AND(K1474=0,J1476=0),0,\nIF(AND(K1474<>0,J1476=0),(K1474/K$10),\nIF(AND(K1475<>0,J1476<>0),(J1476-(J1476/J1500))+(K1474/K$10),\nIF(J1500<1,0,(J1476-(J1476/J1500)))))))","v":0},{"$f":"IF(L1500=\"n/a\",0,IF(AND(L1474=0,K1476=0),0,\nIF(AND(L1474<>0,K1476=0),(L1474/L$10),\nIF(AND(L1475<>0,K1476<>0),(K1476-(K1476/K1500))+(L1474/L$10),\nIF(K1500<1,0,(K1476-(K1476/K1500)))))))","v":0},{"$f":"IF(M1500=\"n/a\",0,IF(AND(M1474=0,L1476=0),0,\nIF(AND(M1474<>0,L1476=0),(M1474/M$10),\nIF(AND(M1475<>0,L1476<>0),(L1476-(L1476/L1500))+(M1474/M$10),\nIF(L1500<1,0,(L1476-(L1476/L1500)))))))","v":0},{"$f":"IF(N1500=\"n/a\",0,IF(AND(N1474=0,M1476=0),0,\nIF(AND(N1474<>0,M1476=0),(N1474/N$10),\nIF(AND(N1475<>0,M1476<>0),(M1476-(M1476/M1500))+(N1474/N$10),\nIF(M1500<1,0,(M1476-(M1476/M1500)))))))","v":0},{"$f":"IF(O1500=\"n/a\",0,IF(AND(O1474=0,N1476=0),0,\nIF(AND(O1474<>0,N1476=0),(O1474/O$10),\nIF(AND(O1475<>0,N1476<>0),(N1476-(N1476/N1500))+(O1474/O$10),\nIF(N1500<1,0,(N1476-(N1476/N1500)))))))","v":0},{"$f":"IF(P1500=\"n/a\",0,IF(AND(P1474=0,O1476=0),0,\nIF(AND(P1474<>0,O1476=0),(P1474/P$10),\nIF(AND(P1475<>0,O1476<>0),(O1476-(O1476/O1500))+(P1474/P$10),\nIF(O1500<1,0,(O1476-(O1476/O1500)))))))","v":0},{"$f":"IF(Q1500=\"n/a\",0,IF(AND(Q1474=0,P1476=0),0,\nIF(AND(Q1474<>0,P1476=0),(Q1474/Q$10),\nIF(AND(Q1475<>0,P1476<>0),(P1476-(P1476/P1500))+(Q1474/Q$10),\nIF(P1500<1,0,(P1476-(P1476/P1500)))))))","v":0},{"$f":"IF(R1500=\"n/a\",0,IF(AND(R1474=0,Q1476=0),0,\nIF(AND(R1474<>0,Q1476=0),(R1474/R$10),\nIF(AND(R1475<>0,Q1476<>0),(Q1476-(Q1476/Q1500))+(R1474/R$10),\nIF(Q1500<1,0,(Q1476-(Q1476/Q1500)))))))","v":0},{"$f":"IF(S1500=\"n/a\",0,IF(AND(S1474=0,R1476=0),0,\nIF(AND(S1474<>0,R1476=0),(S1474/S$10),\nIF(AND(S1475<>0,R1476<>0),(R1476-(R1476/R1500))+(S1474/S$10),\nIF(R1500<1,0,(R1476-(R1476/R1500)))))))","v":0},{"$f":"IF(T1500=\"n/a\",0,IF(AND(T1474=0,S1476=0),0,\nIF(AND(T1474<>0,S1476=0),(T1474/T$10),\nIF(AND(T1475<>0,S1476<>0),(S1476-(S1476/S1500))+(T1474/T$10),\nIF(S1500<1,0,(S1476-(S1476/S1500)))))))","v":0},{"$f":"IF(U1500=\"n/a\",0,IF(AND(U1474=0,T1476=0),0,\nIF(AND(U1474<>0,T1476=0),(U1474/U$10),\nIF(AND(U1475<>0,T1476<>0),(T1476-(T1476/T1500))+(U1474/U$10),\nIF(T1500<1,0,(T1476-(T1476/T1500)))))))","v":0},{"$f":"IF(V1500=\"n/a\",0,IF(AND(V1474=0,U1476=0),0,\nIF(AND(V1474<>0,U1476=0),(V1474/V$10),\nIF(AND(V1475<>0,U1476<>0),(U1476-(U1476/U1500))+(V1474/V$10),\nIF(U1500<1,0,(U1476-(U1476/U1500)))))))","v":0},{"$f":"IF(W1500=\"n/a\",0,IF(AND(W1474=0,V1476=0),0,\nIF(AND(W1474<>0,V1476=0),(W1474/W$10),\nIF(AND(W1475<>0,V1476<>0),(V1476-(V1476/V1500))+(W1474/W$10),\nIF(V1500<1,0,(V1476-(V1476/V1500)))))))","v":0}]
[{"$f":"A1476+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1472/C$10","v":0},{"$f":"IF(C1501=\"n/a\",C1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(D1501=\"n/a\",D1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(E1501=\"n/a\",E1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(F1501=\"n/a\",F1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(G1501=\"n/a\",G1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(I1501=\"n/a\",I1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(J1501=\"n/a\",J1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(K1501=\"n/a\",K1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(L1501=\"n/a\",L1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(M1501=\"n/a\",M1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(N1501=\"n/a\",N1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(O1501=\"n/a\",O1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(P1501=\"n/a\",P1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(Q1501=\"n/a\",Q1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(R1501=\"n/a\",R1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(S1501=\"n/a\",S1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(T1501=\"n/a\",T1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(U1501=\"n/a\",U1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(V1501=\"n/a\",V1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0}]
[{"$f":"A1477+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1478)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1478,-($A1478+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1502=\"n/a\",D1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1479,-($A1479+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1503=\"n/a\",E1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1480,-($A1480+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1504=\"n/a\",F1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1481,-($A1481+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1505=\"n/a\",G1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1482,-($A1482+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1506=\"n/a\",H1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1483,-($A1483+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1507=\"n/a\",I1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1484,-($A1484+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1508=\"n/a\",J1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1485,-($A1485+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1509=\"n/a\",K1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1486,-($A1486+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1510=\"n/a\",L1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1487,-($A1487+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1511=\"n/a\",M1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1488,-($A1488+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1512=\"n/a\",N1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1489,-($A1489+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1513=\"n/a\",O1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1490,-($A1490+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1514=\"n/a\",P1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1491,-($A1491+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1515=\"n/a\",Q1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1492,-($A1492+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1516=\"n/a\",R1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1493,-($A1493+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1517=\"n/a\",S1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1494,-($A1494+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1518=\"n/a\",T1494,IFERROR(IF((OFFSET($C1494,0,$A1494))<0,\nMIN(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494)))),\nMAX(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1495,-($A1495+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1519=\"n/a\",U1495,IFERROR(IF((OFFSET($C1495,0,$A1495))<0,\nMIN(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495)))),\nMAX(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1496,-($A1496+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1520=\"n/a\",V1496,IFERROR(IF((OFFSET($C1496,0,$A1496))<0,\nMIN(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496)))),\nMAX(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1497,-($A1497+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1500=\"n/a\",\"n/a\",IF(AND(C1500<1,D1474=0),0,\nIF(D1474=0,C1500-1,\nIF(C1500<1,D1475,\n(((C1500-1)*(C1476-(C1476/(C1500))))+((D1474/D$10)*D1475))/(D1476)))))","v":0},0,0,0,0,{"$f":"IF(H1500=\"n/a\",\"n/a\",IF(AND(H1500<1,I1474=0),0,\nIF(I1474=0,H1500-1,\nIF(H1500<1,I1475,\n(((H1500-1)*(H1476-(H1476/(H1500))))+((I1474/I$10)*I1475))/(I1476)))))","v":0},{"$f":"IF(I1500=\"n/a\",\"n/a\",IF(AND(I1500<1,J1474=0),0,\nIF(J1474=0,I1500-1,\nIF(I1500<1,J1475,\n(((I1500-1)*(I1476-(I1476/(I1500))))+((J1474/J$10)*J1475))/(J1476)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1501,(-$A1477-ROWS(C1473:C1500)),0)","v":0},{"$f":"IF(C1501=\"n/a\",\"n/a\",MAX(0,C1501-1))","v":0},{"$f":"IF(D1501=\"n/a\",\"n/a\",MAX(0,D1501-1))","v":0},{"$f":"IF(E1501=\"n/a\",\"n/a\",MAX(0,E1501-1))","v":0},{"$f":"IF(F1501=\"n/a\",\"n/a\",MAX(0,F1501-1))","v":0},{"$f":"IF(G1501=\"n/a\",\"n/a\",MAX(0,G1501-1))","v":0},{"$f":"IF(H1501=\"n/a\",\"n/a\",MAX(0,H1501-1))","v":0},{"$f":"IF(I1501=\"n/a\",\"n/a\",MAX(0,I1501-1))","v":0},{"$f":"IF(J1501=\"n/a\",\"n/a\",MAX(0,J1501-1))","v":0},{"$f":"IF(K1501=\"n/a\",\"n/a\",MAX(0,K1501-1))","v":0},{"$f":"IF(L1501=\"n/a\",\"n/a\",MAX(0,L1501-1))","v":0},{"$f":"IF(M1501=\"n/a\",\"n/a\",MAX(0,M1501-1))","v":0},{"$f":"IF(N1501=\"n/a\",\"n/a\",MAX(0,N1501-1))","v":0},{"$f":"IF(O1501=\"n/a\",\"n/a\",MAX(0,O1501-1))","v":0},{"$f":"IF(P1501=\"n/a\",\"n/a\",MAX(0,P1501-1))","v":0},{"$f":"IF(Q1501=\"n/a\",\"n/a\",MAX(0,Q1501-1))","v":0},{"$f":"IF(R1501=\"n/a\",\"n/a\",MAX(0,R1501-1))","v":0},{"$f":"IF(S1501=\"n/a\",\"n/a\",MAX(0,S1501-1))","v":0},{"$f":"IF(T1501=\"n/a\",\"n/a\",MAX(0,T1501-1))","v":0},{"$f":"IF(U1501=\"n/a\",\"n/a\",MAX(0,U1501-1))","v":0},{"$f":"IF(V1501=\"n/a\",\"n/a\",MAX(0,V1501-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1478)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1502,(-$A1478-ROWS(D1474:D1501)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1503,(-$A1479-ROWS(E1475:E1502)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1504,(-$A1480-ROWS(F1476:F1503)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1505,(-$A1481-ROWS(G1477:G1504)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1506,(-$A1482-ROWS(H1478:H1505)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1507,(-$A1483-ROWS(I1479:I1506)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1508,(-$A1484-ROWS(J1480:J1507)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1509,(-$A1485-ROWS(K1481:K1508)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1510,(-$A1486-ROWS(L1482:L1509)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1511,(-$A1487-ROWS(M1483:M1510)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1512,(-$A1488-ROWS(N1484:N1511)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1513,(-$A1489-ROWS(O1485:O1512)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1514,(-$A1490-ROWS(P1486:P1513)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1515,(-$A1491-ROWS(Q1487:Q1514)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1516,(-$A1492-ROWS(R1488:R1515)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1517,(-$A1493-ROWS(S1489:S1516)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1518,(-$A1494-ROWS(T1490:T1517)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1519,(-$A1495-ROWS(U1491:U1518)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1520,(-$A1496-ROWS(V1492:V1519)),0)","v":0},{"$f":"IF(V1520=\"n/a\",\"n/a\",MAX(0,V1520-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1521,(-$A1497-ROWS(W1493:W1520)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1473<>\"n/a\",C1473<>\"n/a\"),IF(SUM(C1476:C1498)=0,0,IF((SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498))<0,1,(SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",D1473<>\"n/a\"),IF(SUM(D1476:D1498)=0,0,IF((SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498))<0,1,(SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",E1473<>\"n/a\"),IF(SUM(E1476:E1498)=0,0,IF((SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498))<0,1,(SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",F1473<>\"n/a\"),IF(SUM(F1476:F1498)=0,0,IF((SUMPRODUCT(F1476:F1498,F1500:F1522)/SUM(F1476:F1498))<0,1,(SUMPRODUCT(F1476:F1498,F1500:F1522)/SUM(F1476:F1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",G1473<>\"n/a\"),IF(SUM(G1476:G1498)=0,0,IF((SUMPRODUCT(G1476:G1498,G1500:G1522)/SUM(G1476:G1498))<0,1,(SUMPRODUCT(G1476:G1498,G1500:G1522)/SUM(G1476:G1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",H1473<>\"n/a\"),IF(SUM(H1476:H1498)=0,0,IF((SUMPRODUCT(H1476:H1498,H1500:H1522)/SUM(H1476:H1498))<0,1,(SUMPRODUCT(H1476:H1498,H1500:H1522)/SUM(H1476:H1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",I1473<>\"n/a\"),IF(SUM(I1476:I1498)=0,0,IF((SUMPRODUCT(I1476:I1498,I1500:I1522)/SUM(I1476:I1498))<0,1,(SUMPRODUCT(I1476:I1498,I1500:I1522)/SUM(I1476:I1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",J1473<>\"n/a\"),IF(SUM(J1476:J1498)=0,0,IF((SUMPRODUCT(J1476:J1498,J1500:J1522)/SUM(J1476:J1498))<0,1,(SUMPRODUCT(J1476:J1498,J1500:J1522)/SUM(J1476:J1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",K1473<>\"n/a\"),IF(SUM(K1476:K1498)=0,0,IF((SUMPRODUCT(K1476:K1498,K1500:K1522)/SUM(K1476:K1498))<0,1,(SUMPRODUCT(K1476:K1498,K1500:K1522)/SUM(K1476:K1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",L1473<>\"n/a\"),IF(SUM(L1476:L1498)=0,0,IF((SUMPRODUCT(L1476:L1498,L1500:L1522)/SUM(L1476:L1498))<0,1,(SUMPRODUCT(L1476:L1498,L1500:L1522)/SUM(L1476:L1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",M1473<>\"n/a\"),IF(SUM(M1476:M1498)=0,0,IF((SUMPRODUCT(M1476:M1498,M1500:M1522)/SUM(M1476:M1498))<0,1,(SUMPRODUCT(M1476:M1498,M1500:M1522)/SUM(M1476:M1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",N1473<>\"n/a\"),IF(SUM(N1476:N1498)=0,0,IF((SUMPRODUCT(N1476:N1498,N1500:N1522)/SUM(N1476:N1498))<0,1,(SUMPRODUCT(N1476:N1498,N1500:N1522)/SUM(N1476:N1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",O1473<>\"n/a\"),IF(SUM(O1476:O1498)=0,0,IF((SUMPRODUCT(O1476:O1498,O1500:O1522)/SUM(O1476:O1498))<0,1,(SUMPRODUCT(O1476:O1498,O1500:O1522)/SUM(O1476:O1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",P1473<>\"n/a\"),IF(SUM(P1476:P1498)=0,0,IF((SUMPRODUCT(P1476:P1498,P1500:P1522)/SUM(P1476:P1498))<0,1,(SUMPRODUCT(P1476:P1498,P1500:P1522)/SUM(P1476:P1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",Q1473<>\"n/a\"),IF(SUM(Q1476:Q1498)=0,0,IF((SUMPRODUCT(Q1476:Q1498,Q1500:Q1522)/SUM(Q1476:Q1498))<0,1,(SUMPRODUCT(Q1476:Q1498,Q1500:Q1522)/SUM(Q1476:Q1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",R1473<>\"n/a\"),IF(SUM(R1476:R1498)=0,0,IF((SUMPRODUCT(R1476:R1498,R1500:R1522)/SUM(R1476:R1498))<0,1,(SUMPRODUCT(R1476:R1498,R1500:R1522)/SUM(R1476:R1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",S1473<>\"n/a\"),IF(SUM(S1476:S1498)=0,0,IF((SUMPRODUCT(S1476:S1498,S1500:S1522)/SUM(S1476:S1498))<0,1,(SUMPRODUCT(S1476:S1498,S1500:S1522)/SUM(S1476:S1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",T1473<>\"n/a\"),IF(SUM(T1476:T1498)=0,0,IF((SUMPRODUCT(T1476:T1498,T1500:T1522)/SUM(T1476:T1498))<0,1,(SUMPRODUCT(T1476:T1498,T1500:T1522)/SUM(T1476:T1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",U1473<>\"n/a\"),IF(SUM(U1476:U1498)=0,0,IF((SUMPRODUCT(U1476:U1498,U1500:U1522)/SUM(U1476:U1498))<0,1,(SUMPRODUCT(U1476:U1498,U1500:U1522)/SUM(U1476:U1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",V1473<>\"n/a\"),IF(SUM(V1476:V1498)=0,0,IF((SUMPRODUCT(V1476:V1498,V1500:V1522)/SUM(V1476:V1498))<0,1,(SUMPRODUCT(V1476:V1498,V1500:V1522)/SUM(V1476:V1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",W1473<>\"n/a\"),IF(SUM(W1476:W1498)=0,0,IF((SUMPRODUCT(W1476:W1498,W1500:W1522)/SUM(W1476:W1498))<0,1,(SUMPRODUCT(W1476:W1498,W1500:W1522)/SUM(W1476:W1498)))),\"n/a\"))","v":0}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1525,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1525,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1526,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1526,0)-OFFSET('RFM input'!H$74,$A1526,0)-OFFSET('RFM input'!H$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1526,0)-OFFSET('RFM input'!I$74,$A1526,0)-OFFSET('RFM input'!I$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1526,0)-OFFSET('RFM input'!J$74,$A1526,0)-OFFSET('RFM input'!J$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1526,0)-OFFSET('RFM input'!K$74,$A1526,0)-OFFSET('RFM input'!K$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1526,0)-OFFSET('RFM input'!L$74,$A1526,0)-OFFSET('RFM input'!L$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1526,0)-OFFSET('RFM input'!M$74,$A1526,0)-OFFSET('RFM input'!M$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1526,0)-OFFSET('RFM input'!N$74,$A1526,0)-OFFSET('RFM input'!N$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1526,0)-OFFSET('RFM input'!O$74,$A1526,0)-OFFSET('RFM input'!O$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1526,0)-OFFSET('RFM input'!P$74,$A1526,0)-OFFSET('RFM input'!P$108,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1526,0)-OFFSET('RFM input'!Q$74,$A1526,0)-OFFSET('RFM input'!Q$108,$A1526,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1526,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1526,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1554=\"n/a\",0,IF(AND(D1528=0,C1530=0),0,\nIF(AND(D1528<>0,C1530=0),(D1528/D$10),\nIF(AND(D1529<>0,C1530<>0),(C1530-(C1530/C1554))+(D1528/D$10),\nIF(C1554<1,0,(C1530-(C1530/C1554)))))))","v":0},{"$f":"IF(E1554=\"n/a\",0,IF(AND(E1528=0,D1530=0),0,\nIF(AND(E1528<>0,D1530=0),(E1528/E$10),\nIF(AND(E1529<>0,D1530<>0),(D1530-(D1530/D1554))+(E1528/E$10),\nIF(D1554<1,0,(D1530-(D1530/D1554)))))))","v":0},{"$f":"IF(F1554=\"n/a\",0,IF(AND(F1528=0,E1530=0),0,\nIF(AND(F1528<>0,E1530=0),(F1528/F$10),\nIF(AND(F1529<>0,E1530<>0),(E1530-(E1530/E1554))+(F1528/F$10),\nIF(E1554<1,0,(E1530-(E1530/E1554)))))))","v":0},{"$f":"IF(G1554=\"n/a\",0,IF(AND(G1528=0,F1530=0),0,\nIF(AND(G1528<>0,F1530=0),(G1528/G$10),\nIF(AND(G1529<>0,F1530<>0),(F1530-(F1530/F1554))+(G1528/G$10),\nIF(F1554<1,0,(F1530-(F1530/F1554)))))))","v":0},{"$f":"IF(H1554=\"n/a\",0,IF(AND(H1528=0,G1530=0),0,\nIF(AND(H1528<>0,G1530=0),(H1528/H$10),\nIF(AND(H1529<>0,G1530<>0),(G1530-(G1530/G1554))+(H1528/H$10),\nIF(G1554<1,0,(G1530-(G1530/G1554)))))))","v":0},{"$f":"IF(I1554=\"n/a\",0,IF(AND(I1528=0,H1530=0),0,\nIF(AND(I1528<>0,H1530=0),(I1528/I$10),\nIF(AND(I1529<>0,H1530<>0),(H1530-(H1530/H1554))+(I1528/I$10),\nIF(H1554<1,0,(H1530-(H1530/H1554)))))))","v":0},{"$f":"IF(J1554=\"n/a\",0,IF(AND(J1528=0,I1530=0),0,\nIF(AND(J1528<>0,I1530=0),(J1528/J$10),\nIF(AND(J1529<>0,I1530<>0),(I1530-(I1530/I1554))+(J1528/J$10),\nIF(I1554<1,0,(I1530-(I1530/I1554)))))))","v":0},{"$f":"IF(K1554=\"n/a\",0,IF(AND(K1528=0,J1530=0),0,\nIF(AND(K1528<>0,J1530=0),(K1528/K$10),\nIF(AND(K1529<>0,J1530<>0),(J1530-(J1530/J1554))+(K1528/K$10),\nIF(J1554<1,0,(J1530-(J1530/J1554)))))))","v":0},{"$f":"IF(L1554=\"n/a\",0,IF(AND(L1528=0,K1530=0),0,\nIF(AND(L1528<>0,K1530=0),(L1528/L$10),\nIF(AND(L1529<>0,K1530<>0),(K1530-(K1530/K1554))+(L1528/L$10),\nIF(K1554<1,0,(K1530-(K1530/K1554)))))))","v":0},{"$f":"IF(M1554=\"n/a\",0,IF(AND(M1528=0,L1530=0),0,\nIF(AND(M1528<>0,L1530=0),(M1528/M$10),\nIF(AND(M1529<>0,L1530<>0),(L1530-(L1530/L1554))+(M1528/M$10),\nIF(L1554<1,0,(L1530-(L1530/L1554)))))))","v":0},{"$f":"IF(N1554=\"n/a\",0,IF(AND(N1528=0,M1530=0),0,\nIF(AND(N1528<>0,M1530=0),(N1528/N$10),\nIF(AND(N1529<>0,M1530<>0),(M1530-(M1530/M1554))+(N1528/N$10),\nIF(M1554<1,0,(M1530-(M1530/M1554)))))))","v":0},{"$f":"IF(O1554=\"n/a\",0,IF(AND(O1528=0,N1530=0),0,\nIF(AND(O1528<>0,N1530=0),(O1528/O$10),\nIF(AND(O1529<>0,N1530<>0),(N1530-(N1530/N1554))+(O1528/O$10),\nIF(N1554<1,0,(N1530-(N1530/N1554)))))))","v":0},{"$f":"IF(P1554=\"n/a\",0,IF(AND(P1528=0,O1530=0),0,\nIF(AND(P1528<>0,O1530=0),(P1528/P$10),\nIF(AND(P1529<>0,O1530<>0),(O1530-(O1530/O1554))+(P1528/P$10),\nIF(O1554<1,0,(O1530-(O1530/O1554)))))))","v":0},{"$f":"IF(Q1554=\"n/a\",0,IF(AND(Q1528=0,P1530=0),0,\nIF(AND(Q1528<>0,P1530=0),(Q1528/Q$10),\nIF(AND(Q1529<>0,P1530<>0),(P1530-(P1530/P1554))+(Q1528/Q$10),\nIF(P1554<1,0,(P1530-(P1530/P1554)))))))","v":0},{"$f":"IF(R1554=\"n/a\",0,IF(AND(R1528=0,Q1530=0),0,\nIF(AND(R1528<>0,Q1530=0),(R1528/R$10),\nIF(AND(R1529<>0,Q1530<>0),(Q1530-(Q1530/Q1554))+(R1528/R$10),\nIF(Q1554<1,0,(Q1530-(Q1530/Q1554)))))))","v":0},{"$f":"IF(S1554=\"n/a\",0,IF(AND(S1528=0,R1530=0),0,\nIF(AND(S1528<>0,R1530=0),(S1528/S$10),\nIF(AND(S1529<>0,R1530<>0),(R1530-(R1530/R1554))+(S1528/S$10),\nIF(R1554<1,0,(R1530-(R1530/R1554)))))))","v":0},{"$f":"IF(T1554=\"n/a\",0,IF(AND(T1528=0,S1530=0),0,\nIF(AND(T1528<>0,S1530=0),(T1528/T$10),\nIF(AND(T1529<>0,S1530<>0),(S1530-(S1530/S1554))+(T1528/T$10),\nIF(S1554<1,0,(S1530-(S1530/S1554)))))))","v":0},{"$f":"IF(U1554=\"n/a\",0,IF(AND(U1528=0,T1530=0),0,\nIF(AND(U1528<>0,T1530=0),(U1528/U$10),\nIF(AND(U1529<>0,T1530<>0),(T1530-(T1530/T1554))+(U1528/U$10),\nIF(T1554<1,0,(T1530-(T1530/T1554)))))))","v":0},{"$f":"IF(V1554=\"n/a\",0,IF(AND(V1528=0,U1530=0),0,\nIF(AND(V1528<>0,U1530=0),(V1528/V$10),\nIF(AND(V1529<>0,U1530<>0),(U1530-(U1530/U1554))+(V1528/V$10),\nIF(U1554<1,0,(U1530-(U1530/U1554)))))))","v":0},{"$f":"IF(W1554=\"n/a\",0,IF(AND(W1528=0,V1530=0),0,\nIF(AND(W1528<>0,V1530=0),(W1528/W$10),\nIF(AND(W1529<>0,V1530<>0),(V1530-(V1530/V1554))+(W1528/W$10),\nIF(V1554<1,0,(V1530-(V1530/V1554)))))))","v":0}]
[{"$f":"A1530+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1526/C$10","v":0},{"$f":"IF(C1555=\"n/a\",C1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(D1555=\"n/a\",D1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(E1555=\"n/a\",E1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(F1555=\"n/a\",F1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(G1555=\"n/a\",G1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(I1555=\"n/a\",I1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(J1555=\"n/a\",J1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(K1555=\"n/a\",K1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(L1555=\"n/a\",L1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(M1555=\"n/a\",M1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(N1555=\"n/a\",N1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(O1555=\"n/a\",O1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(P1555=\"n/a\",P1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(Q1555=\"n/a\",Q1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(R1555=\"n/a\",R1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(S1555=\"n/a\",S1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(T1555=\"n/a\",T1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(U1555=\"n/a\",U1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(V1555=\"n/a\",V1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0}]
[{"$f":"A1531+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1532)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1532,-($A1532+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1556=\"n/a\",D1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1533,-($A1533+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1557=\"n/a\",E1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1534,-($A1534+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1558=\"n/a\",F1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1535,-($A1535+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1559=\"n/a\",G1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1536,-($A1536+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1560=\"n/a\",H1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1537,-($A1537+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1561=\"n/a\",I1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1538,-($A1538+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1562=\"n/a\",J1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1539,-($A1539+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1563=\"n/a\",K1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1540,-($A1540+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1564=\"n/a\",L1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1541,-($A1541+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1565=\"n/a\",M1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1542,-($A1542+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1566=\"n/a\",N1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1543,-($A1543+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1567=\"n/a\",O1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1544,-($A1544+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1568=\"n/a\",P1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1545,-($A1545+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1569=\"n/a\",Q1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1546,-($A1546+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1570=\"n/a\",R1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1547,-($A1547+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1571=\"n/a\",S1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1548,-($A1548+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1572=\"n/a\",T1548,IFERROR(IF((OFFSET($C1548,0,$A1548))<0,\nMIN(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548)))),\nMAX(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1549,-($A1549+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1573=\"n/a\",U1549,IFERROR(IF((OFFSET($C1549,0,$A1549))<0,\nMIN(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549)))),\nMAX(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1550,-($A1550+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1574=\"n/a\",V1550,IFERROR(IF((OFFSET($C1550,0,$A1550))<0,\nMIN(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550)))),\nMAX(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1551,-($A1551+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1554=\"n/a\",\"n/a\",IF(AND(C1554<1,D1528=0),0,\nIF(D1528=0,C1554-1,\nIF(C1554<1,D1529,\n(((C1554-1)*(C1530-(C1530/(C1554))))+((D1528/D$10)*D1529))/(D1530)))))","v":0},0,0,0,0,{"$f":"IF(H1554=\"n/a\",\"n/a\",IF(AND(H1554<1,I1528=0),0,\nIF(I1528=0,H1554-1,\nIF(H1554<1,I1529,\n(((H1554-1)*(H1530-(H1530/(H1554))))+((I1528/I$10)*I1529))/(I1530)))))","v":0},{"$f":"IF(I1554=\"n/a\",\"n/a\",IF(AND(I1554<1,J1528=0),0,\nIF(J1528=0,I1554-1,\nIF(I1554<1,J1529,\n(((I1554-1)*(I1530-(I1530/(I1554))))+((J1528/J$10)*J1529))/(J1530)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1555,(-$A1531-ROWS(C1527:C1554)),0)","v":0},{"$f":"IF(C1555=\"n/a\",\"n/a\",MAX(0,C1555-1))","v":0},{"$f":"IF(D1555=\"n/a\",\"n/a\",MAX(0,D1555-1))","v":0},{"$f":"IF(E1555=\"n/a\",\"n/a\",MAX(0,E1555-1))","v":0},{"$f":"IF(F1555=\"n/a\",\"n/a\",MAX(0,F1555-1))","v":0},{"$f":"IF(G1555=\"n/a\",\"n/a\",MAX(0,G1555-1))","v":0},{"$f":"IF(H1555=\"n/a\",\"n/a\",MAX(0,H1555-1))","v":0},{"$f":"IF(I1555=\"n/a\",\"n/a\",MAX(0,I1555-1))","v":0},{"$f":"IF(J1555=\"n/a\",\"n/a\",MAX(0,J1555-1))","v":0},{"$f":"IF(K1555=\"n/a\",\"n/a\",MAX(0,K1555-1))","v":0},{"$f":"IF(L1555=\"n/a\",\"n/a\",MAX(0,L1555-1))","v":0},{"$f":"IF(M1555=\"n/a\",\"n/a\",MAX(0,M1555-1))","v":0},{"$f":"IF(N1555=\"n/a\",\"n/a\",MAX(0,N1555-1))","v":0},{"$f":"IF(O1555=\"n/a\",\"n/a\",MAX(0,O1555-1))","v":0},{"$f":"IF(P1555=\"n/a\",\"n/a\",MAX(0,P1555-1))","v":0},{"$f":"IF(Q1555=\"n/a\",\"n/a\",MAX(0,Q1555-1))","v":0},{"$f":"IF(R1555=\"n/a\",\"n/a\",MAX(0,R1555-1))","v":0},{"$f":"IF(S1555=\"n/a\",\"n/a\",MAX(0,S1555-1))","v":0},{"$f":"IF(T1555=\"n/a\",\"n/a\",MAX(0,T1555-1))","v":0},{"$f":"IF(U1555=\"n/a\",\"n/a\",MAX(0,U1555-1))","v":0},{"$f":"IF(V1555=\"n/a\",\"n/a\",MAX(0,V1555-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1532)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1556,(-$A1532-ROWS(D1528:D1555)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1557,(-$A1533-ROWS(E1529:E1556)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1558,(-$A1534-ROWS(F1530:F1557)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1559,(-$A1535-ROWS(G1531:G1558)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1560,(-$A1536-ROWS(H1532:H1559)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1561,(-$A1537-ROWS(I1533:I1560)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1562,(-$A1538-ROWS(J1534:J1561)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1563,(-$A1539-ROWS(K1535:K1562)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1564,(-$A1540-ROWS(L1536:L1563)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1565,(-$A1541-ROWS(M1537:M1564)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1566,(-$A1542-ROWS(N1538:N1565)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1567,(-$A1543-ROWS(O1539:O1566)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1568,(-$A1544-ROWS(P1540:P1567)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1569,(-$A1545-ROWS(Q1541:Q1568)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1570,(-$A1546-ROWS(R1542:R1569)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1571,(-$A1547-ROWS(S1543:S1570)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1572,(-$A1548-ROWS(T1544:T1571)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1573,(-$A1549-ROWS(U1545:U1572)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1574,(-$A1550-ROWS(V1546:V1573)),0)","v":0},{"$f":"IF(V1574=\"n/a\",\"n/a\",MAX(0,V1574-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1575,(-$A1551-ROWS(W1547:W1574)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1527<>\"n/a\",C1527<>\"n/a\"),IF(SUM(C1530:C1552)=0,0,IF((SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552))<0,1,(SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",D1527<>\"n/a\"),IF(SUM(D1530:D1552)=0,0,IF((SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552))<0,1,(SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",E1527<>\"n/a\"),IF(SUM(E1530:E1552)=0,0,IF((SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552))<0,1,(SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",F1527<>\"n/a\"),IF(SUM(F1530:F1552)=0,0,IF((SUMPRODUCT(F1530:F1552,F1554:F1576)/SUM(F1530:F1552))<0,1,(SUMPRODUCT(F1530:F1552,F1554:F1576)/SUM(F1530:F1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",G1527<>\"n/a\"),IF(SUM(G1530:G1552)=0,0,IF((SUMPRODUCT(G1530:G1552,G1554:G1576)/SUM(G1530:G1552))<0,1,(SUMPRODUCT(G1530:G1552,G1554:G1576)/SUM(G1530:G1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",H1527<>\"n/a\"),IF(SUM(H1530:H1552)=0,0,IF((SUMPRODUCT(H1530:H1552,H1554:H1576)/SUM(H1530:H1552))<0,1,(SUMPRODUCT(H1530:H1552,H1554:H1576)/SUM(H1530:H1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",I1527<>\"n/a\"),IF(SUM(I1530:I1552)=0,0,IF((SUMPRODUCT(I1530:I1552,I1554:I1576)/SUM(I1530:I1552))<0,1,(SUMPRODUCT(I1530:I1552,I1554:I1576)/SUM(I1530:I1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",J1527<>\"n/a\"),IF(SUM(J1530:J1552)=0,0,IF((SUMPRODUCT(J1530:J1552,J1554:J1576)/SUM(J1530:J1552))<0,1,(SUMPRODUCT(J1530:J1552,J1554:J1576)/SUM(J1530:J1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",K1527<>\"n/a\"),IF(SUM(K1530:K1552)=0,0,IF((SUMPRODUCT(K1530:K1552,K1554:K1576)/SUM(K1530:K1552))<0,1,(SUMPRODUCT(K1530:K1552,K1554:K1576)/SUM(K1530:K1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",L1527<>\"n/a\"),IF(SUM(L1530:L1552)=0,0,IF((SUMPRODUCT(L1530:L1552,L1554:L1576)/SUM(L1530:L1552))<0,1,(SUMPRODUCT(L1530:L1552,L1554:L1576)/SUM(L1530:L1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",M1527<>\"n/a\"),IF(SUM(M1530:M1552)=0,0,IF((SUMPRODUCT(M1530:M1552,M1554:M1576)/SUM(M1530:M1552))<0,1,(SUMPRODUCT(M1530:M1552,M1554:M1576)/SUM(M1530:M1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",N1527<>\"n/a\"),IF(SUM(N1530:N1552)=0,0,IF((SUMPRODUCT(N1530:N1552,N1554:N1576)/SUM(N1530:N1552))<0,1,(SUMPRODUCT(N1530:N1552,N1554:N1576)/SUM(N1530:N1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",O1527<>\"n/a\"),IF(SUM(O1530:O1552)=0,0,IF((SUMPRODUCT(O1530:O1552,O1554:O1576)/SUM(O1530:O1552))<0,1,(SUMPRODUCT(O1530:O1552,O1554:O1576)/SUM(O1530:O1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",P1527<>\"n/a\"),IF(SUM(P1530:P1552)=0,0,IF((SUMPRODUCT(P1530:P1552,P1554:P1576)/SUM(P1530:P1552))<0,1,(SUMPRODUCT(P1530:P1552,P1554:P1576)/SUM(P1530:P1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",Q1527<>\"n/a\"),IF(SUM(Q1530:Q1552)=0,0,IF((SUMPRODUCT(Q1530:Q1552,Q1554:Q1576)/SUM(Q1530:Q1552))<0,1,(SUMPRODUCT(Q1530:Q1552,Q1554:Q1576)/SUM(Q1530:Q1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",R1527<>\"n/a\"),IF(SUM(R1530:R1552)=0,0,IF((SUMPRODUCT(R1530:R1552,R1554:R1576)/SUM(R1530:R1552))<0,1,(SUMPRODUCT(R1530:R1552,R1554:R1576)/SUM(R1530:R1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",S1527<>\"n/a\"),IF(SUM(S1530:S1552)=0,0,IF((SUMPRODUCT(S1530:S1552,S1554:S1576)/SUM(S1530:S1552))<0,1,(SUMPRODUCT(S1530:S1552,S1554:S1576)/SUM(S1530:S1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",T1527<>\"n/a\"),IF(SUM(T1530:T1552)=0,0,IF((SUMPRODUCT(T1530:T1552,T1554:T1576)/SUM(T1530:T1552))<0,1,(SUMPRODUCT(T1530:T1552,T1554:T1576)/SUM(T1530:T1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",U1527<>\"n/a\"),IF(SUM(U1530:U1552)=0,0,IF((SUMPRODUCT(U1530:U1552,U1554:U1576)/SUM(U1530:U1552))<0,1,(SUMPRODUCT(U1530:U1552,U1554:U1576)/SUM(U1530:U1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",V1527<>\"n/a\"),IF(SUM(V1530:V1552)=0,0,IF((SUMPRODUCT(V1530:V1552,V1554:V1576)/SUM(V1530:V1552))<0,1,(SUMPRODUCT(V1530:V1552,V1554:V1576)/SUM(V1530:V1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",W1527<>\"n/a\"),IF(SUM(W1530:W1552)=0,0,IF((SUMPRODUCT(W1530:W1552,W1554:W1576)/SUM(W1530:W1552))<0,1,(SUMPRODUCT(W1530:W1552,W1554:W1576)/SUM(W1530:W1552)))),\"n/a\"))","v":0}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1579,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A1579,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$437,'RAB remaining lives'!A1580,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1580,0)-OFFSET('RFM input'!H$74,$A1580,0)-OFFSET('RFM input'!H$108,$A1580,0)","v":5.3720032340980985},{"$f":"OFFSET('RFM input'!I$40,$A1580,0)-OFFSET('RFM input'!I$74,$A1580,0)-OFFSET('RFM input'!I$108,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1580,0)-OFFSET('RFM input'!J$74,$A1580,0)-OFFSET('RFM input'!J$108,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1580,0)-OFFSET('RFM input'!K$74,$A1580,0)-OFFSET('RFM input'!K$108,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1580,0)-OFFSET('RFM input'!L$74,$A1580,0)-OFFSET('RFM input'!L$108,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1580,0)-OFFSET('RFM input'!M$74,$A1580,0)-OFFSET('RFM input'!M$108,$A1580,0)","v":0.59755966024708818},{"$f":"OFFSET('RFM input'!N$40,$A1580,0)-OFFSET('RFM input'!N$74,$A1580,0)-OFFSET('RFM input'!N$108,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1580,0)-OFFSET('RFM input'!O$74,$A1580,0)-OFFSET('RFM input'!O$108,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1580,0)-OFFSET('RFM input'!P$74,$A1580,0)-OFFSET('RFM input'!P$108,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1580,0)-OFFSET('RFM input'!Q$74,$A1580,0)-OFFSET('RFM input'!Q$108,$A1580,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":46.52661568755429}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$231,$A1580,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$231,$A1580,0),0)","v":0}]
[-1,{"$f":"\"Depreciated RAB adjustments ($\"&$A$12&\")\"","v":"Depreciated RAB adjustments ($2015)"},null,{"$f":"IF(D1608=\"n/a\",0,IF(AND(D1582=0,C1584=0),0,\nIF(AND(D1582<>0,C1584=0),(D1582/D$10),\nIF(AND(D1583<>0,C1584<>0),(C1584-(C1584/C1608))+(D1582/D$10),\nIF(C1608<1,0,(C1584-(C1584/C1608)))))))","v":0},{"$f":"IF(E1608=\"n/a\",0,IF(AND(E1582=0,D1584=0),0,\nIF(AND(E1582<>0,D1584=0),(E1582/E$10),\nIF(AND(E1583<>0,D1584<>0),(D1584-(D1584/D1608))+(E1582/E$10),\nIF(D1608<1,0,(D1584-(D1584/D1608)))))))","v":0},{"$f":"IF(F1608=\"n/a\",0,IF(AND(F1582=0,E1584=0),0,\nIF(AND(F1582<>0,E1584=0),(F1582/F$10),\nIF(AND(F1583<>0,E1584<>0),(E1584-(E1584/E1608))+(F1582/F$10),\nIF(E1608<1,0,(E1584-(E1584/E1608)))))))","v":0},{"$f":"IF(G1608=\"n/a\",0,IF(AND(G1582=0,F1584=0),0,\nIF(AND(G1582<>0,F1584=0),(G1582/G$10),\nIF(AND(G1583<>0,F1584<>0),(F1584-(F1584/F1608))+(G1582/G$10),\nIF(F1608<1,0,(F1584-(F1584/F1608)))))))","v":0},{"$f":"IF(H1608=\"n/a\",0,IF(AND(H1582=0,G1584=0),0,\nIF(AND(H1582<>0,G1584=0),(H1582/H$10),\nIF(AND(H1583<>0,G1584<>0),(G1584-(G1584/G1608))+(H1582/H$10),\nIF(G1608<1,0,(G1584-(G1584/G1608)))))))","v":0},{"$f":"IF(I1608=\"n/a\",0,IF(AND(I1582=0,H1584=0),0,\nIF(AND(I1582<>0,H1584=0),(I1582/I$10),\nIF(AND(I1583<>0,H1584<>0),(H1584-(H1584/H1608))+(I1582/I$10),\nIF(H1608<1,0,(H1584-(H1584/H1608)))))))","v":0},{"$f":"IF(J1608=\"n/a\",0,IF(AND(J1582=0,I1584=0),0,\nIF(AND(J1582<>0,I1584=0),(J1582/J$10),\nIF(AND(J1583<>0,I1584<>0),(I1584-(I1584/I1608))+(J1582/J$10),\nIF(I1608<1,0,(I1584-(I1584/I1608)))))))","v":0},{"$f":"IF(K1608=\"n/a\",0,IF(AND(K1582=0,J1584=0),0,\nIF(AND(K1582<>0,J1584=0),(K1582/K$10),\nIF(AND(K1583<>0,J1584<>0),(J1584-(J1584/J1608))+(K1582/K$10),\nIF(J1608<1,0,(J1584-(J1584/J1608)))))))","v":0},{"$f":"IF(L1608=\"n/a\",0,IF(AND(L1582=0,K1584=0),0,\nIF(AND(L1582<>0,K1584=0),(L1582/L$10),\nIF(AND(L1583<>0,K1584<>0),(K1584-(K1584/K1608))+(L1582/L$10),\nIF(K1608<1,0,(K1584-(K1584/K1608)))))))","v":0},{"$f":"IF(M1608=\"n/a\",0,IF(AND(M1582=0,L1584=0),0,\nIF(AND(M1582<>0,L1584=0),(M1582/M$10),\nIF(AND(M1583<>0,L1584<>0),(L1584-(L1584/L1608))+(M1582/M$10),\nIF(L1608<1,0,(L1584-(L1584/L1608)))))))","v":0},{"$f":"IF(N1608=\"n/a\",0,IF(AND(N1582=0,M1584=0),0,\nIF(AND(N1582<>0,M1584=0),(N1582/N$10),\nIF(AND(N1583<>0,M1584<>0),(M1584-(M1584/M1608))+(N1582/N$10),\nIF(M1608<1,0,(M1584-(M1584/M1608)))))))","v":0},{"$f":"IF(O1608=\"n/a\",0,IF(AND(O1582=0,N1584=0),0,\nIF(AND(O1582<>0,N1584=0),(O1582/O$10),\nIF(AND(O1583<>0,N1584<>0),(N1584-(N1584/N1608))+(O1582/O$10),\nIF(N1608<1,0,(N1584-(N1584/N1608)))))))","v":0},{"$f":"IF(P1608=\"n/a\",0,IF(AND(P1582=0,O1584=0),0,\nIF(AND(P1582<>0,O1584=0),(P1582/P$10),\nIF(AND(P1583<>0,O1584<>0),(O1584-(O1584/O1608))+(P1582/P$10),\nIF(O1608<1,0,(O1584-(O1584/O1608)))))))","v":0},{"$f":"IF(Q1608=\"n/a\",0,IF(AND(Q1582=0,P1584=0),0,\nIF(AND(Q1582<>0,P1584=0),(Q1582/Q$10),\nIF(AND(Q1583<>0,P1584<>0),(P1584-(P1584/P1608))+(Q1582/Q$10),\nIF(P1608<1,0,(P1584-(P1584/P1608)))))))","v":0},{"$f":"IF(R1608=\"n/a\",0,IF(AND(R1582=0,Q1584=0),0,\nIF(AND(R1582<>0,Q1584=0),(R1582/R$10),\nIF(AND(R1583<>0,Q1584<>0),(Q1584-(Q1584/Q1608))+(R1582/R$10),\nIF(Q1608<1,0,(Q1584-(Q1584/Q1608)))))))","v":0},{"$f":"IF(S1608=\"n/a\",0,IF(AND(S1582=0,R1584=0),0,\nIF(AND(S1582<>0,R1584=0),(S1582/S$10),\nIF(AND(S1583<>0,R1584<>0),(R1584-(R1584/R1608))+(S1582/S$10),\nIF(R1608<1,0,(R1584-(R1584/R1608)))))))","v":0},{"$f":"IF(T1608=\"n/a\",0,IF(AND(T1582=0,S1584=0),0,\nIF(AND(T1582<>0,S1584=0),(T1582/T$10),\nIF(AND(T1583<>0,S1584<>0),(S1584-(S1584/S1608))+(T1582/T$10),\nIF(S1608<1,0,(S1584-(S1584/S1608)))))))","v":0},{"$f":"IF(U1608=\"n/a\",0,IF(AND(U1582=0,T1584=0),0,\nIF(AND(U1582<>0,T1584=0),(U1582/U$10),\nIF(AND(U1583<>0,T1584<>0),(T1584-(T1584/T1608))+(U1582/U$10),\nIF(T1608<1,0,(T1584-(T1584/T1608)))))))","v":0},{"$f":"IF(V1608=\"n/a\",0,IF(AND(V1582=0,U1584=0),0,\nIF(AND(V1582<>0,U1584=0),(V1582/V$10),\nIF(AND(V1583<>0,U1584<>0),(U1584-(U1584/U1608))+(V1582/V$10),\nIF(U1608<1,0,(U1584-(U1584/U1608)))))))","v":0},{"$f":"IF(W1608=\"n/a\",0,IF(AND(W1582=0,V1584=0),0,\nIF(AND(W1582<>0,V1584=0),(W1582/W$10),\nIF(AND(W1583<>0,V1584<>0),(V1584-(V1584/V1608))+(W1582/W$10),\nIF(V1608<1,0,(V1584-(V1584/V1608)))))))","v":0}]
[{"$f":"A1584+1","v":0},{"$f":"\"Depreciated starting RAB ($\"&$A$12&\")\"","v":"Depreciated starting RAB ($2015)"},{"$f":"C1580/C$10","v":0},{"$f":"IF(C1609=\"n/a\",C1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(D1609=\"n/a\",D1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(E1609=\"n/a\",E1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(F1609=\"n/a\",F1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(G1609=\"n/a\",G1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(I1609=\"n/a\",I1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(J1609=\"n/a\",J1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(K1609=\"n/a\",K1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(L1609=\"n/a\",L1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(M1609=\"n/a\",M1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(N1609=\"n/a\",N1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(O1609=\"n/a\",O1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(P1609=\"n/a\",P1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(Q1609=\"n/a\",Q1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(R1609=\"n/a\",R1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(S1609=\"n/a\",S1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(T1609=\"n/a\",T1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(U1609=\"n/a\",U1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(V1609=\"n/a\",V1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0}]
[{"$f":"A1585+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1586)&\" ($\"&$A$12&\")\"","v":"Depreciated Net Capex 2016 ($2015)"},null,{"$f":"(OFFSET(D1586,-($A1586+5),0)*((1+D$11)^0.5)/D$10)","v":5.4357122508284661},{"$f":"IF(D1610=\"n/a\",D1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":5.3188820844709657},5.2020519181134652,5.0852217517559648,4.9683915853984644,4.8515614190409639,4.7347312526834635,4.6179010863259631,4.5010709199684626,4.3842407536109622,4.2674105872534618,4.1505804208959614,4.0337502545384609,3.9169200881809605,3.8000899218234601,3.6832597554659596,3.5664295891084592,3.4495994227509588,3.3327692563934583,3.2159390900359579]
[2,"Depreciated Net Capex 2017 ($2015)",null,null,{"$f":"(OFFSET(E1587,-($A1587+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1611=\"n/a\",E1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018 ($2015)",null,null,null,{"$f":"(OFFSET(F1588,-($A1588+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1612=\"n/a\",F1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019 ($2015)",null,null,null,null,{"$f":"(OFFSET(G1589,-($A1589+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1613=\"n/a\",G1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020 ($2015)",null,null,null,null,null,{"$f":"(OFFSET(H1590,-($A1590+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1614=\"n/a\",H1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021 ($2015)",null,null,null,null,null,null,{"$f":"(OFFSET(I1591,-($A1591+5),0)*((1+I$11)^0.5)/I$10)","v":0.55123317090737489},{"$f":"IF(I1615=\"n/a\",I1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0.53938547550203664},0.52753778009669838,0.51569008469136013,0.50384238928602187,0.49199469388068362,0.48014699847534537,0.46829930307000711,0.45645160766466886,0.4446039122593306,0.43275621685399235,0.42090852144865409,0.40906082604331584,0.39721313063797759,0.38536543523263933]
[7,"Depreciated Net Capex 2022 ($2015)",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1592,-($A1592+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1616=\"n/a\",J1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023 ($2015)",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1593,-($A1593+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1617=\"n/a\",K1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024 ($2015)",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1594,-($A1594+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1618=\"n/a\",L1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025 ($2015)",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1595,-($A1595+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1619=\"n/a\",M1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026 ($2015)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1596,-($A1596+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1620=\"n/a\",N1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1597,-($A1597+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1621=\"n/a\",O1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1598,-($A1598+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1622=\"n/a\",P1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1599,-($A1599+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1623=\"n/a\",Q1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1600,-($A1600+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1624=\"n/a\",R1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1601,-($A1601+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1625=\"n/a\",S1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1602,-($A1602+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1626=\"n/a\",T1602,IFERROR(IF((OFFSET($C1602,0,$A1602))<0,\nMIN(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602)))),\nMAX(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1603,-($A1603+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1627=\"n/a\",U1603,IFERROR(IF((OFFSET($C1603,0,$A1603))<0,\nMIN(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603)))),\nMAX(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1604,-($A1604+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1628=\"n/a\",V1604,IFERROR(IF((OFFSET($C1604,0,$A1604))<0,\nMIN(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604)))),\nMAX(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604))))),0))","v":0}]
[20,"Depreciated Net Capex 2035 ($2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1605,-($A1605+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1608=\"n/a\",\"n/a\",IF(AND(C1608<1,D1582=0),0,\nIF(D1582=0,C1608-1,\nIF(C1608<1,D1583,\n(((C1608-1)*(C1584-(C1584/(C1608))))+((D1582/D$10)*D1583))/(D1584)))))","v":0},0,0,0,0,{"$f":"IF(H1608=\"n/a\",\"n/a\",IF(AND(H1608<1,I1582=0),0,\nIF(I1582=0,H1608-1,\nIF(H1608<1,I1583,\n(((H1608-1)*(H1584-(H1584/(H1608))))+((I1582/I$10)*I1583))/(I1584)))))","v":0},{"$f":"IF(I1608=\"n/a\",\"n/a\",IF(AND(I1608<1,J1582=0),0,\nIF(J1582=0,I1608-1,\nIF(I1608<1,J1583,\n(((I1608-1)*(I1584-(I1584/(I1608))))+((J1582/J$10)*J1583))/(J1584)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1609,(-$A1585-ROWS(C1581:C1608)),0)","v":"n/a"},{"$f":"IF(C1609=\"n/a\",\"n/a\",MAX(0,C1609-1))","v":"n/a"},{"$f":"IF(D1609=\"n/a\",\"n/a\",MAX(0,D1609-1))","v":"n/a"},{"$f":"IF(E1609=\"n/a\",\"n/a\",MAX(0,E1609-1))","v":"n/a"},{"$f":"IF(F1609=\"n/a\",\"n/a\",MAX(0,F1609-1))","v":"n/a"},{"$f":"IF(G1609=\"n/a\",\"n/a\",MAX(0,G1609-1))","v":"n/a"},{"$f":"IF(H1609=\"n/a\",\"n/a\",MAX(0,H1609-1))","v":"n/a"},{"$f":"IF(I1609=\"n/a\",\"n/a\",MAX(0,I1609-1))","v":"n/a"},{"$f":"IF(J1609=\"n/a\",\"n/a\",MAX(0,J1609-1))","v":"n/a"},{"$f":"IF(K1609=\"n/a\",\"n/a\",MAX(0,K1609-1))","v":"n/a"},{"$f":"IF(L1609=\"n/a\",\"n/a\",MAX(0,L1609-1))","v":"n/a"},{"$f":"IF(M1609=\"n/a\",\"n/a\",MAX(0,M1609-1))","v":"n/a"},{"$f":"IF(N1609=\"n/a\",\"n/a\",MAX(0,N1609-1))","v":"n/a"},{"$f":"IF(O1609=\"n/a\",\"n/a\",MAX(0,O1609-1))","v":"n/a"},{"$f":"IF(P1609=\"n/a\",\"n/a\",MAX(0,P1609-1))","v":"n/a"},{"$f":"IF(Q1609=\"n/a\",\"n/a\",MAX(0,Q1609-1))","v":"n/a"},{"$f":"IF(R1609=\"n/a\",\"n/a\",MAX(0,R1609-1))","v":"n/a"},{"$f":"IF(S1609=\"n/a\",\"n/a\",MAX(0,S1609-1))","v":"n/a"},{"$f":"IF(T1609=\"n/a\",\"n/a\",MAX(0,T1609-1))","v":"n/a"},{"$f":"IF(U1609=\"n/a\",\"n/a\",MAX(0,U1609-1))","v":"n/a"},{"$f":"IF(V1609=\"n/a\",\"n/a\",MAX(0,V1609-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1586)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1610,(-$A1586-ROWS(D1582:D1609)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429,34.52661568755429,33.52661568755429,32.52661568755429,31.52661568755429,30.52661568755429,29.52661568755429,28.52661568755429,27.52661568755429]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1611,(-$A1587-ROWS(E1583:E1610)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429,34.52661568755429,33.52661568755429,32.52661568755429,31.52661568755429,30.52661568755429,29.52661568755429,28.52661568755429]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1612,(-$A1588-ROWS(F1584:F1611)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429,34.52661568755429,33.52661568755429,32.52661568755429,31.52661568755429,30.52661568755429,29.52661568755429]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1613,(-$A1589-ROWS(G1585:G1612)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429,34.52661568755429,33.52661568755429,32.52661568755429,31.52661568755429,30.52661568755429]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1614,(-$A1590-ROWS(H1586:H1613)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429,34.52661568755429,33.52661568755429,32.52661568755429,31.52661568755429]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1615,(-$A1591-ROWS(I1587:I1614)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429,34.52661568755429,33.52661568755429,32.52661568755429]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1616,(-$A1592-ROWS(J1588:J1615)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429,34.52661568755429,33.52661568755429]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1617,(-$A1593-ROWS(K1589:K1616)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429,34.52661568755429]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1618,(-$A1594-ROWS(L1590:L1617)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429,35.52661568755429]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1619,(-$A1595-ROWS(M1591:M1618)),0)","v":46.52661568755429},45.52661568755429,44.52661568755429,43.52661568755429,42.52661568755429,41.52661568755429,40.52661568755429,39.52661568755429,38.52661568755429,37.52661568755429,36.52661568755429]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1620,(-$A1596-ROWS(N1592:N1619)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1621,(-$A1597-ROWS(O1593:O1620)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1622,(-$A1598-ROWS(P1594:P1621)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1623,(-$A1599-ROWS(Q1595:Q1622)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1624,(-$A1600-ROWS(R1596:R1623)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1625,(-$A1601-ROWS(S1597:S1624)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1626,(-$A1602-ROWS(T1598:T1625)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1627,(-$A1603-ROWS(U1599:U1626)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1628,(-$A1604-ROWS(V1600:V1627)),0)","v":0},{"$f":"IF(V1628=\"n/a\",\"n/a\",MAX(0,V1628-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1629,(-$A1605-ROWS(W1601:W1628)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1581<>\"n/a\",C1581<>\"n/a\"),IF(SUM(C1584:C1606)=0,0,IF((SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606))<0,1,(SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",D1581<>\"n/a\"),IF(SUM(D1584:D1606)=0,0,IF((SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606))<0,1,(SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606)))),\"n/a\"))","v":46.52661568755429},{"$f":"(IF(OR($C1581<>\"n/a\",E1581<>\"n/a\"),IF(SUM(E1584:E1606)=0,0,IF((SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606))<0,1,(SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606)))),\"n/a\"))","v":45.52661568755429},{"$f":"(IF(OR($C1581<>\"n/a\",F1581<>\"n/a\"),IF(SUM(F1584:F1606)=0,0,IF((SUMPRODUCT(F1584:F1606,F1608:F1630)/SUM(F1584:F1606))<0,1,(SUMPRODUCT(F1584:F1606,F1608:F1630)/SUM(F1584:F1606)))),\"n/a\"))","v":44.52661568755429},{"$f":"(IF(OR($C1581<>\"n/a\",G1581<>\"n/a\"),IF(SUM(G1584:G1606)=0,0,IF((SUMPRODUCT(G1584:G1606,G1608:G1630)/SUM(G1584:G1606))<0,1,(SUMPRODUCT(G1584:G1606,G1608:G1630)/SUM(G1584:G1606)))),\"n/a\"))","v":43.52661568755429},{"$f":"(IF(OR($C1581<>\"n/a\",H1581<>\"n/a\"),IF(SUM(H1584:H1606)=0,0,IF((SUMPRODUCT(H1584:H1606,H1608:H1630)/SUM(H1584:H1606))<0,1,(SUMPRODUCT(H1584:H1606,H1608:H1630)/SUM(H1584:H1606)))),\"n/a\"))","v":42.52661568755429},{"$f":"(IF(OR($C1581<>\"n/a\",I1581<>\"n/a\"),IF(SUM(I1584:I1606)=0,0,IF((SUMPRODUCT(I1584:I1606,I1608:I1630)/SUM(I1584:I1606))<0,1,(SUMPRODUCT(I1584:I1606,I1608:I1630)/SUM(I1584:I1606)))),\"n/a\"))","v":42.03675276729161},{"$f":"(IF(OR($C1581<>\"n/a\",J1581<>\"n/a\"),IF(SUM(J1584:J1606)=0,0,IF((SUMPRODUCT(J1584:J1606,J1608:J1630)/SUM(J1584:J1606))<0,1,(SUMPRODUCT(J1584:J1606,J1608:J1630)/SUM(J1584:J1606)))),\"n/a\"))","v":41.037967164304412},{"$f":"(IF(OR($C1581<>\"n/a\",K1581<>\"n/a\"),IF(SUM(K1584:K1606)=0,0,IF((SUMPRODUCT(K1584:K1606,K1608:K1630)/SUM(K1584:K1606))<0,1,(SUMPRODUCT(K1584:K1606,K1608:K1630)/SUM(K1584:K1606)))),\"n/a\"))","v":40.039242300941176},{"$f":"(IF(OR($C1581<>\"n/a\",L1581<>\"n/a\"),IF(SUM(L1584:L1606)=0,0,IF((SUMPRODUCT(L1584:L1606,L1608:L1630)/SUM(L1584:L1606))<0,1,(SUMPRODUCT(L1584:L1606,L1608:L1630)/SUM(L1584:L1606)))),\"n/a\"))","v":39.040582851041208},{"$f":"(IF(OR($C1581<>\"n/a\",M1581<>\"n/a\"),IF(SUM(M1584:M1606)=0,0,IF((SUMPRODUCT(M1584:M1606,M1608:M1630)/SUM(M1584:M1606))<0,1,(SUMPRODUCT(M1584:M1606,M1608:M1630)/SUM(M1584:M1606)))),\"n/a\"))","v":38.041993980595571},{"$f":"(IF(OR($C1581<>\"n/a\",N1581<>\"n/a\"),IF(SUM(N1584:N1606)=0,0,IF((SUMPRODUCT(N1584:N1606,N1608:N1630)/SUM(N1584:N1606))<0,1,(SUMPRODUCT(N1584:N1606,N1608:N1630)/SUM(N1584:N1606)))),\"n/a\"))","v":37.043481414277444},{"$f":"(IF(OR($C1581<>\"n/a\",O1581<>\"n/a\"),IF(SUM(O1584:O1606)=0,0,IF((SUMPRODUCT(O1584:O1606,O1608:O1630)/SUM(O1584:O1606))<0,1,(SUMPRODUCT(O1584:O1606,O1608:O1630)/SUM(O1584:O1606)))),\"n/a\"))","v":36.045051513064976},{"$f":"(IF(OR($C1581<>\"n/a\",P1581<>\"n/a\"),IF(SUM(P1584:P1606)=0,0,IF((SUMPRODUCT(P1584:P1606,P1608:P1630)/SUM(P1584:P1606))<0,1,(SUMPRODUCT(P1584:P1606,P1608:P1630)/SUM(P1584:P1606)))),\"n/a\"))","v":35.04671136517581},{"$f":"(IF(OR($C1581<>\"n/a\",Q1581<>\"n/a\"),IF(SUM(Q1584:Q1606)=0,0,IF((SUMPRODUCT(Q1584:Q1606,Q1608:Q1630)/SUM(Q1584:Q1606))<0,1,(SUMPRODUCT(Q1584:Q1606,Q1608:Q1630)/SUM(Q1584:Q1606)))),\"n/a\"))","v":34.048468893055045},{"$f":"(IF(OR($C1581<>\"n/a\",R1581<>\"n/a\"),IF(SUM(R1584:R1606)=0,0,IF((SUMPRODUCT(R1584:R1606,R1608:R1630)/SUM(R1584:R1606))<0,1,(SUMPRODUCT(R1584:R1606,R1608:R1630)/SUM(R1584:R1606)))),\"n/a\"))","v":33.050332979823267},{"$f":"(IF(OR($C1581<>\"n/a\",S1581<>\"n/a\"),IF(SUM(S1584:S1606)=0,0,IF((SUMPRODUCT(S1584:S1606,S1608:S1630)/SUM(S1584:S1606))<0,1,(SUMPRODUCT(S1584:S1606,S1608:S1630)/SUM(S1584:S1606)))),\"n/a\"))","v":32.052313619443119},{"$f":"(IF(OR($C1581<>\"n/a\",T1581<>\"n/a\"),IF(SUM(T1584:T1606)=0,0,IF((SUMPRODUCT(T1584:T1606,T1608:T1630)/SUM(T1584:T1606))<0,1,(SUMPRODUCT(T1584:T1606,T1608:T1630)/SUM(T1584:T1606)))),\"n/a\"))","v":31.054422095962742},{"$f":"(IF(OR($C1581<>\"n/a\",U1581<>\"n/a\"),IF(SUM(U1584:U1606)=0,0,IF((SUMPRODUCT(U1584:U1606,U1608:U1630)/SUM(U1584:U1606))<0,1,(SUMPRODUCT(U1584:U1606,U1608:U1630)/SUM(U1584:U1606)))),\"n/a\"))","v":30.056671198623366},{"$f":"(IF(OR($C1581<>\"n/a\",V1581<>\"n/a\"),IF(SUM(V1584:V1606)=0,0,IF((SUMPRODUCT(V1584:V1606,V1608:V1630)/SUM(V1584:V1606))<0,1,(SUMPRODUCT(V1584:V1606,V1608:V1630)/SUM(V1584:V1606)))),\"n/a\"))","v":29.059075481491963},{"$f":"(IF(OR($C1581<>\"n/a\",W1581<>\"n/a\"),IF(SUM(W1584:W1606)=0,0,IF((SUMPRODUCT(W1584:W1606,W1608:W1630)/SUM(W1584:W1606))<0,1,(SUMPRODUCT(W1584:W1606,W1608:W1630)/SUM(W1584:W1606)))),\"n/a\"))","v":28.061651578755271}]

{"sheet":"TAB remaining lives","index":13,"n_rows":1626,"n_cols":23,"rows_kept":1626,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Lives Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - Tax Asset Lives Roll Forward - DNSP RFM - version 2"}]
[]
[]
[null,"Weighted Average Remaining Tax Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"'RAB remaining lives'!D6","v":2016},{"$f":"'RAB remaining lives'!E6","v":2017},{"$f":"'RAB remaining lives'!F6","v":2018},{"$f":"'RAB remaining lives'!G6","v":2019},{"$f":"'RAB remaining lives'!H6","v":2020},{"$f":"'RAB remaining lives'!I6","v":2021},{"$f":"'RAB remaining lives'!J6","v":2022},{"$f":"'RAB remaining lives'!K6","v":2023},{"$f":"'RAB remaining lives'!L6","v":2024},{"$f":"'RAB remaining lives'!M6","v":2025},{"$f":"'RAB remaining lives'!N6","v":2026},{"$f":"'RAB remaining lives'!O6","v":2027},{"$f":"'RAB remaining lives'!P6","v":2028},{"$f":"'RAB remaining lives'!Q6","v":2029},{"$f":"'RAB remaining lives'!R6","v":2030},{"$f":"'RAB remaining lives'!S6","v":2031},{"$f":"'RAB remaining lives'!T6","v":2032},{"$f":"'RAB remaining lives'!U6","v":2033},{"$f":"'RAB remaining lives'!V6","v":2034},{"$f":"'RAB remaining lives'!W6","v":2035}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A8,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Subtransmission"}]
[{"$f":"VALUE(REPLACE(A8,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A9,0)","v":149.99838919779074},{"$f":"OFFSET('RFM input'!H$40,$A9,0)-OFFSET('RFM input'!H$74,$A9,0)","v":11.78464209},{"$f":"OFFSET('RFM input'!I$40,$A9,0)-OFFSET('RFM input'!I$74,$A9,0)","v":23.849077670000003},{"$f":"OFFSET('RFM input'!J$40,$A9,0)-OFFSET('RFM input'!J$74,$A9,0)","v":45.193007250000001},{"$f":"OFFSET('RFM input'!K$40,$A9,0)-OFFSET('RFM input'!K$74,$A9,0)","v":42.065804609999994},{"$f":"OFFSET('RFM input'!L$40,$A9,0)-OFFSET('RFM input'!L$74,$A9,0)","v":27.936080680801492},{"$f":"OFFSET('RFM input'!M$40,$A9,0)-OFFSET('RFM input'!M$74,$A9,0)","v":12.81563301494967},{"$f":"OFFSET('RFM input'!N$40,$A9,0)-OFFSET('RFM input'!N$74,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A9,0)-OFFSET('RFM input'!O$74,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A9,0)-OFFSET('RFM input'!P$74,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A9,0)-OFFSET('RFM input'!Q$74,$A9,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A9,0)","v":26.565630773395217},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":42.976483972625431}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A9,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A9,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D37=\"n/a\",0,IF(AND(D11=0,C13=0),0,\nIF(AND(D11<>0,C13=0),D11,\nIF(AND(D12<>0,C13<>0),(C13-(C13/C37))+D11,\nIF(C37<1,0,(C13-(C13/C37)))))))","v":0},{"$f":"IF(E37=\"n/a\",0,IF(AND(E11=0,D13=0),0,\nIF(AND(E11<>0,D13=0),E11,\nIF(AND(E12<>0,D13<>0),(D13-(D13/D37))+E11,\nIF(D37<1,0,(D13-(D13/D37)))))))","v":0},{"$f":"IF(F37=\"n/a\",0,IF(AND(F11=0,E13=0),0,\nIF(AND(F11<>0,E13=0),F11,\nIF(AND(F12<>0,E13<>0),(E13-(E13/E37))+F11,\nIF(E37<1,0,(E13-(E13/E37)))))))","v":0},{"$f":"IF(G37=\"n/a\",0,IF(AND(G11=0,F13=0),0,\nIF(AND(G11<>0,F13=0),G11,\nIF(AND(G12<>0,F13<>0),(F13-(F13/F37))+G11,\nIF(F37<1,0,(F13-(F13/F37)))))))","v":0},{"$f":"IF(H37=\"n/a\",0,IF(AND(H11=0,G13=0),0,\nIF(AND(H11<>0,G13=0),H11,\nIF(AND(H12<>0,G13<>0),(G13-(G13/G37))+H11,\nIF(G37<1,0,(G13-(G13/G37)))))))","v":0},{"$f":"IF(I37=\"n/a\",0,IF(AND(I11=0,H13=0),0,\nIF(AND(I11<>0,H13=0),I11,\nIF(AND(I12<>0,H13<>0),(H13-(H13/H37))+I11,\nIF(H37<1,0,(H13-(H13/H37)))))))","v":0},{"$f":"IF(J37=\"n/a\",0,IF(AND(J11=0,I13=0),0,\nIF(AND(J11<>0,I13=0),J11,\nIF(AND(J12<>0,I13<>0),(I13-(I13/I37))+J11,\nIF(I37<1,0,(I13-(I13/I37)))))))","v":0},{"$f":"IF(K37=\"n/a\",0,IF(AND(K11=0,J13=0),0,\nIF(AND(K11<>0,J13=0),K11,\nIF(AND(K12<>0,J13<>0),(J13-(J13/J37))+K11,\nIF(J37<1,0,(J13-(J13/J37)))))))","v":0},{"$f":"IF(L37=\"n/a\",0,IF(AND(L11=0,K13=0),0,\nIF(AND(L11<>0,K13=0),L11,\nIF(AND(L12<>0,K13<>0),(K13-(K13/K37))+L11,\nIF(K37<1,0,(K13-(K13/K37)))))))","v":0},{"$f":"IF(M37=\"n/a\",0,IF(AND(M11=0,L13=0),0,\nIF(AND(M11<>0,L13=0),M11,\nIF(AND(M12<>0,L13<>0),(L13-(L13/L37))+M11,\nIF(L37<1,0,(L13-(L13/L37)))))))","v":0},{"$f":"IF(N37=\"n/a\",0,IF(AND(N11=0,M13=0),0,\nIF(AND(N11<>0,M13=0),N11,\nIF(AND(N12<>0,M13<>0),(M13-(M13/M37))+N11,\nIF(M37<1,0,(M13-(M13/M37)))))))","v":0},{"$f":"IF(O37=\"n/a\",0,IF(AND(O11=0,N13=0),0,\nIF(AND(O11<>0,N13=0),O11,\nIF(AND(O12<>0,N13<>0),(N13-(N13/N37))+O11,\nIF(N37<1,0,(N13-(N13/N37)))))))","v":0},{"$f":"IF(P37=\"n/a\",0,IF(AND(P11=0,O13=0),0,\nIF(AND(P11<>0,O13=0),P11,\nIF(AND(P12<>0,O13<>0),(O13-(O13/O37))+P11,\nIF(O37<1,0,(O13-(O13/O37)))))))","v":0},{"$f":"IF(Q37=\"n/a\",0,IF(AND(Q11=0,P13=0),0,\nIF(AND(Q11<>0,P13=0),Q11,\nIF(AND(Q12<>0,P13<>0),(P13-(P13/P37))+Q11,\nIF(P37<1,0,(P13-(P13/P37)))))))","v":0},{"$f":"IF(R37=\"n/a\",0,IF(AND(R11=0,Q13=0),0,\nIF(AND(R11<>0,Q13=0),R11,\nIF(AND(R12<>0,Q13<>0),(Q13-(Q13/Q37))+R11,\nIF(Q37<1,0,(Q13-(Q13/Q37)))))))","v":0},{"$f":"IF(S37=\"n/a\",0,IF(AND(S11=0,R13=0),0,\nIF(AND(S11<>0,R13=0),S11,\nIF(AND(S12<>0,R13<>0),(R13-(R13/R37))+S11,\nIF(R37<1,0,(R13-(R13/R37)))))))","v":0},{"$f":"IF(T37=\"n/a\",0,IF(AND(T11=0,S13=0),0,\nIF(AND(T11<>0,S13=0),T11,\nIF(AND(T12<>0,S13<>0),(S13-(S13/S37))+T11,\nIF(S37<1,0,(S13-(S13/S37)))))))","v":0},{"$f":"IF(U37=\"n/a\",0,IF(AND(U11=0,T13=0),0,\nIF(AND(U11<>0,T13=0),U11,\nIF(AND(U12<>0,T13<>0),(T13-(T13/T37))+U11,\nIF(T37<1,0,(T13-(T13/T37)))))))","v":0},{"$f":"IF(V37=\"n/a\",0,IF(AND(V11=0,U13=0),0,\nIF(AND(V11<>0,U13=0),V11,\nIF(AND(V12<>0,U13<>0),(U13-(U13/U37))+V11,\nIF(U37<1,0,(U13-(U13/U37)))))))","v":0},{"$f":"IF(W37=\"n/a\",0,IF(AND(W11=0,V13=0),0,\nIF(AND(W11<>0,V13=0),W11,\nIF(AND(W12<>0,V13<>0),(V13-(V13/V37))+W11,\nIF(V37<1,0,(V13-(V13/V37)))))))","v":0}]
[{"$f":"A13+1","v":0},"Depreciated starting TAB",{"$f":"C9","v":149.99838919779074},{"$f":"IF(C38=\"n/a\",C14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":144.35205651789781},{"$f":"IF(D38=\"n/a\",D14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":138.70572383800487},{"$f":"IF(E38=\"n/a\",E14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":133.05939115811194},{"$f":"IF(F38=\"n/a\",F14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":127.413058478219},{"$f":"IF(G38=\"n/a\",G14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":121.76672579832606},{"$f":"IF(H38=\"n/a\",H14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))/2),\nMAX(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))/2)),0))","v":118.9435594583796},{"$f":"IF(I38=\"n/a\",I14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":113.29722677848666},{"$f":"IF(J38=\"n/a\",J14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":107.65089409859372},{"$f":"IF(K38=\"n/a\",K14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":102.00456141870079},{"$f":"IF(L38=\"n/a\",L14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":96.358228738807853},{"$f":"IF(M38=\"n/a\",M14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":90.711896058914917},{"$f":"IF(N38=\"n/a\",N14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":85.065563379021981},{"$f":"IF(O38=\"n/a\",O14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":79.419230699129045},{"$f":"IF(P38=\"n/a\",P14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":73.772898019236109},{"$f":"IF(Q38=\"n/a\",Q14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":68.126565339343173},{"$f":"IF(R38=\"n/a\",R14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":62.480232659450245},{"$f":"IF(S38=\"n/a\",S14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":56.833899979557316},{"$f":"IF(T38=\"n/a\",T14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":51.187567299664387},{"$f":"IF(U38=\"n/a\",U14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":45.541234619771458},{"$f":"IF(V38=\"n/a\",V14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":39.89490193987853}]
[{"$f":"A14+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A15)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D15,-($A15+5),0)","v":11.78464209},{"$f":"IF(D39=\"n/a\",D15,IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15)))),\nMAX(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15))))),0))","v":11.510430684117974},11.236219278235948,10.962007872353922,10.687796466471896,{"$f":"IF(H39=\"n/a\",H15,IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,H15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15)))/2),\nMAX(0,H15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15)))/2)),0))","v":10.550690763530882},10.276479357648856,10.00226795176683,9.7280565458848045,9.4538451400027785,9.1796337341207526,8.9054223282387266,8.6312109223567006,8.3569995164746746,8.0827881105926487,7.8085767047106218,7.534365298828595,7.2601538929465681,6.9859424870645412,6.7117310811825144]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E16,-($A16+5),0)","v":23.849077670000003},{"$f":"IF(E40=\"n/a\",E16,IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16)))),\nMAX(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16))))),0))","v":23.294144472458971},22.739211274917938,22.184278077376906,{"$f":"IF(H40=\"n/a\",H16,IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,H16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16)))/2),\nMAX(0,H16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16)))/2)),0))","v":21.906811478606389},21.351878281065357,20.796945083524324,20.242011885983292,19.687078688442259,19.132145490901227,18.577212293360194,18.022279095819162,17.467345898278129,16.912412700737097,16.357479503196064,15.802546305655031,15.247613108113999,14.692679910572966,14.137746713031934]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F17,-($A17+5),0)","v":45.193007250000001},{"$f":"IF(F41=\"n/a\",F17,IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17)))),\nMAX(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17))))),0))","v":44.141431991335601},43.089856732671201,42.564069103339001,41.512493844674601,40.460918586010202,39.409343327345802,38.357768068681402,37.306192810017002,36.254617551352602,35.203042292688203,34.151467034023803,33.099891775359403,32.048316516695003,30.996741258030603,29.945165999366203,28.893590740701804,27.842015482037404]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G18,-($A18+5),0)","v":42.065804609999994},{"$f":"IF(G42=\"n/a\",G18,IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18)))),\nMAX(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18))))),0))","v":41.086994788405597},40.597589877608399,39.618780056014003,38.639970234419607,37.661160412825211,36.682350591230815,35.703540769636419,34.724730948042023,33.745921126447627,32.767111304853231,31.788301483258834,30.809491661664438,29.830681840070042,28.851872018475646,27.87306219688125,26.894252375286854]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H19,-($A19+5),0)","v":27.936080680801492},27.611064787242171,26.961033000123525,26.311001213004879,25.660969425886233,25.010937638767587,24.360905851648941,23.710874064530294,23.060842277411648,22.410810490293002,21.760778703174356,21.11074691605571,20.460715128937064,19.810683341818418,19.160651554699772,18.510619767581126]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I20,-($A20+5),0)","v":12.81563301494967},{"$f":"IF(I44=\"n/a\",I20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":12.517431956363472},12.219230897777274,11.921029839191077,11.622828780604879,11.324627722018681,11.026426663432483,10.728225604846285,10.430024546260087,10.13182348767389,9.8336224290876917,9.5354213705014939,9.237220311915296,8.9390192533290982,8.6408181947429004]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J21,-($A21+5),0)","v":0},{"$f":"IF(J45=\"n/a\",J21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K22,-($A22+5),0)","v":0},{"$f":"IF(K46=\"n/a\",K22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L23,-($A23+5),0)","v":0},{"$f":"IF(L47=\"n/a\",L23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M24,-($A24+5),0)","v":0},{"$f":"IF(M48=\"n/a\",M24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N25,-($A25+5),0)","v":0},{"$f":"IF(N49=\"n/a\",N25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O26,-($A26+5),0)","v":0},{"$f":"IF(O50=\"n/a\",O26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P27,-($A27+5),0)","v":0},{"$f":"IF(P51=\"n/a\",P27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q28,-($A28+5),0)","v":0},{"$f":"IF(Q52=\"n/a\",Q28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R29,-($A29+5),0)","v":0},{"$f":"IF(R53=\"n/a\",R29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S30,-($A30+5),0)","v":0},{"$f":"IF(S54=\"n/a\",S30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T31,-($A31+5),0)","v":0},{"$f":"IF(T55=\"n/a\",T31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U32,-($A32+5),0)","v":0},{"$f":"IF(U56=\"n/a\",U32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V33,-($A33+5),0)","v":0},{"$f":"IF(V57=\"n/a\",V33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A34)","v":"Depreciated Net Capex 2035"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W34,-($A34+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C37=\"n/a\",\"n/a\",IF(AND(C37<1,D11=0),0,\nIF(D11=0,C37-1,\nIF(C37<1,D12,\n(((C37-1)*(C13-(C13/(C37))))+(D11*D12))/(D13)))))","v":0},0,0,0,0,{"$f":"IF(H37=\"n/a\",\"n/a\",IF(AND(H37<1,I11=0),0,\nIF(I11=0,H37-1,\nIF(H37<1,I12,\n(((H37-1)*(H13-(H13/(H37))))+(I11*I12))/(I13)))))","v":0},{"$f":"IF(I37=\"n/a\",\"n/a\",IF(AND(I37<1,J11=0),0,\nIF(J11=0,I37-1,\nIF(I37<1,J12,\n(((I37-1)*(I13-(I13/(I37))))+(J11*J12))/(J13)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C38,(-$A14-ROWS(C10:C37)),0)","v":26.565630773395217},{"$f":"IF(C38=\"n/a\",\"n/a\",MAX(0,C38-1))","v":25.565630773395217},24.565630773395217,23.565630773395217,22.565630773395217,21.565630773395217,{"$f":"IF(H38=\"n/a\",\"n/a\",MAX(0,H38-0.5))","v":21.065630773395217},20.065630773395217,19.065630773395217,18.065630773395217,17.065630773395217,16.065630773395217,15.065630773395217,14.065630773395217,13.065630773395217,12.065630773395217,11.065630773395217,10.065630773395217,9.0656307733952168,8.0656307733952168,7.0656307733952168]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A15)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D39,(-$A15-ROWS(D11:D38)),0)","v":42.976483972625431},41.976483972625431,40.976483972625431,39.976483972625431,38.976483972625431,{"$f":"IF(H39=\"n/a\",\"n/a\",MAX(0,H39-0.5))","v":38.476483972625431},37.476483972625431,36.476483972625431,35.476483972625431,34.476483972625431,33.476483972625431,32.476483972625431,31.476483972625431,30.476483972625431,29.476483972625431,28.476483972625431,27.476483972625431,26.476483972625431,25.476483972625431,24.476483972625431]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E40,(-$A16-ROWS(E12:E39)),0)","v":42.976483972625431},41.976483972625431,40.976483972625431,39.976483972625431,{"$f":"IF(H40=\"n/a\",\"n/a\",MAX(0,H40-0.5))","v":39.476483972625431},38.476483972625431,37.476483972625431,36.476483972625431,35.476483972625431,34.476483972625431,33.476483972625431,32.476483972625431,31.476483972625431,30.476483972625431,29.476483972625431,28.476483972625431,27.476483972625431,26.476483972625431,25.476483972625431]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F41,(-$A17-ROWS(F13:F40)),0)","v":42.976483972625431},41.976483972625431,40.976483972625431,40.476483972625431,39.476483972625431,38.476483972625431,37.476483972625431,36.476483972625431,35.476483972625431,34.476483972625431,33.476483972625431,32.476483972625431,31.476483972625431,30.476483972625431,29.476483972625431,28.476483972625431,27.476483972625431,26.476483972625431]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G42,(-$A18-ROWS(G14:G41)),0)","v":42.976483972625431},41.976483972625431,41.476483972625431,40.476483972625431,39.476483972625431,38.476483972625431,37.476483972625431,36.476483972625431,35.476483972625431,34.476483972625431,33.476483972625431,32.476483972625431,31.476483972625431,30.476483972625431,29.476483972625431,28.476483972625431,27.476483972625431]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H43,(-$A19-ROWS(H15:H42)),0)","v":42.976483972625431},42.476483972625431,41.476483972625431,40.476483972625431,39.476483972625431,38.476483972625431,37.476483972625431,36.476483972625431,35.476483972625431,34.476483972625431,33.476483972625431,32.476483972625431,31.476483972625431,30.476483972625431,29.476483972625431,28.476483972625431]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I44,(-$A20-ROWS(I16:I43)),0)","v":42.976483972625431},41.976483972625431,40.976483972625431,39.976483972625431,38.976483972625431,37.976483972625431,36.976483972625431,35.976483972625431,34.976483972625431,33.976483972625431,32.976483972625431,31.976483972625431,30.976483972625431,29.976483972625431,28.976483972625431]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J45,(-$A21-ROWS(J17:J44)),0)","v":42.976483972625431},41.976483972625431,40.976483972625431,39.976483972625431,38.976483972625431,37.976483972625431,36.976483972625431,35.976483972625431,34.976483972625431,33.976483972625431,32.976483972625431,31.976483972625431,30.976483972625431,29.976483972625431]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K46,(-$A22-ROWS(K18:K45)),0)","v":42.976483972625431},41.976483972625431,40.976483972625431,39.976483972625431,38.976483972625431,37.976483972625431,36.976483972625431,35.976483972625431,34.976483972625431,33.976483972625431,32.976483972625431,31.976483972625431,30.976483972625431]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L47,(-$A23-ROWS(L19:L46)),0)","v":42.976483972625431},41.976483972625431,40.976483972625431,39.976483972625431,38.976483972625431,37.976483972625431,36.976483972625431,35.976483972625431,34.976483972625431,33.976483972625431,32.976483972625431,31.976483972625431]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M48,(-$A24-ROWS(M20:M47)),0)","v":42.976483972625431},41.976483972625431,40.976483972625431,39.976483972625431,38.976483972625431,37.976483972625431,36.976483972625431,35.976483972625431,34.976483972625431,33.976483972625431,32.976483972625431]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N49,(-$A25-ROWS(N21:N48)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O50,(-$A26-ROWS(O22:O49)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P51,(-$A27-ROWS(P23:P50)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q52,(-$A28-ROWS(Q24:Q51)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R53,(-$A29-ROWS(R25:R52)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S54,(-$A30-ROWS(S26:S53)),0)","v":0},{"$f":"IF(S54=\"n/a\",\"n/a\",MAX(0,S54-1))","v":0},0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T55,(-$A31-ROWS(T27:T54)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U56,(-$A32-ROWS(U28:U55)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V57,(-$A33-ROWS(V29:V56)),0)","v":0},{"$f":"IF(V57=\"n/a\",\"n/a\",MAX(0,V57-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W58,(-$A34-ROWS(W30:W57)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C10<>\"n/a\",C10<>\"n/a\"),IF(SUM(C13:C35)=0,0,IF((SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35))<0,1,(SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35)))),\"n/a\"))","v":26.565630773395217},{"$f":"(IF(OR($C10<>\"n/a\",D10<>\"n/a\"),IF(SUM(D13:D35)=0,0,IF((SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35))<0,1,(SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35)))),\"n/a\"))","v":26.879739981953062},{"$f":"(IF(OR($C10<>\"n/a\",E10<>\"n/a\"),IF(SUM(E13:E35)=0,0,IF((SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35))<0,1,(SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35)))),\"n/a\"))","v":28.239473497568145},{"$f":"(IF(OR($C10<>\"n/a\",F10<>\"n/a\"),IF(SUM(F13:F35)=0,0,IF((SUMPRODUCT(F13:F35,F37:F59)/SUM(F13:F35))<0,1,(SUMPRODUCT(F13:F35,F37:F59)/SUM(F13:F35)))),\"n/a\"))","v":30.623214069980737},{"$f":"(IF(OR($C10<>\"n/a\",G10<>\"n/a\"),IF(SUM(G13:G35)=0,0,IF((SUMPRODUCT(G13:G35,G37:G59)/SUM(G13:G35))<0,1,(SUMPRODUCT(G13:G35,G37:G59)/SUM(G13:G35)))),\"n/a\"))","v":31.966058458552926},{"$f":"(IF(OR($C10<>\"n/a\",H10<>\"n/a\"),IF(SUM(H13:H35)=0,0,IF((SUMPRODUCT(H13:H35,H37:H59)/SUM(H13:H35))<0,1,(SUMPRODUCT(H13:H35,H37:H59)/SUM(H13:H35)))),\"n/a\"))","v":32.316008811509036},{"$f":"(IF(OR($C10<>\"n/a\",I10<>\"n/a\"),IF(SUM(I13:I35)=0,0,IF((SUMPRODUCT(I13:I35,I37:I59)/SUM(I13:I35))<0,1,(SUMPRODUCT(I13:I35,I37:I59)/SUM(I13:I35)))),\"n/a\"))","v":32.389098738240861},{"$f":"(IF(OR($C10<>\"n/a\",J10<>\"n/a\"),IF(SUM(J13:J35)=0,0,IF((SUMPRODUCT(J13:J35,J37:J59)/SUM(J13:J35))<0,1,(SUMPRODUCT(J13:J35,J37:J59)/SUM(J13:J35)))),\"n/a\"))","v":31.506673320580603},{"$f":"(IF(OR($C10<>\"n/a\",K10<>\"n/a\"),IF(SUM(K13:K35)=0,0,IF((SUMPRODUCT(K13:K35,K37:K59)/SUM(K13:K35))<0,1,(SUMPRODUCT(K13:K35,K37:K59)/SUM(K13:K35)))),\"n/a\"))","v":30.632929220985165},{"$f":"(IF(OR($C10<>\"n/a\",L10<>\"n/a\"),IF(SUM(L13:L35)=0,0,IF((SUMPRODUCT(L13:L35,L37:L59)/SUM(L13:L35))<0,1,(SUMPRODUCT(L13:L35,L37:L59)/SUM(L13:L35)))),\"n/a\"))","v":29.768864796852316},{"$f":"(IF(OR($C10<>\"n/a\",M10<>\"n/a\"),IF(SUM(M13:M35)=0,0,IF((SUMPRODUCT(M13:M35,M37:M59)/SUM(M13:M35))<0,1,(SUMPRODUCT(M13:M35,M37:M59)/SUM(M13:M35)))),\"n/a\"))","v":28.915637590046778},{"$f":"(IF(OR($C10<>\"n/a\",N10<>\"n/a\"),IF(SUM(N13:N35)=0,0,IF((SUMPRODUCT(N13:N35,N37:N59)/SUM(N13:N35))<0,1,(SUMPRODUCT(N13:N35,N37:N59)/SUM(N13:N35)))),\"n/a\"))","v":28.074597370815837},{"$f":"(IF(OR($C10<>\"n/a\",O10<>\"n/a\"),IF(SUM(O13:O35)=0,0,IF((SUMPRODUCT(O13:O35,O37:O59)/SUM(O13:O35))<0,1,(SUMPRODUCT(O13:O35,O37:O59)/SUM(O13:O35)))),\"n/a\"))","v":27.247327769445938},{"$f":"(IF(OR($C10<>\"n/a\",P10<>\"n/a\"),IF(SUM(P13:P35)=0,0,IF((SUMPRODUCT(P13:P35,P37:P59)/SUM(P13:P35))<0,1,(SUMPRODUCT(P13:P35,P37:P59)/SUM(P13:P35)))),\"n/a\"))","v":26.435699217384077},{"$f":"(IF(OR($C10<>\"n/a\",Q10<>\"n/a\"),IF(SUM(Q13:Q35)=0,0,IF((SUMPRODUCT(Q13:Q35,Q37:Q59)/SUM(Q13:Q35))<0,1,(SUMPRODUCT(Q13:Q35,Q37:Q59)/SUM(Q13:Q35)))),\"n/a\"))","v":25.641936952127161},{"$f":"(IF(OR($C10<>\"n/a\",R10<>\"n/a\"),IF(SUM(R13:R35)=0,0,IF((SUMPRODUCT(R13:R35,R37:R59)/SUM(R13:R35))<0,1,(SUMPRODUCT(R13:R35,R37:R59)/SUM(R13:R35)))),\"n/a\"))","v":24.868709335413982},{"$f":"(IF(OR($C10<>\"n/a\",S10<>\"n/a\"),IF(SUM(S13:S35)=0,0,IF((SUMPRODUCT(S13:S35,S37:S59)/SUM(S13:S35))<0,1,(SUMPRODUCT(S13:S35,S37:S59)/SUM(S13:S35)))),\"n/a\"))","v":24.119243934532388},{"$f":"(IF(OR($C10<>\"n/a\",T10<>\"n/a\"),IF(SUM(T13:T35)=0,0,IF((SUMPRODUCT(T13:T35,T37:T59)/SUM(T13:T35))<0,1,(SUMPRODUCT(T13:T35,T37:T59)/SUM(T13:T35)))),\"n/a\"))","v":23.397482111691609},{"$f":"(IF(OR($C10<>\"n/a\",U10<>\"n/a\"),IF(SUM(U13:U35)=0,0,IF((SUMPRODUCT(U13:U35,U37:U59)/SUM(U13:U35))<0,1,(SUMPRODUCT(U13:U35,U37:U59)/SUM(U13:U35)))),\"n/a\"))","v":22.708287897168773},{"$f":"(IF(OR($C10<>\"n/a\",V10<>\"n/a\"),IF(SUM(V13:V35)=0,0,IF((SUMPRODUCT(V13:V35,V37:V59)/SUM(V13:V35))<0,1,(SUMPRODUCT(V13:V35,V37:V59)/SUM(V13:V35)))),\"n/a\"))","v":22.057734767230411},{"$f":"(IF(OR($C10<>\"n/a\",W10<>\"n/a\"),IF(SUM(W13:W35)=0,0,IF((SUMPRODUCT(W13:W35,W37:W59)/SUM(W13:W35))<0,1,(SUMPRODUCT(W13:W35,W37:W59)/SUM(W13:W35)))),\"n/a\"))","v":21.453506473212677}]
[]
["Asset Class 2",{"$f":"VLOOKUP($A62,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Distribution system assets"}]
[{"$f":"VALUE(REPLACE(A62,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A63,0)","v":496.14405296255086},{"$f":"OFFSET('RFM input'!H$40,$A63,0)-OFFSET('RFM input'!H$74,$A63,0)","v":89.827234711353597},{"$f":"OFFSET('RFM input'!I$40,$A63,0)-OFFSET('RFM input'!I$74,$A63,0)","v":82.274156363854999},{"$f":"OFFSET('RFM input'!J$40,$A63,0)-OFFSET('RFM input'!J$74,$A63,0)","v":79.448432969999999},{"$f":"OFFSET('RFM input'!K$40,$A63,0)-OFFSET('RFM input'!K$74,$A63,0)","v":77.517486059999996},{"$f":"OFFSET('RFM input'!L$40,$A63,0)-OFFSET('RFM input'!L$74,$A63,0)","v":101.26828749146402},{"$f":"OFFSET('RFM input'!M$40,$A63,0)-OFFSET('RFM input'!M$74,$A63,0)","v":50.880438733104604},{"$f":"OFFSET('RFM input'!N$40,$A63,0)-OFFSET('RFM input'!N$74,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A63,0)-OFFSET('RFM input'!O$74,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A63,0)-OFFSET('RFM input'!P$74,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A63,0)-OFFSET('RFM input'!Q$74,$A63,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A63,0)","v":28.163558505267243},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":45.162924400057882}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A63,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A63,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D91=\"n/a\",0,IF(AND(D65=0,C67=0),0,\nIF(AND(D65<>0,C67=0),D65,\nIF(AND(D66<>0,C67<>0),(C67-(C67/C91))+D65,\nIF(C91<1,0,(C67-(C67/C91)))))))","v":0},{"$f":"IF(E91=\"n/a\",0,IF(AND(E65=0,D67=0),0,\nIF(AND(E65<>0,D67=0),E65,\nIF(AND(E66<>0,D67<>0),(D67-(D67/D91))+E65,\nIF(D91<1,0,(D67-(D67/D91)))))))","v":0},{"$f":"IF(F91=\"n/a\",0,IF(AND(F65=0,E67=0),0,\nIF(AND(F65<>0,E67=0),F65,\nIF(AND(F66<>0,E67<>0),(E67-(E67/E91))+F65,\nIF(E91<1,0,(E67-(E67/E91)))))))","v":0},{"$f":"IF(G91=\"n/a\",0,IF(AND(G65=0,F67=0),0,\nIF(AND(G65<>0,F67=0),G65,\nIF(AND(G66<>0,F67<>0),(F67-(F67/F91))+G65,\nIF(F91<1,0,(F67-(F67/F91)))))))","v":0},{"$f":"IF(H91=\"n/a\",0,IF(AND(H65=0,G67=0),0,\nIF(AND(H65<>0,G67=0),H65,\nIF(AND(H66<>0,G67<>0),(G67-(G67/G91))+H65,\nIF(G91<1,0,(G67-(G67/G91)))))))","v":0},{"$f":"IF(I91=\"n/a\",0,IF(AND(I65=0,H67=0),0,\nIF(AND(I65<>0,H67=0),I65,\nIF(AND(I66<>0,H67<>0),(H67-(H67/H91))+I65,\nIF(H91<1,0,(H67-(H67/H91)))))))","v":0},{"$f":"IF(J91=\"n/a\",0,IF(AND(J65=0,I67=0),0,\nIF(AND(J65<>0,I67=0),J65,\nIF(AND(J66<>0,I67<>0),(I67-(I67/I91))+J65,\nIF(I91<1,0,(I67-(I67/I91)))))))","v":0},{"$f":"IF(K91=\"n/a\",0,IF(AND(K65=0,J67=0),0,\nIF(AND(K65<>0,J67=0),K65,\nIF(AND(K66<>0,J67<>0),(J67-(J67/J91))+K65,\nIF(J91<1,0,(J67-(J67/J91)))))))","v":0},{"$f":"IF(L91=\"n/a\",0,IF(AND(L65=0,K67=0),0,\nIF(AND(L65<>0,K67=0),L65,\nIF(AND(L66<>0,K67<>0),(K67-(K67/K91))+L65,\nIF(K91<1,0,(K67-(K67/K91)))))))","v":0},{"$f":"IF(M91=\"n/a\",0,IF(AND(M65=0,L67=0),0,\nIF(AND(M65<>0,L67=0),M65,\nIF(AND(M66<>0,L67<>0),(L67-(L67/L91))+M65,\nIF(L91<1,0,(L67-(L67/L91)))))))","v":0},{"$f":"IF(N91=\"n/a\",0,IF(AND(N65=0,M67=0),0,\nIF(AND(N65<>0,M67=0),N65,\nIF(AND(N66<>0,M67<>0),(M67-(M67/M91))+N65,\nIF(M91<1,0,(M67-(M67/M91)))))))","v":0},{"$f":"IF(O91=\"n/a\",0,IF(AND(O65=0,N67=0),0,\nIF(AND(O65<>0,N67=0),O65,\nIF(AND(O66<>0,N67<>0),(N67-(N67/N91))+O65,\nIF(N91<1,0,(N67-(N67/N91)))))))","v":0},{"$f":"IF(P91=\"n/a\",0,IF(AND(P65=0,O67=0),0,\nIF(AND(P65<>0,O67=0),P65,\nIF(AND(P66<>0,O67<>0),(O67-(O67/O91))+P65,\nIF(O91<1,0,(O67-(O67/O91)))))))","v":0},{"$f":"IF(Q91=\"n/a\",0,IF(AND(Q65=0,P67=0),0,\nIF(AND(Q65<>0,P67=0),Q65,\nIF(AND(Q66<>0,P67<>0),(P67-(P67/P91))+Q65,\nIF(P91<1,0,(P67-(P67/P91)))))))","v":0},{"$f":"IF(R91=\"n/a\",0,IF(AND(R65=0,Q67=0),0,\nIF(AND(R65<>0,Q67=0),R65,\nIF(AND(R66<>0,Q67<>0),(Q67-(Q67/Q91))+R65,\nIF(Q91<1,0,(Q67-(Q67/Q91)))))))","v":0},{"$f":"IF(S91=\"n/a\",0,IF(AND(S65=0,R67=0),0,\nIF(AND(S65<>0,R67=0),S65,\nIF(AND(S66<>0,R67<>0),(R67-(R67/R91))+S65,\nIF(R91<1,0,(R67-(R67/R91)))))))","v":0},{"$f":"IF(T91=\"n/a\",0,IF(AND(T65=0,S67=0),0,\nIF(AND(T65<>0,S67=0),T65,\nIF(AND(T66<>0,S67<>0),(S67-(S67/S91))+T65,\nIF(S91<1,0,(S67-(S67/S91)))))))","v":0},{"$f":"IF(U91=\"n/a\",0,IF(AND(U65=0,T67=0),0,\nIF(AND(U65<>0,T67=0),U65,\nIF(AND(U66<>0,T67<>0),(T67-(T67/T91))+U65,\nIF(T91<1,0,(T67-(T67/T91)))))))","v":0},{"$f":"IF(V91=\"n/a\",0,IF(AND(V65=0,U67=0),0,\nIF(AND(V65<>0,U67=0),V65,\nIF(AND(V66<>0,U67<>0),(U67-(U67/U91))+V65,\nIF(U91<1,0,(U67-(U67/U91)))))))","v":0},{"$f":"IF(W91=\"n/a\",0,IF(AND(W65=0,V67=0),0,\nIF(AND(W65<>0,V67=0),W65,\nIF(AND(W66<>0,V67<>0),(V67-(V67/V91))+W65,\nIF(V91<1,0,(V67-(V67/V91)))))))","v":0}]
[{"$f":"A67+1","v":0},"Depreciated starting TAB",{"$f":"C63","v":496.14405296255086},{"$f":"IF(C92=\"n/a\",C68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":478.52752723588316},{"$f":"IF(D92=\"n/a\",D68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":460.91100150921545},{"$f":"IF(E92=\"n/a\",E68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":443.29447578254775},{"$f":"IF(F92=\"n/a\",F68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":425.67795005588005},{"$f":"IF(G92=\"n/a\",G68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":408.06142432921234},{"$f":"IF(H92=\"n/a\",H68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))/2),\nMAX(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))/2)),0))","v":399.25316146587852},{"$f":"IF(I92=\"n/a\",I68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":381.63663573921082},{"$f":"IF(J92=\"n/a\",J68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":364.02011001254311},{"$f":"IF(K92=\"n/a\",K68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":346.40358428587541},{"$f":"IF(L92=\"n/a\",L68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":328.78705855920771},{"$f":"IF(M92=\"n/a\",M68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":311.17053283254},{"$f":"IF(N92=\"n/a\",N68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":293.5540071058723},{"$f":"IF(O92=\"n/a\",O68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":275.9374813792046},{"$f":"IF(P92=\"n/a\",P68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":258.3209556525369},{"$f":"IF(Q92=\"n/a\",Q68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":240.70442992586922},{"$f":"IF(R92=\"n/a\",R68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":223.08790419920155},{"$f":"IF(S92=\"n/a\",S68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":205.47137847253387},{"$f":"IF(T92=\"n/a\",T68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":187.8548527458662},{"$f":"IF(U92=\"n/a\",U68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":170.23832701919852},{"$f":"IF(V92=\"n/a\",V68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":152.62180129253085}]
[{"$f":"A68+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A69)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D69,-($A69+5),0)","v":89.827234711353597},{"$f":"IF(D93=\"n/a\",D69,IFERROR(IF((OFFSET($C69,0,$A69))<0,\nMIN(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69)))),\nMAX(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69))))),0))","v":87.838275052416222},85.849315393478847,83.860355734541471,81.871396075604096,{"$f":"IF(H93=\"n/a\",H69,IFERROR(IF((OFFSET($C69,0,$A69))<0,\nMIN(0,H69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69)))/2),\nMAX(0,H69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69)))/2)),0))","v":80.876916246135409},78.887956587198033,76.898996928260658,74.910037269323283,72.921077610385908,70.932117951448532,68.943158292511157,66.954198633573782,64.965238974636407,62.976279315699031,60.987319656761656,58.998359997824281,57.009400338886906,55.02044067994953,53.031481021012155]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E70,-($A70+5),0)","v":82.274156363854999},{"$f":"IF(E94=\"n/a\",E70,IFERROR(IF((OFFSET($C70,0,$A70))<0,\nMIN(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70)))),\nMAX(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70))))),0))","v":80.452437388461334},78.630718413067669,76.808999437674004,75.898139949977178,74.076420974583513,72.254701999189848,70.432983023796183,68.611264048402518,66.789545073008853,64.967826097615188,63.146107122221522,61.324388146827857,59.502669171434192,57.680950196040527,55.859231220646862,54.037512245253197,52.215793269859532,50.394074294465867]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F71,-($A71+5),0)","v":79.448432969999999},{"$f":"IF(F95=\"n/a\",F71,IFERROR(IF((OFFSET($C71,0,$A71))<0,\nMIN(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71)))),\nMAX(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71))))),0))","v":77.689281320159139},75.93012967031828,75.050553845397843,73.291402195556984,71.532250545716124,69.773098895875265,68.013947246034405,66.254795596193546,64.495643946352686,62.73649229651182,60.977340646670953,59.218188996830087,57.45903734698922,55.699885697148353,53.940734047307487,52.18158239746662,50.422430747625754]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G72,-($A72+5),0)","v":77.517486059999996},{"$f":"IF(G96=\"n/a\",G72,IFERROR(IF((OFFSET($C72,0,$A72))<0,\nMIN(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72)))),\nMAX(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72))))),0))","v":75.801089544722501},74.942891287083754,73.226494771806259,71.510098256528764,69.793701741251269,68.077305225973774,66.360908710696279,64.644512195418784,62.928115680141296,61.211719164863808,59.495322649586321,57.778926134308833,56.062529619031345,54.346133103753857,52.629736588476369,50.913340073198881]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H73,-($A73+5),0)","v":101.26828749146402},100.14714344646796,97.904855356475849,95.662567266483734,93.420279176491619,91.177991086499503,88.935702996507388,86.693414906515272,84.451126816523157,82.208838726531042,79.966550636538926,77.724262546546811,75.481974456554696,73.23968636656258,70.997398276570465,68.755110186578349]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I74,-($A74+5),0)","v":50.880438733104604},{"$f":"IF(I98=\"n/a\",I74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":49.75384121071211},48.627243688319616,47.500646165927122,46.374048643534628,45.247451121142134,44.12085359874964,42.994256076357146,41.867658553964652,40.741061031572158,39.614463509179664,38.48786598678717,37.361268464394676,36.234670942002182,35.108073419609688]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J75,-($A75+5),0)","v":0},{"$f":"IF(J99=\"n/a\",J75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K76,-($A76+5),0)","v":0},{"$f":"IF(K100=\"n/a\",K76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L77,-($A77+5),0)","v":0},{"$f":"IF(L101=\"n/a\",L77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M78,-($A78+5),0)","v":0},{"$f":"IF(M102=\"n/a\",M78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N79,-($A79+5),0)","v":0},{"$f":"IF(N103=\"n/a\",N79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O80,-($A80+5),0)","v":0},{"$f":"IF(O104=\"n/a\",O80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P81,-($A81+5),0)","v":0},{"$f":"IF(P105=\"n/a\",P81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q82,-($A82+5),0)","v":0},{"$f":"IF(Q106=\"n/a\",Q82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R83,-($A83+5),0)","v":0},{"$f":"IF(R107=\"n/a\",R83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S84,-($A84+5),0)","v":0},{"$f":"IF(S108=\"n/a\",S84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T85,-($A85+5),0)","v":0},{"$f":"IF(T109=\"n/a\",T85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U86,-($A86+5),0)","v":0},{"$f":"IF(U110=\"n/a\",U86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V87,-($A87+5),0)","v":0},{"$f":"IF(V111=\"n/a\",V87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W88,-($A88+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C91=\"n/a\",\"n/a\",IF(AND(C91<1,D65=0),0,\nIF(D65=0,C91-1,\nIF(C91<1,D66,\n(((C91-1)*(C67-(C67/(C91))))+(D65*D66))/(D67)))))","v":0},0,0,0,0,{"$f":"IF(H91=\"n/a\",\"n/a\",IF(AND(H91<1,I65=0),0,\nIF(I65=0,H91-1,\nIF(H91<1,I66,\n(((H91-1)*(H67-(H67/(H91))))+(I65*I66))/(I67)))))","v":0},{"$f":"IF(I91=\"n/a\",\"n/a\",IF(AND(I91<1,J65=0),0,\nIF(J65=0,I91-1,\nIF(I91<1,J66,\n(((I91-1)*(I67-(I67/(I91))))+(J65*J66))/(J67)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C92,(-$A68-ROWS(C64:C91)),0)","v":28.163558505267243},{"$f":"IF(C92=\"n/a\",\"n/a\",MAX(0,C92-1))","v":27.163558505267243},{"$f":"IF(D92=\"n/a\",\"n/a\",MAX(0,D92-1))","v":26.163558505267243},{"$f":"IF(E92=\"n/a\",\"n/a\",MAX(0,E92-1))","v":25.163558505267243},{"$f":"IF(F92=\"n/a\",\"n/a\",MAX(0,F92-1))","v":24.163558505267243},{"$f":"IF(G92=\"n/a\",\"n/a\",MAX(0,G92-1))","v":23.163558505267243},{"$f":"IF(H92=\"n/a\",\"n/a\",MAX(0,H92-0.5))","v":22.663558505267243},{"$f":"IF(I92=\"n/a\",\"n/a\",MAX(0,I92-1))","v":21.663558505267243},{"$f":"IF(J92=\"n/a\",\"n/a\",MAX(0,J92-1))","v":20.663558505267243},{"$f":"IF(K92=\"n/a\",\"n/a\",MAX(0,K92-1))","v":19.663558505267243},{"$f":"IF(L92=\"n/a\",\"n/a\",MAX(0,L92-1))","v":18.663558505267243},{"$f":"IF(M92=\"n/a\",\"n/a\",MAX(0,M92-1))","v":17.663558505267243},{"$f":"IF(N92=\"n/a\",\"n/a\",MAX(0,N92-1))","v":16.663558505267243},{"$f":"IF(O92=\"n/a\",\"n/a\",MAX(0,O92-1))","v":15.663558505267243},{"$f":"IF(P92=\"n/a\",\"n/a\",MAX(0,P92-1))","v":14.663558505267243},{"$f":"IF(Q92=\"n/a\",\"n/a\",MAX(0,Q92-1))","v":13.663558505267243},{"$f":"IF(R92=\"n/a\",\"n/a\",MAX(0,R92-1))","v":12.663558505267243},{"$f":"IF(S92=\"n/a\",\"n/a\",MAX(0,S92-1))","v":11.663558505267243},{"$f":"IF(T92=\"n/a\",\"n/a\",MAX(0,T92-1))","v":10.663558505267243},{"$f":"IF(U92=\"n/a\",\"n/a\",MAX(0,U92-1))","v":9.6635585052672432},{"$f":"IF(V92=\"n/a\",\"n/a\",MAX(0,V92-1))","v":8.6635585052672432}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A69)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D93,(-$A69-ROWS(D65:D92)),0)","v":45.162924400057882},44.162924400057882,43.162924400057882,42.162924400057882,41.162924400057882,{"$f":"IF(H93=\"n/a\",\"n/a\",MAX(0,H93-0.5))","v":40.662924400057882},39.662924400057882,38.662924400057882,37.662924400057882,36.662924400057882,35.662924400057882,34.662924400057882,33.662924400057882,32.662924400057882,31.662924400057882,30.662924400057882,29.662924400057882,28.662924400057882,27.662924400057882,26.662924400057882]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E94,(-$A70-ROWS(E66:E93)),0)","v":45.162924400057882},44.162924400057882,43.162924400057882,42.162924400057882,41.662924400057882,40.662924400057882,39.662924400057882,38.662924400057882,37.662924400057882,36.662924400057882,35.662924400057882,34.662924400057882,33.662924400057882,32.662924400057882,31.662924400057882,30.662924400057882,29.662924400057882,28.662924400057882,27.662924400057882]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F95,(-$A71-ROWS(F67:F94)),0)","v":45.162924400057882},44.162924400057882,43.162924400057882,42.662924400057882,41.662924400057882,40.662924400057882,39.662924400057882,38.662924400057882,37.662924400057882,36.662924400057882,35.662924400057882,34.662924400057882,33.662924400057882,32.662924400057882,31.662924400057882,30.662924400057882,29.662924400057882,28.662924400057882]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G96,(-$A72-ROWS(G68:G95)),0)","v":45.162924400057882},44.162924400057882,43.662924400057882,42.662924400057882,41.662924400057882,40.662924400057882,39.662924400057882,38.662924400057882,37.662924400057882,36.662924400057882,35.662924400057882,34.662924400057882,33.662924400057882,32.662924400057882,31.662924400057882,30.662924400057882,29.662924400057882]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H97,(-$A73-ROWS(H69:H96)),0)","v":45.162924400057882},44.662924400057882,43.662924400057882,42.662924400057882,41.662924400057882,40.662924400057882,39.662924400057882,38.662924400057882,37.662924400057882,36.662924400057882,35.662924400057882,34.662924400057882,33.662924400057882,32.662924400057882,31.662924400057882,30.662924400057882]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I98,(-$A74-ROWS(I70:I97)),0)","v":45.162924400057882},44.162924400057882,43.162924400057882,42.162924400057882,41.162924400057882,40.162924400057882,39.162924400057882,38.162924400057882,37.162924400057882,36.162924400057882,35.162924400057882,34.162924400057882,33.162924400057882,32.162924400057882,31.162924400057882]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J99,(-$A75-ROWS(J71:J98)),0)","v":45.162924400057882},44.162924400057882,43.162924400057882,42.162924400057882,41.162924400057882,40.162924400057882,39.162924400057882,38.162924400057882,37.162924400057882,36.162924400057882,35.162924400057882,34.162924400057882,33.162924400057882,32.162924400057882]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K100,(-$A76-ROWS(K72:K99)),0)","v":45.162924400057882},44.162924400057882,43.162924400057882,42.162924400057882,41.162924400057882,40.162924400057882,39.162924400057882,38.162924400057882,37.162924400057882,36.162924400057882,35.162924400057882,34.162924400057882,33.162924400057882]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L101,(-$A77-ROWS(L73:L100)),0)","v":45.162924400057882},44.162924400057882,43.162924400057882,42.162924400057882,41.162924400057882,40.162924400057882,39.162924400057882,38.162924400057882,37.162924400057882,36.162924400057882,35.162924400057882,34.162924400057882]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M102,(-$A78-ROWS(M74:M101)),0)","v":45.162924400057882},44.162924400057882,43.162924400057882,42.162924400057882,41.162924400057882,40.162924400057882,39.162924400057882,38.162924400057882,37.162924400057882,36.162924400057882,35.162924400057882]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N103,(-$A79-ROWS(N75:N102)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O104,(-$A80-ROWS(O76:O103)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P105,(-$A81-ROWS(P77:P104)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q106,(-$A82-ROWS(Q78:Q105)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R107,(-$A83-ROWS(R79:R106)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S108,(-$A84-ROWS(S80:S107)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T109,(-$A85-ROWS(T81:T108)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U110,(-$A86-ROWS(U82:U109)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V111,(-$A87-ROWS(V83:V110)),0)","v":0},{"$f":"IF(V111=\"n/a\",\"n/a\",MAX(0,V111-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W112,(-$A88-ROWS(W84:W111)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C64<>\"n/a\",C64<>\"n/a\"),IF(SUM(C67:C89)=0,0,IF((SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89))<0,1,(SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89)))),\"n/a\"))","v":28.163558505267243},{"$f":"(IF(OR($C64<>\"n/a\",D64<>\"n/a\"),IF(SUM(D67:D89)=0,0,IF((SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89))<0,1,(SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89)))),\"n/a\"))","v":30.008319160298036},31.146242013708484,31.930459224019881,32.483605381828653,33.253476630762023,33.538566839397149,32.648537209785587,31.766275273705752,30.892634161141665,30.028596682677982,29.175300943086885,28.33407227540636,27.50646339316361,26.694305338719026,25.899772773286731,25.125468550432799,24.3745345616972,23.650798895661062,22.958973991195919,22.304927664361934]
[]
["Asset Class 3",{"$f":"VLOOKUP($A116,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Metering"}]
[{"$f":"VALUE(REPLACE(A116,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A117,0)","v":6.9117964547180027E-2},{"$f":"OFFSET('RFM input'!H$40,$A117,0)-OFFSET('RFM input'!H$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A117,0)-OFFSET('RFM input'!I$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A117,0)-OFFSET('RFM input'!J$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A117,0)-OFFSET('RFM input'!K$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A117,0)-OFFSET('RFM input'!L$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A117,0)-OFFSET('RFM input'!M$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A117,0)-OFFSET('RFM input'!N$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A117,0)-OFFSET('RFM input'!O$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A117,0)-OFFSET('RFM input'!P$74,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A117,0)-OFFSET('RFM input'!Q$74,$A117,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A117,0)","v":1},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A117,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A117,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D145=\"n/a\",0,IF(AND(D119=0,C121=0),0,\nIF(AND(D119<>0,C121=0),D119,\nIF(AND(D120<>0,C121<>0),(C121-(C121/C145))+D119,\nIF(C145<1,0,(C121-(C121/C145)))))))","v":0},{"$f":"IF(E145=\"n/a\",0,IF(AND(E119=0,D121=0),0,\nIF(AND(E119<>0,D121=0),E119,\nIF(AND(E120<>0,D121<>0),(D121-(D121/D145))+E119,\nIF(D145<1,0,(D121-(D121/D145)))))))","v":0},{"$f":"IF(F145=\"n/a\",0,IF(AND(F119=0,E121=0),0,\nIF(AND(F119<>0,E121=0),F119,\nIF(AND(F120<>0,E121<>0),(E121-(E121/E145))+F119,\nIF(E145<1,0,(E121-(E121/E145)))))))","v":0},{"$f":"IF(G145=\"n/a\",0,IF(AND(G119=0,F121=0),0,\nIF(AND(G119<>0,F121=0),G119,\nIF(AND(G120<>0,F121<>0),(F121-(F121/F145))+G119,\nIF(F145<1,0,(F121-(F121/F145)))))))","v":0},{"$f":"IF(H145=\"n/a\",0,IF(AND(H119=0,G121=0),0,\nIF(AND(H119<>0,G121=0),H119,\nIF(AND(H120<>0,G121<>0),(G121-(G121/G145))+H119,\nIF(G145<1,0,(G121-(G121/G145)))))))","v":0},{"$f":"IF(I145=\"n/a\",0,IF(AND(I119=0,H121=0),0,\nIF(AND(I119<>0,H121=0),I119,\nIF(AND(I120<>0,H121<>0),(H121-(H121/H145))+I119,\nIF(H145<1,0,(H121-(H121/H145)))))))","v":0},{"$f":"IF(J145=\"n/a\",0,IF(AND(J119=0,I121=0),0,\nIF(AND(J119<>0,I121=0),J119,\nIF(AND(J120<>0,I121<>0),(I121-(I121/I145))+J119,\nIF(I145<1,0,(I121-(I121/I145)))))))","v":0},{"$f":"IF(K145=\"n/a\",0,IF(AND(K119=0,J121=0),0,\nIF(AND(K119<>0,J121=0),K119,\nIF(AND(K120<>0,J121<>0),(J121-(J121/J145))+K119,\nIF(J145<1,0,(J121-(J121/J145)))))))","v":0},{"$f":"IF(L145=\"n/a\",0,IF(AND(L119=0,K121=0),0,\nIF(AND(L119<>0,K121=0),L119,\nIF(AND(L120<>0,K121<>0),(K121-(K121/K145))+L119,\nIF(K145<1,0,(K121-(K121/K145)))))))","v":0},{"$f":"IF(M145=\"n/a\",0,IF(AND(M119=0,L121=0),0,\nIF(AND(M119<>0,L121=0),M119,\nIF(AND(M120<>0,L121<>0),(L121-(L121/L145))+M119,\nIF(L145<1,0,(L121-(L121/L145)))))))","v":0},{"$f":"IF(N145=\"n/a\",0,IF(AND(N119=0,M121=0),0,\nIF(AND(N119<>0,M121=0),N119,\nIF(AND(N120<>0,M121<>0),(M121-(M121/M145))+N119,\nIF(M145<1,0,(M121-(M121/M145)))))))","v":0},{"$f":"IF(O145=\"n/a\",0,IF(AND(O119=0,N121=0),0,\nIF(AND(O119<>0,N121=0),O119,\nIF(AND(O120<>0,N121<>0),(N121-(N121/N145))+O119,\nIF(N145<1,0,(N121-(N121/N145)))))))","v":0},{"$f":"IF(P145=\"n/a\",0,IF(AND(P119=0,O121=0),0,\nIF(AND(P119<>0,O121=0),P119,\nIF(AND(P120<>0,O121<>0),(O121-(O121/O145))+P119,\nIF(O145<1,0,(O121-(O121/O145)))))))","v":0},{"$f":"IF(Q145=\"n/a\",0,IF(AND(Q119=0,P121=0),0,\nIF(AND(Q119<>0,P121=0),Q119,\nIF(AND(Q120<>0,P121<>0),(P121-(P121/P145))+Q119,\nIF(P145<1,0,(P121-(P121/P145)))))))","v":0},{"$f":"IF(R145=\"n/a\",0,IF(AND(R119=0,Q121=0),0,\nIF(AND(R119<>0,Q121=0),R119,\nIF(AND(R120<>0,Q121<>0),(Q121-(Q121/Q145))+R119,\nIF(Q145<1,0,(Q121-(Q121/Q145)))))))","v":0},{"$f":"IF(S145=\"n/a\",0,IF(AND(S119=0,R121=0),0,\nIF(AND(S119<>0,R121=0),S119,\nIF(AND(S120<>0,R121<>0),(R121-(R121/R145))+S119,\nIF(R145<1,0,(R121-(R121/R145)))))))","v":0},{"$f":"IF(T145=\"n/a\",0,IF(AND(T119=0,S121=0),0,\nIF(AND(T119<>0,S121=0),T119,\nIF(AND(T120<>0,S121<>0),(S121-(S121/S145))+T119,\nIF(S145<1,0,(S121-(S121/S145)))))))","v":0},{"$f":"IF(U145=\"n/a\",0,IF(AND(U119=0,T121=0),0,\nIF(AND(U119<>0,T121=0),U119,\nIF(AND(U120<>0,T121<>0),(T121-(T121/T145))+U119,\nIF(T145<1,0,(T121-(T121/T145)))))))","v":0},{"$f":"IF(V145=\"n/a\",0,IF(AND(V119=0,U121=0),0,\nIF(AND(V119<>0,U121=0),V119,\nIF(AND(V120<>0,U121<>0),(U121-(U121/U145))+V119,\nIF(U145<1,0,(U121-(U121/U145)))))))","v":0},{"$f":"IF(W145=\"n/a\",0,IF(AND(W119=0,V121=0),0,\nIF(AND(W119<>0,V121=0),W119,\nIF(AND(W120<>0,V121<>0),(V121-(V121/V145))+W119,\nIF(V145<1,0,(V121-(V121/V145)))))))","v":0}]
[{"$f":"A121+1","v":0},"Depreciated starting TAB",{"$f":"C117","v":6.9117964547180027E-2},{"$f":"IF(C146=\"n/a\",C122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(D146=\"n/a\",D122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(E146=\"n/a\",E122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,E122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,E122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(F146=\"n/a\",F122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,F122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,F122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(G146=\"n/a\",G122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,G122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,G122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(H146=\"n/a\",H122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,H122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))/2),\nMAX(0,H122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))/2)),0))","v":0},{"$f":"IF(I146=\"n/a\",I122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,I122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,I122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(J146=\"n/a\",J122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,J122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,J122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(K146=\"n/a\",K122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,K122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,K122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(L146=\"n/a\",L122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,L122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,L122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(M146=\"n/a\",M122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,M122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,M122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(N146=\"n/a\",N122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,N122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,N122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(O146=\"n/a\",O122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,O122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,O122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(P146=\"n/a\",P122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,P122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,P122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(Q146=\"n/a\",Q122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,Q122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,Q122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(R146=\"n/a\",R122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,R122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,R122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(S146=\"n/a\",S122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,S122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,S122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(T146=\"n/a\",T122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,T122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,T122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(U146=\"n/a\",U122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,U122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,U122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0},{"$f":"IF(V146=\"n/a\",V122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,V122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,V122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":0}]
[{"$f":"A122+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A123)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D123,-($A123+5),0)","v":0},{"$f":"IF(D147=\"n/a\",D123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":0},0,0,0,{"$f":"IF(H147=\"n/a\",H123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,H123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))/2),\nMAX(0,H123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E124,-($A124+5),0)","v":0},{"$f":"IF(E148=\"n/a\",E124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F125,-($A125+5),0)","v":0},{"$f":"IF(F149=\"n/a\",F125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G126,-($A126+5),0)","v":0},{"$f":"IF(G150=\"n/a\",G126,IFERROR(IF((OFFSET($C126,0,$A126))<0,\nMIN(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126)))),\nMAX(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H127,-($A127+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I128,-($A128+5),0)","v":0},{"$f":"IF(I152=\"n/a\",I128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J129,-($A129+5),0)","v":0},{"$f":"IF(J153=\"n/a\",J129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K130,-($A130+5),0)","v":0},{"$f":"IF(K154=\"n/a\",K130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L131,-($A131+5),0)","v":0},{"$f":"IF(L155=\"n/a\",L131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M132,-($A132+5),0)","v":0},{"$f":"IF(M156=\"n/a\",M132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N133,-($A133+5),0)","v":0},{"$f":"IF(N157=\"n/a\",N133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O134,-($A134+5),0)","v":0},{"$f":"IF(O158=\"n/a\",O134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P135,-($A135+5),0)","v":0},{"$f":"IF(P159=\"n/a\",P135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q136,-($A136+5),0)","v":0},{"$f":"IF(Q160=\"n/a\",Q136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R137,-($A137+5),0)","v":0},{"$f":"IF(R161=\"n/a\",R137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S138,-($A138+5),0)","v":0},{"$f":"IF(S162=\"n/a\",S138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T139,-($A139+5),0)","v":0},{"$f":"IF(T163=\"n/a\",T139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U140,-($A140+5),0)","v":0},{"$f":"IF(U164=\"n/a\",U140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V141,-($A141+5),0)","v":0},{"$f":"IF(V165=\"n/a\",V141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W142,-($A142+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C145=\"n/a\",\"n/a\",IF(AND(C145<1,D119=0),0,\nIF(D119=0,C145-1,\nIF(C145<1,D120,\n(((C145-1)*(C121-(C121/(C145))))+(D119*D120))/(D121)))))","v":0},0,0,0,0,{"$f":"IF(H145=\"n/a\",\"n/a\",IF(AND(H145<1,I119=0),0,\nIF(I119=0,H145-1,\nIF(H145<1,I120,\n(((H145-1)*(H121-(H121/(H145))))+(I119*I120))/(I121)))))","v":0},{"$f":"IF(I145=\"n/a\",\"n/a\",IF(AND(I145<1,J119=0),0,\nIF(J119=0,I145-1,\nIF(I145<1,J120,\n(((I145-1)*(I121-(I121/(I145))))+(J119*J120))/(J121)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C146,(-$A122-ROWS(C118:C145)),0)","v":1},{"$f":"IF(C146=\"n/a\",\"n/a\",MAX(0,C146-1))","v":0},{"$f":"IF(D146=\"n/a\",\"n/a\",MAX(0,D146-1))","v":0},{"$f":"IF(E146=\"n/a\",\"n/a\",MAX(0,E146-1))","v":0},{"$f":"IF(F146=\"n/a\",\"n/a\",MAX(0,F146-1))","v":0},{"$f":"IF(G146=\"n/a\",\"n/a\",MAX(0,G146-1))","v":0},{"$f":"IF(H146=\"n/a\",\"n/a\",MAX(0,H146-0.5))","v":0},{"$f":"IF(I146=\"n/a\",\"n/a\",MAX(0,I146-1))","v":0},{"$f":"IF(J146=\"n/a\",\"n/a\",MAX(0,J146-1))","v":0},{"$f":"IF(K146=\"n/a\",\"n/a\",MAX(0,K146-1))","v":0},{"$f":"IF(L146=\"n/a\",\"n/a\",MAX(0,L146-1))","v":0},{"$f":"IF(M146=\"n/a\",\"n/a\",MAX(0,M146-1))","v":0},{"$f":"IF(N146=\"n/a\",\"n/a\",MAX(0,N146-1))","v":0},{"$f":"IF(O146=\"n/a\",\"n/a\",MAX(0,O146-1))","v":0},{"$f":"IF(P146=\"n/a\",\"n/a\",MAX(0,P146-1))","v":0},{"$f":"IF(Q146=\"n/a\",\"n/a\",MAX(0,Q146-1))","v":0},{"$f":"IF(R146=\"n/a\",\"n/a\",MAX(0,R146-1))","v":0},{"$f":"IF(S146=\"n/a\",\"n/a\",MAX(0,S146-1))","v":0},{"$f":"IF(T146=\"n/a\",\"n/a\",MAX(0,T146-1))","v":0},{"$f":"IF(U146=\"n/a\",\"n/a\",MAX(0,U146-1))","v":0},{"$f":"IF(V146=\"n/a\",\"n/a\",MAX(0,V146-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A123)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D147,(-$A123-ROWS(D119:D146)),0)","v":"n/a"},"n/a","n/a","n/a","n/a",{"$f":"IF(H147=\"n/a\",\"n/a\",MAX(0,H147-0.5))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E148,(-$A124-ROWS(E120:E147)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F149,(-$A125-ROWS(F121:F148)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G150,(-$A126-ROWS(G122:G149)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H151,(-$A127-ROWS(H123:H150)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I152,(-$A128-ROWS(I124:I151)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J153,(-$A129-ROWS(J125:J152)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K154,(-$A130-ROWS(K126:K153)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L155,(-$A131-ROWS(L127:L154)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M156,(-$A132-ROWS(M128:M155)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N157,(-$A133-ROWS(N129:N156)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O158,(-$A134-ROWS(O130:O157)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P159,(-$A135-ROWS(P131:P158)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q160,(-$A136-ROWS(Q132:Q159)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R161,(-$A137-ROWS(R133:R160)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S162,(-$A138-ROWS(S134:S161)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T163,(-$A139-ROWS(T135:T162)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U164,(-$A140-ROWS(U136:U163)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V165,(-$A141-ROWS(V137:V164)),0)","v":0},{"$f":"IF(V165=\"n/a\",\"n/a\",MAX(0,V165-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W166,(-$A142-ROWS(W138:W165)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C118<>\"n/a\",C118<>\"n/a\"),IF(SUM(C121:C143)=0,0,IF((SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143))<0,1,(SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C118<>\"n/a\",D118<>\"n/a\"),IF(SUM(D121:D143)=0,0,IF((SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143))<0,1,(SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",E118<>\"n/a\"),IF(SUM(E121:E143)=0,0,IF((SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143))<0,1,(SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",F118<>\"n/a\"),IF(SUM(F121:F143)=0,0,IF((SUMPRODUCT(F121:F143,F145:F167)/SUM(F121:F143))<0,1,(SUMPRODUCT(F121:F143,F145:F167)/SUM(F121:F143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",G118<>\"n/a\"),IF(SUM(G121:G143)=0,0,IF((SUMPRODUCT(G121:G143,G145:G167)/SUM(G121:G143))<0,1,(SUMPRODUCT(G121:G143,G145:G167)/SUM(G121:G143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",H118<>\"n/a\"),IF(SUM(H121:H143)=0,0,IF((SUMPRODUCT(H121:H143,H145:H167)/SUM(H121:H143))<0,1,(SUMPRODUCT(H121:H143,H145:H167)/SUM(H121:H143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",I118<>\"n/a\"),IF(SUM(I121:I143)=0,0,IF((SUMPRODUCT(I121:I143,I145:I167)/SUM(I121:I143))<0,1,(SUMPRODUCT(I121:I143,I145:I167)/SUM(I121:I143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",J118<>\"n/a\"),IF(SUM(J121:J143)=0,0,IF((SUMPRODUCT(J121:J143,J145:J167)/SUM(J121:J143))<0,1,(SUMPRODUCT(J121:J143,J145:J167)/SUM(J121:J143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",K118<>\"n/a\"),IF(SUM(K121:K143)=0,0,IF((SUMPRODUCT(K121:K143,K145:K167)/SUM(K121:K143))<0,1,(SUMPRODUCT(K121:K143,K145:K167)/SUM(K121:K143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",L118<>\"n/a\"),IF(SUM(L121:L143)=0,0,IF((SUMPRODUCT(L121:L143,L145:L167)/SUM(L121:L143))<0,1,(SUMPRODUCT(L121:L143,L145:L167)/SUM(L121:L143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",M118<>\"n/a\"),IF(SUM(M121:M143)=0,0,IF((SUMPRODUCT(M121:M143,M145:M167)/SUM(M121:M143))<0,1,(SUMPRODUCT(M121:M143,M145:M167)/SUM(M121:M143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",N118<>\"n/a\"),IF(SUM(N121:N143)=0,0,IF((SUMPRODUCT(N121:N143,N145:N167)/SUM(N121:N143))<0,1,(SUMPRODUCT(N121:N143,N145:N167)/SUM(N121:N143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",O118<>\"n/a\"),IF(SUM(O121:O143)=0,0,IF((SUMPRODUCT(O121:O143,O145:O167)/SUM(O121:O143))<0,1,(SUMPRODUCT(O121:O143,O145:O167)/SUM(O121:O143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",P118<>\"n/a\"),IF(SUM(P121:P143)=0,0,IF((SUMPRODUCT(P121:P143,P145:P167)/SUM(P121:P143))<0,1,(SUMPRODUCT(P121:P143,P145:P167)/SUM(P121:P143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",Q118<>\"n/a\"),IF(SUM(Q121:Q143)=0,0,IF((SUMPRODUCT(Q121:Q143,Q145:Q167)/SUM(Q121:Q143))<0,1,(SUMPRODUCT(Q121:Q143,Q145:Q167)/SUM(Q121:Q143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",R118<>\"n/a\"),IF(SUM(R121:R143)=0,0,IF((SUMPRODUCT(R121:R143,R145:R167)/SUM(R121:R143))<0,1,(SUMPRODUCT(R121:R143,R145:R167)/SUM(R121:R143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",S118<>\"n/a\"),IF(SUM(S121:S143)=0,0,IF((SUMPRODUCT(S121:S143,S145:S167)/SUM(S121:S143))<0,1,(SUMPRODUCT(S121:S143,S145:S167)/SUM(S121:S143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",T118<>\"n/a\"),IF(SUM(T121:T143)=0,0,IF((SUMPRODUCT(T121:T143,T145:T167)/SUM(T121:T143))<0,1,(SUMPRODUCT(T121:T143,T145:T167)/SUM(T121:T143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",U118<>\"n/a\"),IF(SUM(U121:U143)=0,0,IF((SUMPRODUCT(U121:U143,U145:U167)/SUM(U121:U143))<0,1,(SUMPRODUCT(U121:U143,U145:U167)/SUM(U121:U143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",V118<>\"n/a\"),IF(SUM(V121:V143)=0,0,IF((SUMPRODUCT(V121:V143,V145:V167)/SUM(V121:V143))<0,1,(SUMPRODUCT(V121:V143,V145:V167)/SUM(V121:V143)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C118<>\"n/a\",W118<>\"n/a\"),IF(SUM(W121:W143)=0,0,IF((SUMPRODUCT(W121:W143,W145:W167)/SUM(W121:W143))<0,1,(SUMPRODUCT(W121:W143,W145:W167)/SUM(W121:W143)))),\"n/a\"))","v":0}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A170,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Public Lighting"}]
[{"$f":"VALUE(REPLACE(A170,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A171,0)","v":4.4362311442495468},{"$f":"OFFSET('RFM input'!H$40,$A171,0)-OFFSET('RFM input'!H$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A171,0)-OFFSET('RFM input'!I$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A171,0)-OFFSET('RFM input'!J$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A171,0)-OFFSET('RFM input'!K$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A171,0)-OFFSET('RFM input'!L$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A171,0)-OFFSET('RFM input'!M$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A171,0)-OFFSET('RFM input'!N$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A171,0)-OFFSET('RFM input'!O$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A171,0)-OFFSET('RFM input'!P$74,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A171,0)-OFFSET('RFM input'!Q$74,$A171,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A171,0)","v":1.2591147190659862},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A171,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A171,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D199=\"n/a\",0,IF(AND(D173=0,C175=0),0,\nIF(AND(D173<>0,C175=0),D173,\nIF(AND(D174<>0,C175<>0),(C175-(C175/C199))+D173,\nIF(C199<1,0,(C175-(C175/C199)))))))","v":0},{"$f":"IF(E199=\"n/a\",0,IF(AND(E173=0,D175=0),0,\nIF(AND(E173<>0,D175=0),E173,\nIF(AND(E174<>0,D175<>0),(D175-(D175/D199))+E173,\nIF(D199<1,0,(D175-(D175/D199)))))))","v":0},{"$f":"IF(F199=\"n/a\",0,IF(AND(F173=0,E175=0),0,\nIF(AND(F173<>0,E175=0),F173,\nIF(AND(F174<>0,E175<>0),(E175-(E175/E199))+F173,\nIF(E199<1,0,(E175-(E175/E199)))))))","v":0},{"$f":"IF(G199=\"n/a\",0,IF(AND(G173=0,F175=0),0,\nIF(AND(G173<>0,F175=0),G173,\nIF(AND(G174<>0,F175<>0),(F175-(F175/F199))+G173,\nIF(F199<1,0,(F175-(F175/F199)))))))","v":0},{"$f":"IF(H199=\"n/a\",0,IF(AND(H173=0,G175=0),0,\nIF(AND(H173<>0,G175=0),H173,\nIF(AND(H174<>0,G175<>0),(G175-(G175/G199))+H173,\nIF(G199<1,0,(G175-(G175/G199)))))))","v":0},{"$f":"IF(I199=\"n/a\",0,IF(AND(I173=0,H175=0),0,\nIF(AND(I173<>0,H175=0),I173,\nIF(AND(I174<>0,H175<>0),(H175-(H175/H199))+I173,\nIF(H199<1,0,(H175-(H175/H199)))))))","v":0},{"$f":"IF(J199=\"n/a\",0,IF(AND(J173=0,I175=0),0,\nIF(AND(J173<>0,I175=0),J173,\nIF(AND(J174<>0,I175<>0),(I175-(I175/I199))+J173,\nIF(I199<1,0,(I175-(I175/I199)))))))","v":0},{"$f":"IF(K199=\"n/a\",0,IF(AND(K173=0,J175=0),0,\nIF(AND(K173<>0,J175=0),K173,\nIF(AND(K174<>0,J175<>0),(J175-(J175/J199))+K173,\nIF(J199<1,0,(J175-(J175/J199)))))))","v":0},{"$f":"IF(L199=\"n/a\",0,IF(AND(L173=0,K175=0),0,\nIF(AND(L173<>0,K175=0),L173,\nIF(AND(L174<>0,K175<>0),(K175-(K175/K199))+L173,\nIF(K199<1,0,(K175-(K175/K199)))))))","v":0},{"$f":"IF(M199=\"n/a\",0,IF(AND(M173=0,L175=0),0,\nIF(AND(M173<>0,L175=0),M173,\nIF(AND(M174<>0,L175<>0),(L175-(L175/L199))+M173,\nIF(L199<1,0,(L175-(L175/L199)))))))","v":0},{"$f":"IF(N199=\"n/a\",0,IF(AND(N173=0,M175=0),0,\nIF(AND(N173<>0,M175=0),N173,\nIF(AND(N174<>0,M175<>0),(M175-(M175/M199))+N173,\nIF(M199<1,0,(M175-(M175/M199)))))))","v":0},{"$f":"IF(O199=\"n/a\",0,IF(AND(O173=0,N175=0),0,\nIF(AND(O173<>0,N175=0),O173,\nIF(AND(O174<>0,N175<>0),(N175-(N175/N199))+O173,\nIF(N199<1,0,(N175-(N175/N199)))))))","v":0},{"$f":"IF(P199=\"n/a\",0,IF(AND(P173=0,O175=0),0,\nIF(AND(P173<>0,O175=0),P173,\nIF(AND(P174<>0,O175<>0),(O175-(O175/O199))+P173,\nIF(O199<1,0,(O175-(O175/O199)))))))","v":0},{"$f":"IF(Q199=\"n/a\",0,IF(AND(Q173=0,P175=0),0,\nIF(AND(Q173<>0,P175=0),Q173,\nIF(AND(Q174<>0,P175<>0),(P175-(P175/P199))+Q173,\nIF(P199<1,0,(P175-(P175/P199)))))))","v":0},{"$f":"IF(R199=\"n/a\",0,IF(AND(R173=0,Q175=0),0,\nIF(AND(R173<>0,Q175=0),R173,\nIF(AND(R174<>0,Q175<>0),(Q175-(Q175/Q199))+R173,\nIF(Q199<1,0,(Q175-(Q175/Q199)))))))","v":0},{"$f":"IF(S199=\"n/a\",0,IF(AND(S173=0,R175=0),0,\nIF(AND(S173<>0,R175=0),S173,\nIF(AND(S174<>0,R175<>0),(R175-(R175/R199))+S173,\nIF(R199<1,0,(R175-(R175/R199)))))))","v":0},{"$f":"IF(T199=\"n/a\",0,IF(AND(T173=0,S175=0),0,\nIF(AND(T173<>0,S175=0),T173,\nIF(AND(T174<>0,S175<>0),(S175-(S175/S199))+T173,\nIF(S199<1,0,(S175-(S175/S199)))))))","v":0},{"$f":"IF(U199=\"n/a\",0,IF(AND(U173=0,T175=0),0,\nIF(AND(U173<>0,T175=0),U173,\nIF(AND(U174<>0,T175<>0),(T175-(T175/T199))+U173,\nIF(T199<1,0,(T175-(T175/T199)))))))","v":0},{"$f":"IF(V199=\"n/a\",0,IF(AND(V173=0,U175=0),0,\nIF(AND(V173<>0,U175=0),V173,\nIF(AND(V174<>0,U175<>0),(U175-(U175/U199))+V173,\nIF(U199<1,0,(U175-(U175/U199)))))))","v":0},{"$f":"IF(W199=\"n/a\",0,IF(AND(W173=0,V175=0),0,\nIF(AND(W173<>0,V175=0),W173,\nIF(AND(W174<>0,V175<>0),(V175-(V175/V199))+W173,\nIF(V199<1,0,(V175-(V175/V199)))))))","v":0}]
[{"$f":"A175+1","v":0},"Depreciated starting TAB",{"$f":"C171","v":4.4362311442495468},{"$f":"IF(C200=\"n/a\",C176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0.91293729574275462},{"$f":"IF(D200=\"n/a\",D176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(E200=\"n/a\",E176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(F200=\"n/a\",F176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(G200=\"n/a\",G176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(H200=\"n/a\",H176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))/2),\nMAX(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))/2)),0))","v":0},{"$f":"IF(I200=\"n/a\",I176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(J200=\"n/a\",J176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(K200=\"n/a\",K176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(L200=\"n/a\",L176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(M200=\"n/a\",M176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(N200=\"n/a\",N176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(O200=\"n/a\",O176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(P200=\"n/a\",P176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(Q200=\"n/a\",Q176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(R200=\"n/a\",R176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(S200=\"n/a\",S176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(T200=\"n/a\",T176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(U200=\"n/a\",U176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(V200=\"n/a\",V176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0}]
[{"$f":"A176+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A177)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D177,-($A177+5),0)","v":0},{"$f":"IF(D201=\"n/a\",D177,IFERROR(IF((OFFSET($C177,0,$A177))<0,\nMIN(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177)))),\nMAX(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177))))),0))","v":0},0,0,0,{"$f":"IF(H201=\"n/a\",H177,IFERROR(IF((OFFSET($C177,0,$A177))<0,\nMIN(0,H177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177)))/2),\nMAX(0,H177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E178,-($A178+5),0)","v":0},{"$f":"IF(E202=\"n/a\",E178,IFERROR(IF((OFFSET($C178,0,$A178))<0,\nMIN(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178)))),\nMAX(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F179,-($A179+5),0)","v":0},{"$f":"IF(F203=\"n/a\",F179,IFERROR(IF((OFFSET($C179,0,$A179))<0,\nMIN(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179)))),\nMAX(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G180,-($A180+5),0)","v":0},{"$f":"IF(G204=\"n/a\",G180,IFERROR(IF((OFFSET($C180,0,$A180))<0,\nMIN(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180)))),\nMAX(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H181,-($A181+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I182,-($A182+5),0)","v":0},{"$f":"IF(I206=\"n/a\",I182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J183,-($A183+5),0)","v":0},{"$f":"IF(J207=\"n/a\",J183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K184,-($A184+5),0)","v":0},{"$f":"IF(K208=\"n/a\",K184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L185,-($A185+5),0)","v":0},{"$f":"IF(L209=\"n/a\",L185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M186,-($A186+5),0)","v":0},{"$f":"IF(M210=\"n/a\",M186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N187,-($A187+5),0)","v":0},{"$f":"IF(N211=\"n/a\",N187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O188,-($A188+5),0)","v":0},{"$f":"IF(O212=\"n/a\",O188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P189,-($A189+5),0)","v":0},{"$f":"IF(P213=\"n/a\",P189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q190,-($A190+5),0)","v":0},{"$f":"IF(Q214=\"n/a\",Q190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R191,-($A191+5),0)","v":0},{"$f":"IF(R215=\"n/a\",R191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S192,-($A192+5),0)","v":0},{"$f":"IF(S216=\"n/a\",S192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T193,-($A193+5),0)","v":0},{"$f":"IF(T217=\"n/a\",T193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U194,-($A194+5),0)","v":0},{"$f":"IF(U218=\"n/a\",U194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V195,-($A195+5),0)","v":0},{"$f":"IF(V219=\"n/a\",V195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W196,-($A196+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C199=\"n/a\",\"n/a\",IF(AND(C199<1,D173=0),0,\nIF(D173=0,C199-1,\nIF(C199<1,D174,\n(((C199-1)*(C175-(C175/(C199))))+(D173*D174))/(D175)))))","v":0},0,0,0,0,{"$f":"IF(H199=\"n/a\",\"n/a\",IF(AND(H199<1,I173=0),0,\nIF(I173=0,H199-1,\nIF(H199<1,I174,\n(((H199-1)*(H175-(H175/(H199))))+(I173*I174))/(I175)))))","v":0},{"$f":"IF(I199=\"n/a\",\"n/a\",IF(AND(I199<1,J173=0),0,\nIF(J173=0,I199-1,\nIF(I199<1,J174,\n(((I199-1)*(I175-(I175/(I199))))+(J173*J174))/(J175)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C200,(-$A176-ROWS(C172:C199)),0)","v":1.2591147190659862},{"$f":"IF(C200=\"n/a\",\"n/a\",MAX(0,C200-1))","v":0.25911471906598615},{"$f":"IF(D200=\"n/a\",\"n/a\",MAX(0,D200-1))","v":0},{"$f":"IF(E200=\"n/a\",\"n/a\",MAX(0,E200-1))","v":0},{"$f":"IF(F200=\"n/a\",\"n/a\",MAX(0,F200-1))","v":0},{"$f":"IF(G200=\"n/a\",\"n/a\",MAX(0,G200-1))","v":0},{"$f":"IF(H200=\"n/a\",\"n/a\",MAX(0,H200-0.5))","v":0},{"$f":"IF(I200=\"n/a\",\"n/a\",MAX(0,I200-1))","v":0},{"$f":"IF(J200=\"n/a\",\"n/a\",MAX(0,J200-1))","v":0},{"$f":"IF(K200=\"n/a\",\"n/a\",MAX(0,K200-1))","v":0},{"$f":"IF(L200=\"n/a\",\"n/a\",MAX(0,L200-1))","v":0},{"$f":"IF(M200=\"n/a\",\"n/a\",MAX(0,M200-1))","v":0},{"$f":"IF(N200=\"n/a\",\"n/a\",MAX(0,N200-1))","v":0},{"$f":"IF(O200=\"n/a\",\"n/a\",MAX(0,O200-1))","v":0},{"$f":"IF(P200=\"n/a\",\"n/a\",MAX(0,P200-1))","v":0},{"$f":"IF(Q200=\"n/a\",\"n/a\",MAX(0,Q200-1))","v":0},{"$f":"IF(R200=\"n/a\",\"n/a\",MAX(0,R200-1))","v":0},{"$f":"IF(S200=\"n/a\",\"n/a\",MAX(0,S200-1))","v":0},{"$f":"IF(T200=\"n/a\",\"n/a\",MAX(0,T200-1))","v":0},{"$f":"IF(U200=\"n/a\",\"n/a\",MAX(0,U200-1))","v":0},{"$f":"IF(V200=\"n/a\",\"n/a\",MAX(0,V200-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A177)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D201,(-$A177-ROWS(D173:D200)),0)","v":"n/a"},"n/a","n/a","n/a","n/a",{"$f":"IF(H201=\"n/a\",\"n/a\",MAX(0,H201-0.5))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E202,(-$A178-ROWS(E174:E201)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F203,(-$A179-ROWS(F175:F202)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G204,(-$A180-ROWS(G176:G203)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H205,(-$A181-ROWS(H177:H204)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I206,(-$A182-ROWS(I178:I205)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J207,(-$A183-ROWS(J179:J206)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K208,(-$A184-ROWS(K180:K207)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L209,(-$A185-ROWS(L181:L208)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M210,(-$A186-ROWS(M182:M209)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N211,(-$A187-ROWS(N183:N210)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O212,(-$A188-ROWS(O184:O211)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P213,(-$A189-ROWS(P185:P212)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q214,(-$A190-ROWS(Q186:Q213)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R215,(-$A191-ROWS(R187:R214)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S216,(-$A192-ROWS(S188:S215)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T217,(-$A193-ROWS(T189:T216)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U218,(-$A194-ROWS(U190:U217)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V219,(-$A195-ROWS(V191:V218)),0)","v":0},{"$f":"IF(V219=\"n/a\",\"n/a\",MAX(0,V219-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W220,(-$A196-ROWS(W192:W219)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C172<>\"n/a\",C172<>\"n/a\"),IF(SUM(C175:C197)=0,0,IF((SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197))<0,1,(SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197)))),\"n/a\"))","v":1.2591147190659862},{"$f":"(IF(OR($C172<>\"n/a\",D172<>\"n/a\"),IF(SUM(D175:D197)=0,0,IF((SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197))<0,1,(SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197)))),\"n/a\"))","v":0.25911471906598615},{"$f":"(IF(OR($C172<>\"n/a\",E172<>\"n/a\"),IF(SUM(E175:E197)=0,0,IF((SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197))<0,1,(SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",F172<>\"n/a\"),IF(SUM(F175:F197)=0,0,IF((SUMPRODUCT(F175:F197,F199:F221)/SUM(F175:F197))<0,1,(SUMPRODUCT(F175:F197,F199:F221)/SUM(F175:F197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",G172<>\"n/a\"),IF(SUM(G175:G197)=0,0,IF((SUMPRODUCT(G175:G197,G199:G221)/SUM(G175:G197))<0,1,(SUMPRODUCT(G175:G197,G199:G221)/SUM(G175:G197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",H172<>\"n/a\"),IF(SUM(H175:H197)=0,0,IF((SUMPRODUCT(H175:H197,H199:H221)/SUM(H175:H197))<0,1,(SUMPRODUCT(H175:H197,H199:H221)/SUM(H175:H197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",I172<>\"n/a\"),IF(SUM(I175:I197)=0,0,IF((SUMPRODUCT(I175:I197,I199:I221)/SUM(I175:I197))<0,1,(SUMPRODUCT(I175:I197,I199:I221)/SUM(I175:I197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",J172<>\"n/a\"),IF(SUM(J175:J197)=0,0,IF((SUMPRODUCT(J175:J197,J199:J221)/SUM(J175:J197))<0,1,(SUMPRODUCT(J175:J197,J199:J221)/SUM(J175:J197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",K172<>\"n/a\"),IF(SUM(K175:K197)=0,0,IF((SUMPRODUCT(K175:K197,K199:K221)/SUM(K175:K197))<0,1,(SUMPRODUCT(K175:K197,K199:K221)/SUM(K175:K197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",L172<>\"n/a\"),IF(SUM(L175:L197)=0,0,IF((SUMPRODUCT(L175:L197,L199:L221)/SUM(L175:L197))<0,1,(SUMPRODUCT(L175:L197,L199:L221)/SUM(L175:L197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",M172<>\"n/a\"),IF(SUM(M175:M197)=0,0,IF((SUMPRODUCT(M175:M197,M199:M221)/SUM(M175:M197))<0,1,(SUMPRODUCT(M175:M197,M199:M221)/SUM(M175:M197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",N172<>\"n/a\"),IF(SUM(N175:N197)=0,0,IF((SUMPRODUCT(N175:N197,N199:N221)/SUM(N175:N197))<0,1,(SUMPRODUCT(N175:N197,N199:N221)/SUM(N175:N197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",O172<>\"n/a\"),IF(SUM(O175:O197)=0,0,IF((SUMPRODUCT(O175:O197,O199:O221)/SUM(O175:O197))<0,1,(SUMPRODUCT(O175:O197,O199:O221)/SUM(O175:O197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",P172<>\"n/a\"),IF(SUM(P175:P197)=0,0,IF((SUMPRODUCT(P175:P197,P199:P221)/SUM(P175:P197))<0,1,(SUMPRODUCT(P175:P197,P199:P221)/SUM(P175:P197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",Q172<>\"n/a\"),IF(SUM(Q175:Q197)=0,0,IF((SUMPRODUCT(Q175:Q197,Q199:Q221)/SUM(Q175:Q197))<0,1,(SUMPRODUCT(Q175:Q197,Q199:Q221)/SUM(Q175:Q197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",R172<>\"n/a\"),IF(SUM(R175:R197)=0,0,IF((SUMPRODUCT(R175:R197,R199:R221)/SUM(R175:R197))<0,1,(SUMPRODUCT(R175:R197,R199:R221)/SUM(R175:R197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",S172<>\"n/a\"),IF(SUM(S175:S197)=0,0,IF((SUMPRODUCT(S175:S197,S199:S221)/SUM(S175:S197))<0,1,(SUMPRODUCT(S175:S197,S199:S221)/SUM(S175:S197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",T172<>\"n/a\"),IF(SUM(T175:T197)=0,0,IF((SUMPRODUCT(T175:T197,T199:T221)/SUM(T175:T197))<0,1,(SUMPRODUCT(T175:T197,T199:T221)/SUM(T175:T197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",U172<>\"n/a\"),IF(SUM(U175:U197)=0,0,IF((SUMPRODUCT(U175:U197,U199:U221)/SUM(U175:U197))<0,1,(SUMPRODUCT(U175:U197,U199:U221)/SUM(U175:U197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",V172<>\"n/a\"),IF(SUM(V175:V197)=0,0,IF((SUMPRODUCT(V175:V197,V199:V221)/SUM(V175:V197))<0,1,(SUMPRODUCT(V175:V197,V199:V221)/SUM(V175:V197)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C172<>\"n/a\",W172<>\"n/a\"),IF(SUM(W175:W197)=0,0,IF((SUMPRODUCT(W175:W197,W199:W221)/SUM(W175:W197))<0,1,(SUMPRODUCT(W175:W197,W199:W221)/SUM(W175:W197)))),\"n/a\"))","v":0}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A224,'RFM input'!$F$7:$G$36,2,FALSE)","v":"SCADA/Network control"}]
[{"$f":"VALUE(REPLACE(A224,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A225,0)","v":3.4294129049074322},{"$f":"OFFSET('RFM input'!H$40,$A225,0)-OFFSET('RFM input'!H$74,$A225,0)","v":0.14288206000000001},{"$f":"OFFSET('RFM input'!I$40,$A225,0)-OFFSET('RFM input'!I$74,$A225,0)","v":2.8203526100000005},{"$f":"OFFSET('RFM input'!J$40,$A225,0)-OFFSET('RFM input'!J$74,$A225,0)","v":-1.3915299999999999E-2},{"$f":"OFFSET('RFM input'!K$40,$A225,0)-OFFSET('RFM input'!K$74,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A225,0)-OFFSET('RFM input'!L$74,$A225,0)","v":0.41687190957883574},{"$f":"OFFSET('RFM input'!M$40,$A225,0)-OFFSET('RFM input'!M$74,$A225,0)","v":0.28944700356418784},{"$f":"OFFSET('RFM input'!N$40,$A225,0)-OFFSET('RFM input'!N$74,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A225,0)-OFFSET('RFM input'!O$74,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A225,0)-OFFSET('RFM input'!P$74,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A225,0)-OFFSET('RFM input'!Q$74,$A225,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A225,0)","v":7.7877292951527135},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":10}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A225,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A225,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D253=\"n/a\",0,IF(AND(D227=0,C229=0),0,\nIF(AND(D227<>0,C229=0),D227,\nIF(AND(D228<>0,C229<>0),(C229-(C229/C253))+D227,\nIF(C253<1,0,(C229-(C229/C253)))))))","v":0},{"$f":"IF(E253=\"n/a\",0,IF(AND(E227=0,D229=0),0,\nIF(AND(E227<>0,D229=0),E227,\nIF(AND(E228<>0,D229<>0),(D229-(D229/D253))+E227,\nIF(D253<1,0,(D229-(D229/D253)))))))","v":0},{"$f":"IF(F253=\"n/a\",0,IF(AND(F227=0,E229=0),0,\nIF(AND(F227<>0,E229=0),F227,\nIF(AND(F228<>0,E229<>0),(E229-(E229/E253))+F227,\nIF(E253<1,0,(E229-(E229/E253)))))))","v":0},{"$f":"IF(G253=\"n/a\",0,IF(AND(G227=0,F229=0),0,\nIF(AND(G227<>0,F229=0),G227,\nIF(AND(G228<>0,F229<>0),(F229-(F229/F253))+G227,\nIF(F253<1,0,(F229-(F229/F253)))))))","v":0},{"$f":"IF(H253=\"n/a\",0,IF(AND(H227=0,G229=0),0,\nIF(AND(H227<>0,G229=0),H227,\nIF(AND(H228<>0,G229<>0),(G229-(G229/G253))+H227,\nIF(G253<1,0,(G229-(G229/G253)))))))","v":0},{"$f":"IF(I253=\"n/a\",0,IF(AND(I227=0,H229=0),0,\nIF(AND(I227<>0,H229=0),I227,\nIF(AND(I228<>0,H229<>0),(H229-(H229/H253))+I227,\nIF(H253<1,0,(H229-(H229/H253)))))))","v":0},{"$f":"IF(J253=\"n/a\",0,IF(AND(J227=0,I229=0),0,\nIF(AND(J227<>0,I229=0),J227,\nIF(AND(J228<>0,I229<>0),(I229-(I229/I253))+J227,\nIF(I253<1,0,(I229-(I229/I253)))))))","v":0},{"$f":"IF(K253=\"n/a\",0,IF(AND(K227=0,J229=0),0,\nIF(AND(K227<>0,J229=0),K227,\nIF(AND(K228<>0,J229<>0),(J229-(J229/J253))+K227,\nIF(J253<1,0,(J229-(J229/J253)))))))","v":0},{"$f":"IF(L253=\"n/a\",0,IF(AND(L227=0,K229=0),0,\nIF(AND(L227<>0,K229=0),L227,\nIF(AND(L228<>0,K229<>0),(K229-(K229/K253))+L227,\nIF(K253<1,0,(K229-(K229/K253)))))))","v":0},{"$f":"IF(M253=\"n/a\",0,IF(AND(M227=0,L229=0),0,\nIF(AND(M227<>0,L229=0),M227,\nIF(AND(M228<>0,L229<>0),(L229-(L229/L253))+M227,\nIF(L253<1,0,(L229-(L229/L253)))))))","v":0},{"$f":"IF(N253=\"n/a\",0,IF(AND(N227=0,M229=0),0,\nIF(AND(N227<>0,M229=0),N227,\nIF(AND(N228<>0,M229<>0),(M229-(M229/M253))+N227,\nIF(M253<1,0,(M229-(M229/M253)))))))","v":0},{"$f":"IF(O253=\"n/a\",0,IF(AND(O227=0,N229=0),0,\nIF(AND(O227<>0,N229=0),O227,\nIF(AND(O228<>0,N229<>0),(N229-(N229/N253))+O227,\nIF(N253<1,0,(N229-(N229/N253)))))))","v":0},{"$f":"IF(P253=\"n/a\",0,IF(AND(P227=0,O229=0),0,\nIF(AND(P227<>0,O229=0),P227,\nIF(AND(P228<>0,O229<>0),(O229-(O229/O253))+P227,\nIF(O253<1,0,(O229-(O229/O253)))))))","v":0},{"$f":"IF(Q253=\"n/a\",0,IF(AND(Q227=0,P229=0),0,\nIF(AND(Q227<>0,P229=0),Q227,\nIF(AND(Q228<>0,P229<>0),(P229-(P229/P253))+Q227,\nIF(P253<1,0,(P229-(P229/P253)))))))","v":0},{"$f":"IF(R253=\"n/a\",0,IF(AND(R227=0,Q229=0),0,\nIF(AND(R227<>0,Q229=0),R227,\nIF(AND(R228<>0,Q229<>0),(Q229-(Q229/Q253))+R227,\nIF(Q253<1,0,(Q229-(Q229/Q253)))))))","v":0},{"$f":"IF(S253=\"n/a\",0,IF(AND(S227=0,R229=0),0,\nIF(AND(S227<>0,R229=0),S227,\nIF(AND(S228<>0,R229<>0),(R229-(R229/R253))+S227,\nIF(R253<1,0,(R229-(R229/R253)))))))","v":0},{"$f":"IF(T253=\"n/a\",0,IF(AND(T227=0,S229=0),0,\nIF(AND(T227<>0,S229=0),T227,\nIF(AND(T228<>0,S229<>0),(S229-(S229/S253))+T227,\nIF(S253<1,0,(S229-(S229/S253)))))))","v":0},{"$f":"IF(U253=\"n/a\",0,IF(AND(U227=0,T229=0),0,\nIF(AND(U227<>0,T229=0),U227,\nIF(AND(U228<>0,T229<>0),(T229-(T229/T253))+U227,\nIF(T253<1,0,(T229-(T229/T253)))))))","v":0},{"$f":"IF(V253=\"n/a\",0,IF(AND(V227=0,U229=0),0,\nIF(AND(V227<>0,U229=0),V227,\nIF(AND(V228<>0,U229<>0),(U229-(U229/U253))+V227,\nIF(U253<1,0,(U229-(U229/U253)))))))","v":0},{"$f":"IF(W253=\"n/a\",0,IF(AND(W227=0,V229=0),0,\nIF(AND(W227<>0,V229=0),W227,\nIF(AND(W228<>0,V229<>0),(V229-(V229/V253))+W227,\nIF(V253<1,0,(V229-(V229/V253)))))))","v":0}]
[{"$f":"A229+1","v":0},"Depreciated starting TAB",{"$f":"C225","v":3.4294129049074322},{"$f":"IF(C254=\"n/a\",C230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":2.9890518221150466},{"$f":"IF(D254=\"n/a\",D230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":2.548690739322661},{"$f":"IF(E254=\"n/a\",E230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":2.1083296565302754},{"$f":"IF(F254=\"n/a\",F230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":1.6679685737378895},{"$f":"IF(G254=\"n/a\",G230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":1.2276074909455037},{"$f":"IF(H254=\"n/a\",H230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))/2),\nMAX(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))/2)),0))","v":1.0074269495493109},{"$f":"IF(I254=\"n/a\",I230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0.56706586675692505},{"$f":"IF(J254=\"n/a\",J230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0.12670478396453927},{"$f":"IF(K254=\"n/a\",K230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(L254=\"n/a\",L230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(M254=\"n/a\",M230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(N254=\"n/a\",N230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(O254=\"n/a\",O230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(P254=\"n/a\",P230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(Q254=\"n/a\",Q230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(R254=\"n/a\",R230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(S254=\"n/a\",S230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(T254=\"n/a\",T230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(U254=\"n/a\",U230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(V254=\"n/a\",V230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0}]
[{"$f":"A230+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A231)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D231,-($A231+5),0)","v":0.14288206000000001},{"$f":"IF(D255=\"n/a\",D231,IFERROR(IF((OFFSET($C231,0,$A231))<0,\nMIN(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231)))),\nMAX(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231))))),0))","v":0.12859385400000001},0.11430564800000001,0.10001744200000001,8.5729236000000014E-2,{"$f":"IF(H255=\"n/a\",H231,IFERROR(IF((OFFSET($C231,0,$A231))<0,\nMIN(0,H231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231)))/2),\nMAX(0,H231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231)))/2)),0))","v":7.8585133000000015E-2},6.4296927000000018E-2,5.000872100000002E-2,3.5720515000000022E-2,2.1432309000000021E-2,7.1441030000000197E-3,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E232,-($A232+5),0)","v":2.8203526100000005},{"$f":"IF(E256=\"n/a\",E232,IFERROR(IF((OFFSET($C232,0,$A232))<0,\nMIN(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232)))),\nMAX(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232))))),0))","v":2.5383173490000006},2.2562820880000007,1.9742468270000006,1.8332291965000007,1.5511939355000006,1.2691586745000005,0.98712341350000044,0.70508815250000034,0.42305289150000031,0.14101763050000027,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F233,-($A233+5),0)","v":-1.3915299999999999E-2},{"$f":"IF(F257=\"n/a\",F233,IFERROR(IF((OFFSET($C233,0,$A233))<0,\nMIN(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233)))),\nMAX(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233))))),0))","v":-1.2523769999999998E-2},-1.1132239999999998E-2,-1.0436474999999999E-2,-9.0449449999999987E-3,-7.6534149999999985E-3,-6.2618849999999983E-3,-4.8703549999999981E-3,-3.4788249999999983E-3,-2.0872949999999986E-3,-6.957649999999988E-4,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G234,-($A234+5),0)","v":0},{"$f":"IF(G258=\"n/a\",G234,IFERROR(IF((OFFSET($C234,0,$A234))<0,\nMIN(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234)))),\nMAX(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H235,-($A235+5),0)","v":0.41687190957883574},0.39602831409989397,0.35434112314201038,0.31265393218412679,0.2709667412262432,0.22927955026835961,0.18759235931047602,0.14590516835259243,0.10421797739470885,6.2530786436825275E-2,2.0843595478941698E-2,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I236,-($A236+5),0)","v":0.28944700356418784},{"$f":"IF(I260=\"n/a\",I236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0.26050230320776907},0.2315576028513503,0.20261290249493152,0.17366820213851275,0.14472350178209398,0.11577880142567519,8.6834101069256403E-2,5.7889400712837616E-2,2.8944700356418832E-2,4.8572257327350599E-17,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J237,-($A237+5),0)","v":0},{"$f":"IF(J261=\"n/a\",J237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K238,-($A238+5),0)","v":0},{"$f":"IF(K262=\"n/a\",K238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L239,-($A239+5),0)","v":0},{"$f":"IF(L263=\"n/a\",L239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M240,-($A240+5),0)","v":0},{"$f":"IF(M264=\"n/a\",M240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N241,-($A241+5),0)","v":0},{"$f":"IF(N265=\"n/a\",N241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O242,-($A242+5),0)","v":0},{"$f":"IF(O266=\"n/a\",O242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P243,-($A243+5),0)","v":0},{"$f":"IF(P267=\"n/a\",P243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q244,-($A244+5),0)","v":0},{"$f":"IF(Q268=\"n/a\",Q244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R245,-($A245+5),0)","v":0},{"$f":"IF(R269=\"n/a\",R245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S246,-($A246+5),0)","v":0},{"$f":"IF(S270=\"n/a\",S246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T247,-($A247+5),0)","v":0},{"$f":"IF(T271=\"n/a\",T247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U248,-($A248+5),0)","v":0},{"$f":"IF(U272=\"n/a\",U248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V249,-($A249+5),0)","v":0},{"$f":"IF(V273=\"n/a\",V249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W250,-($A250+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C253=\"n/a\",\"n/a\",IF(AND(C253<1,D227=0),0,\nIF(D227=0,C253-1,\nIF(C253<1,D228,\n(((C253-1)*(C229-(C229/(C253))))+(D227*D228))/(D229)))))","v":0},0,0,0,0,{"$f":"IF(H253=\"n/a\",\"n/a\",IF(AND(H253<1,I227=0),0,\nIF(I227=0,H253-1,\nIF(H253<1,I228,\n(((H253-1)*(H229-(H229/(H253))))+(I227*I228))/(I229)))))","v":0},{"$f":"IF(I253=\"n/a\",\"n/a\",IF(AND(I253<1,J227=0),0,\nIF(J227=0,I253-1,\nIF(I253<1,J228,\n(((I253-1)*(I229-(I229/(I253))))+(J227*J228))/(J229)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C254,(-$A230-ROWS(C226:C253)),0)","v":7.7877292951527135},{"$f":"IF(C254=\"n/a\",\"n/a\",MAX(0,C254-1))","v":6.7877292951527135},{"$f":"IF(D254=\"n/a\",\"n/a\",MAX(0,D254-1))","v":5.7877292951527135},{"$f":"IF(E254=\"n/a\",\"n/a\",MAX(0,E254-1))","v":4.7877292951527135},{"$f":"IF(F254=\"n/a\",\"n/a\",MAX(0,F254-1))","v":3.7877292951527135},{"$f":"IF(G254=\"n/a\",\"n/a\",MAX(0,G254-1))","v":2.7877292951527135},{"$f":"IF(H254=\"n/a\",\"n/a\",MAX(0,H254-0.5))","v":2.2877292951527135},{"$f":"IF(I254=\"n/a\",\"n/a\",MAX(0,I254-1))","v":1.2877292951527135},{"$f":"IF(J254=\"n/a\",\"n/a\",MAX(0,J254-1))","v":0.2877292951527135},{"$f":"IF(K254=\"n/a\",\"n/a\",MAX(0,K254-1))","v":0},{"$f":"IF(L254=\"n/a\",\"n/a\",MAX(0,L254-1))","v":0},{"$f":"IF(M254=\"n/a\",\"n/a\",MAX(0,M254-1))","v":0},{"$f":"IF(N254=\"n/a\",\"n/a\",MAX(0,N254-1))","v":0},{"$f":"IF(O254=\"n/a\",\"n/a\",MAX(0,O254-1))","v":0},{"$f":"IF(P254=\"n/a\",\"n/a\",MAX(0,P254-1))","v":0},{"$f":"IF(Q254=\"n/a\",\"n/a\",MAX(0,Q254-1))","v":0},{"$f":"IF(R254=\"n/a\",\"n/a\",MAX(0,R254-1))","v":0},{"$f":"IF(S254=\"n/a\",\"n/a\",MAX(0,S254-1))","v":0},{"$f":"IF(T254=\"n/a\",\"n/a\",MAX(0,T254-1))","v":0},{"$f":"IF(U254=\"n/a\",\"n/a\",MAX(0,U254-1))","v":0},{"$f":"IF(V254=\"n/a\",\"n/a\",MAX(0,V254-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A231)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D255,(-$A231-ROWS(D227:D254)),0)","v":10},9,8,7,6,{"$f":"IF(H255=\"n/a\",\"n/a\",MAX(0,H255-0.5))","v":5.5},4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E256,(-$A232-ROWS(E228:E255)),0)","v":10},9,8,7,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F257,(-$A233-ROWS(F229:F256)),0)","v":10},9,8,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G258,(-$A234-ROWS(G230:G257)),0)","v":10},9,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H259,(-$A235-ROWS(H231:H258)),0)","v":10},9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I260,(-$A236-ROWS(I232:I259)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J261,(-$A237-ROWS(J233:J260)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K262,(-$A238-ROWS(K234:K261)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L263,(-$A239-ROWS(L235:L262)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M264,(-$A240-ROWS(M236:M263)),0)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N265,(-$A241-ROWS(N237:N264)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O266,(-$A242-ROWS(O238:O265)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P267,(-$A243-ROWS(P239:P266)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q268,(-$A244-ROWS(Q240:Q267)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R269,(-$A245-ROWS(R241:R268)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S270,(-$A246-ROWS(S242:S269)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T271,(-$A247-ROWS(T243:T270)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U272,(-$A248-ROWS(U244:U271)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V273,(-$A249-ROWS(V245:V272)),0)","v":0},{"$f":"IF(V273=\"n/a\",\"n/a\",MAX(0,V273-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W274,(-$A250-ROWS(W246:W273)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C226<>\"n/a\",C226<>\"n/a\"),IF(SUM(C229:C251)=0,0,IF((SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251))<0,1,(SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251)))),\"n/a\"))","v":7.7877292951527135},{"$f":"(IF(OR($C226<>\"n/a\",D226<>\"n/a\"),IF(SUM(D229:D251)=0,0,IF((SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251))<0,1,(SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251)))),\"n/a\"))","v":6.9342764040196103},{"$f":"(IF(OR($C226<>\"n/a\",E226<>\"n/a\"),IF(SUM(E229:E251)=0,0,IF((SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251))<0,1,(SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251)))),\"n/a\"))","v":8.0238111775731209},{"$f":"(IF(OR($C226<>\"n/a\",F226<>\"n/a\"),IF(SUM(F229:F251)=0,0,IF((SUMPRODUCT(F229:F251,F253:F275)/SUM(F229:F251))<0,1,(SUMPRODUCT(F229:F251,F253:F275)/SUM(F229:F251)))),\"n/a\"))","v":7.1021686737595697},{"$f":"(IF(OR($C226<>\"n/a\",G226<>\"n/a\"),IF(SUM(G229:G251)=0,0,IF((SUMPRODUCT(G229:G251,G253:G275)/SUM(G229:G251))<0,1,(SUMPRODUCT(G229:G251,G253:G275)/SUM(G229:G251)))),\"n/a\"))","v":6.2206053581906984},{"$f":"(IF(OR($C226<>\"n/a\",H226<>\"n/a\"),IF(SUM(H229:H251)=0,0,IF((SUMPRODUCT(H229:H251,H253:H275)/SUM(H229:H251))<0,1,(SUMPRODUCT(H229:H251,H253:H275)/SUM(H229:H251)))),\"n/a\"))","v":5.9122910248318696},{"$f":"(IF(OR($C226<>\"n/a\",I226<>\"n/a\"),IF(SUM(I229:I251)=0,0,IF((SUMPRODUCT(I229:I251,I253:I275)/SUM(I229:I251))<0,1,(SUMPRODUCT(I229:I251,I253:I275)/SUM(I229:I251)))),\"n/a\"))","v":5.906994694929387},{"$f":"(IF(OR($C226<>\"n/a\",J226<>\"n/a\"),IF(SUM(J229:J251)=0,0,IF((SUMPRODUCT(J229:J251,J253:J275)/SUM(J229:J251))<0,1,(SUMPRODUCT(J229:J251,J253:J275)/SUM(J229:J251)))),\"n/a\"))","v":5.3252749944653557},{"$f":"(IF(OR($C226<>\"n/a\",K226<>\"n/a\"),IF(SUM(K229:K251)=0,0,IF((SUMPRODUCT(K229:K251,K253:K275)/SUM(K229:K251))<0,1,(SUMPRODUCT(K229:K251,K253:K275)/SUM(K229:K251)))),\"n/a\"))","v":5.0836454482995377},{"$f":"(IF(OR($C226<>\"n/a\",L226<>\"n/a\"),IF(SUM(L229:L251)=0,0,IF((SUMPRODUCT(L229:L251,L253:L275)/SUM(L229:L251))<0,1,(SUMPRODUCT(L229:L251,L253:L275)/SUM(L229:L251)))),\"n/a\"))","v":4.4932230811617382},{"$f":"(IF(OR($C226<>\"n/a\",M226<>\"n/a\"),IF(SUM(M229:M251)=0,0,IF((SUMPRODUCT(M229:M251,M253:M275)/SUM(M229:M251))<0,1,(SUMPRODUCT(M229:M251,M253:M275)/SUM(M229:M251)))),\"n/a\"))","v":3.6287365383424488},{"$f":"(IF(OR($C226<>\"n/a\",N226<>\"n/a\"),IF(SUM(N229:N251)=0,0,IF((SUMPRODUCT(N229:N251,N253:N275)/SUM(N229:N251))<0,1,(SUMPRODUCT(N229:N251,N253:N275)/SUM(N229:N251)))),\"n/a\"))","v":2.8947812133564703},{"$f":"(IF(OR($C226<>\"n/a\",O226<>\"n/a\"),IF(SUM(O229:O251)=0,0,IF((SUMPRODUCT(O229:O251,O253:O275)/SUM(O229:O251))<0,1,(SUMPRODUCT(O229:O251,O253:O275)/SUM(O229:O251)))),\"n/a\"))","v":2.5989116064229929},{"$f":"(IF(OR($C226<>\"n/a\",P226<>\"n/a\"),IF(SUM(P229:P251)=0,0,IF((SUMPRODUCT(P229:P251,P253:P275)/SUM(P229:P251))<0,1,(SUMPRODUCT(P229:P251,P253:P275)/SUM(P229:P251)))),\"n/a\"))","v":2.735393193528675},{"$f":"(IF(OR($C226<>\"n/a\",Q226<>\"n/a\"),IF(SUM(Q229:Q251)=0,0,IF((SUMPRODUCT(Q229:Q251,Q253:Q275)/SUM(Q229:Q251))<0,1,(SUMPRODUCT(Q229:Q251,Q253:Q275)/SUM(Q229:Q251)))),\"n/a\"))","v":1.7403641867824473},{"$f":"(IF(OR($C226<>\"n/a\",R226<>\"n/a\"),IF(SUM(R229:R251)=0,0,IF((SUMPRODUCT(R229:R251,R253:R275)/SUM(R229:R251))<0,1,(SUMPRODUCT(R229:R251,R253:R275)/SUM(R229:R251)))),\"n/a\"))","v":0.79067775740038293},{"$f":"(IF(OR($C226<>\"n/a\",S226<>\"n/a\"),IF(SUM(S229:S251)=0,0,IF((SUMPRODUCT(S229:S251,S253:S275)/SUM(S229:S251))<0,1,(SUMPRODUCT(S229:S251,S253:S275)/SUM(S229:S251)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C226<>\"n/a\",T226<>\"n/a\"),IF(SUM(T229:T251)=0,0,IF((SUMPRODUCT(T229:T251,T253:T275)/SUM(T229:T251))<0,1,(SUMPRODUCT(T229:T251,T253:T275)/SUM(T229:T251)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C226<>\"n/a\",U226<>\"n/a\"),IF(SUM(U229:U251)=0,0,IF((SUMPRODUCT(U229:U251,U253:U275)/SUM(U229:U251))<0,1,(SUMPRODUCT(U229:U251,U253:U275)/SUM(U229:U251)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C226<>\"n/a\",V226<>\"n/a\"),IF(SUM(V229:V251)=0,0,IF((SUMPRODUCT(V229:V251,V253:V275)/SUM(V229:V251))<0,1,(SUMPRODUCT(V229:V251,V253:V275)/SUM(V229:V251)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C226<>\"n/a\",W226<>\"n/a\"),IF(SUM(W229:W251)=0,0,IF((SUMPRODUCT(W229:W251,W253:W275)/SUM(W229:W251))<0,1,(SUMPRODUCT(W229:W251,W253:W275)/SUM(W229:W251)))),\"n/a\"))","v":0}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A278,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Non network - IT"}]
[{"$f":"VALUE(REPLACE(A278,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A279,0)","v":22.862741307761667},{"$f":"OFFSET('RFM input'!H$40,$A279,0)-OFFSET('RFM input'!H$74,$A279,0)","v":14.234739550000004},{"$f":"OFFSET('RFM input'!I$40,$A279,0)-OFFSET('RFM input'!I$74,$A279,0)","v":30.852280340000011},{"$f":"OFFSET('RFM input'!J$40,$A279,0)-OFFSET('RFM input'!J$74,$A279,0)","v":21.327267089999999},{"$f":"OFFSET('RFM input'!K$40,$A279,0)-OFFSET('RFM input'!K$74,$A279,0)","v":21.675523760000001},{"$f":"OFFSET('RFM input'!L$40,$A279,0)-OFFSET('RFM input'!L$74,$A279,0)","v":23.138616067719813},{"$f":"OFFSET('RFM input'!M$40,$A279,0)-OFFSET('RFM input'!M$74,$A279,0)","v":13.597049811271225},{"$f":"OFFSET('RFM input'!N$40,$A279,0)-OFFSET('RFM input'!N$74,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A279,0)-OFFSET('RFM input'!O$74,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A279,0)-OFFSET('RFM input'!P$74,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A279,0)-OFFSET('RFM input'!Q$74,$A279,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A279,0)","v":2.4032476557110578},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":4.3854344984400537}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A279,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A279,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D307=\"n/a\",0,IF(AND(D281=0,C283=0),0,\nIF(AND(D281<>0,C283=0),D281,\nIF(AND(D282<>0,C283<>0),(C283-(C283/C307))+D281,\nIF(C307<1,0,(C283-(C283/C307)))))))","v":0},{"$f":"IF(E307=\"n/a\",0,IF(AND(E281=0,D283=0),0,\nIF(AND(E281<>0,D283=0),E281,\nIF(AND(E282<>0,D283<>0),(D283-(D283/D307))+E281,\nIF(D307<1,0,(D283-(D283/D307)))))))","v":0},{"$f":"IF(F307=\"n/a\",0,IF(AND(F281=0,E283=0),0,\nIF(AND(F281<>0,E283=0),F281,\nIF(AND(F282<>0,E283<>0),(E283-(E283/E307))+F281,\nIF(E307<1,0,(E283-(E283/E307)))))))","v":0},{"$f":"IF(G307=\"n/a\",0,IF(AND(G281=0,F283=0),0,\nIF(AND(G281<>0,F283=0),G281,\nIF(AND(G282<>0,F283<>0),(F283-(F283/F307))+G281,\nIF(F307<1,0,(F283-(F283/F307)))))))","v":0},{"$f":"IF(H307=\"n/a\",0,IF(AND(H281=0,G283=0),0,\nIF(AND(H281<>0,G283=0),H281,\nIF(AND(H282<>0,G283<>0),(G283-(G283/G307))+H281,\nIF(G307<1,0,(G283-(G283/G307)))))))","v":0},{"$f":"IF(I307=\"n/a\",0,IF(AND(I281=0,H283=0),0,\nIF(AND(I281<>0,H283=0),I281,\nIF(AND(I282<>0,H283<>0),(H283-(H283/H307))+I281,\nIF(H307<1,0,(H283-(H283/H307)))))))","v":0},{"$f":"IF(J307=\"n/a\",0,IF(AND(J281=0,I283=0),0,\nIF(AND(J281<>0,I283=0),J281,\nIF(AND(J282<>0,I283<>0),(I283-(I283/I307))+J281,\nIF(I307<1,0,(I283-(I283/I307)))))))","v":0},{"$f":"IF(K307=\"n/a\",0,IF(AND(K281=0,J283=0),0,\nIF(AND(K281<>0,J283=0),K281,\nIF(AND(K282<>0,J283<>0),(J283-(J283/J307))+K281,\nIF(J307<1,0,(J283-(J283/J307)))))))","v":0},{"$f":"IF(L307=\"n/a\",0,IF(AND(L281=0,K283=0),0,\nIF(AND(L281<>0,K283=0),L281,\nIF(AND(L282<>0,K283<>0),(K283-(K283/K307))+L281,\nIF(K307<1,0,(K283-(K283/K307)))))))","v":0},{"$f":"IF(M307=\"n/a\",0,IF(AND(M281=0,L283=0),0,\nIF(AND(M281<>0,L283=0),M281,\nIF(AND(M282<>0,L283<>0),(L283-(L283/L307))+M281,\nIF(L307<1,0,(L283-(L283/L307)))))))","v":0},{"$f":"IF(N307=\"n/a\",0,IF(AND(N281=0,M283=0),0,\nIF(AND(N281<>0,M283=0),N281,\nIF(AND(N282<>0,M283<>0),(M283-(M283/M307))+N281,\nIF(M307<1,0,(M283-(M283/M307)))))))","v":0},{"$f":"IF(O307=\"n/a\",0,IF(AND(O281=0,N283=0),0,\nIF(AND(O281<>0,N283=0),O281,\nIF(AND(O282<>0,N283<>0),(N283-(N283/N307))+O281,\nIF(N307<1,0,(N283-(N283/N307)))))))","v":0},{"$f":"IF(P307=\"n/a\",0,IF(AND(P281=0,O283=0),0,\nIF(AND(P281<>0,O283=0),P281,\nIF(AND(P282<>0,O283<>0),(O283-(O283/O307))+P281,\nIF(O307<1,0,(O283-(O283/O307)))))))","v":0},{"$f":"IF(Q307=\"n/a\",0,IF(AND(Q281=0,P283=0),0,\nIF(AND(Q281<>0,P283=0),Q281,\nIF(AND(Q282<>0,P283<>0),(P283-(P283/P307))+Q281,\nIF(P307<1,0,(P283-(P283/P307)))))))","v":0},{"$f":"IF(R307=\"n/a\",0,IF(AND(R281=0,Q283=0),0,\nIF(AND(R281<>0,Q283=0),R281,\nIF(AND(R282<>0,Q283<>0),(Q283-(Q283/Q307))+R281,\nIF(Q307<1,0,(Q283-(Q283/Q307)))))))","v":0},{"$f":"IF(S307=\"n/a\",0,IF(AND(S281=0,R283=0),0,\nIF(AND(S281<>0,R283=0),S281,\nIF(AND(S282<>0,R283<>0),(R283-(R283/R307))+S281,\nIF(R307<1,0,(R283-(R283/R307)))))))","v":0},{"$f":"IF(T307=\"n/a\",0,IF(AND(T281=0,S283=0),0,\nIF(AND(T281<>0,S283=0),T281,\nIF(AND(T282<>0,S283<>0),(S283-(S283/S307))+T281,\nIF(S307<1,0,(S283-(S283/S307)))))))","v":0},{"$f":"IF(U307=\"n/a\",0,IF(AND(U281=0,T283=0),0,\nIF(AND(U281<>0,T283=0),U281,\nIF(AND(U282<>0,T283<>0),(T283-(T283/T307))+U281,\nIF(T307<1,0,(T283-(T283/T307)))))))","v":0},{"$f":"IF(V307=\"n/a\",0,IF(AND(V281=0,U283=0),0,\nIF(AND(V281<>0,U283=0),V281,\nIF(AND(V282<>0,U283<>0),(U283-(U283/U307))+V281,\nIF(U307<1,0,(U283-(U283/U307)))))))","v":0},{"$f":"IF(W307=\"n/a\",0,IF(AND(W281=0,V283=0),0,\nIF(AND(W281<>0,V283=0),W281,\nIF(AND(W282<>0,V283<>0),(V283-(V283/V307))+W281,\nIF(V307<1,0,(V283-(V283/V307)))))))","v":0}]
[{"$f":"A283+1","v":0},"Depreciated starting TAB",{"$f":"C279","v":22.862741307761667},{"$f":"IF(C308=\"n/a\",C284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":13.34947235546254},{"$f":"IF(D308=\"n/a\",D284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":3.8362034031634131},{"$f":"IF(E308=\"n/a\",E284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(F308=\"n/a\",F284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(G308=\"n/a\",G284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(H308=\"n/a\",H284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))/2),\nMAX(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))/2)),0))","v":0},{"$f":"IF(I308=\"n/a\",I284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(J308=\"n/a\",J284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(K308=\"n/a\",K284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(L308=\"n/a\",L284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(M308=\"n/a\",M284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(N308=\"n/a\",N284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(O308=\"n/a\",O284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(P308=\"n/a\",P284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(Q308=\"n/a\",Q284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(R308=\"n/a\",R284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(S308=\"n/a\",S284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(T308=\"n/a\",T284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(U308=\"n/a\",U284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0},{"$f":"IF(V308=\"n/a\",V284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":0}]
[{"$f":"A284+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A285)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D285,-($A285+5),0)","v":14.234739550000004},{"$f":"IF(D309=\"n/a\",D285,IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285)))),\nMAX(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285))))),0))","v":10.988826390183467},7.7429132303669306,4.4970000705503939,1.2510869107338571,{"$f":"IF(H309=\"n/a\",H285,IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,H285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285)))/2),\nMAX(0,H285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E286,-($A286+5),0)","v":30.852280340000011},{"$f":"IF(E310=\"n/a\",E286,IFERROR(IF((OFFSET($C286,0,$A286))<0,\nMIN(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286)))),\nMAX(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286))))),0))","v":23.817109628643017},16.781938917286023,9.7467682059290297,6.2291828502505329,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F287,-($A287+5),0)","v":21.327267089999999},{"$f":"IF(F311=\"n/a\",F287,IFERROR(IF((OFFSET($C287,0,$A287))<0,\nMIN(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287)))),\nMAX(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287))))),0))","v":16.464062064913811},11.600857039827623,9.1692545272845294,4.3060495021983405,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G288,-($A288+5),0)","v":21.675523760000001},{"$f":"IF(G312=\"n/a\",G288,IFERROR(IF((OFFSET($C288,0,$A288))<0,\nMIN(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288)))),\nMAX(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288))))),0))","v":16.732906610499715},14.261598035749572,9.3189808862492853,4.3763637367489983,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H289,-($A289+5),0)","v":23.138616067719813},20.500494796503645,15.224252254071313,9.9480097116389814,4.6717671692066487,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I290,-($A290+5),0)","v":13.597049811271225},{"$f":"IF(I314=\"n/a\",I290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":10.496547497051768},7.3960451828323119,4.2955428686128556,1.1950405543933997,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J291,-($A291+5),0)","v":0},{"$f":"IF(J315=\"n/a\",J291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K292,-($A292+5),0)","v":0},{"$f":"IF(K316=\"n/a\",K292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L293,-($A293+5),0)","v":0},{"$f":"IF(L317=\"n/a\",L293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M294,-($A294+5),0)","v":0},{"$f":"IF(M318=\"n/a\",M294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N295,-($A295+5),0)","v":0},{"$f":"IF(N319=\"n/a\",N295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O296,-($A296+5),0)","v":0},{"$f":"IF(O320=\"n/a\",O296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P297,-($A297+5),0)","v":0},{"$f":"IF(P321=\"n/a\",P297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q298,-($A298+5),0)","v":0},{"$f":"IF(Q322=\"n/a\",Q298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R299,-($A299+5),0)","v":0},{"$f":"IF(R323=\"n/a\",R299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S300,-($A300+5),0)","v":0},{"$f":"IF(S324=\"n/a\",S300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T301,-($A301+5),0)","v":0},{"$f":"IF(T325=\"n/a\",T301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U302,-($A302+5),0)","v":0},{"$f":"IF(U326=\"n/a\",U302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V303,-($A303+5),0)","v":0},{"$f":"IF(V327=\"n/a\",V303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W304,-($A304+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C307=\"n/a\",\"n/a\",IF(AND(C307<1,D281=0),0,\nIF(D281=0,C307-1,\nIF(C307<1,D282,\n(((C307-1)*(C283-(C283/(C307))))+(D281*D282))/(D283)))))","v":0},0,0,0,0,{"$f":"IF(H307=\"n/a\",\"n/a\",IF(AND(H307<1,I281=0),0,\nIF(I281=0,H307-1,\nIF(H307<1,I282,\n(((H307-1)*(H283-(H283/(H307))))+(I281*I282))/(I283)))))","v":0},{"$f":"IF(I307=\"n/a\",\"n/a\",IF(AND(I307<1,J281=0),0,\nIF(J281=0,I307-1,\nIF(I307<1,J282,\n(((I307-1)*(I283-(I283/(I307))))+(J281*J282))/(J283)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C308,(-$A284-ROWS(C280:C307)),0)","v":2.4032476557110578},{"$f":"IF(C308=\"n/a\",\"n/a\",MAX(0,C308-1))","v":1.4032476557110578},{"$f":"IF(D308=\"n/a\",\"n/a\",MAX(0,D308-1))","v":0.40324765571105781},{"$f":"IF(E308=\"n/a\",\"n/a\",MAX(0,E308-1))","v":0},{"$f":"IF(F308=\"n/a\",\"n/a\",MAX(0,F308-1))","v":0},{"$f":"IF(G308=\"n/a\",\"n/a\",MAX(0,G308-1))","v":0},{"$f":"IF(H308=\"n/a\",\"n/a\",MAX(0,H308-0.5))","v":0},{"$f":"IF(I308=\"n/a\",\"n/a\",MAX(0,I308-1))","v":0},{"$f":"IF(J308=\"n/a\",\"n/a\",MAX(0,J308-1))","v":0},{"$f":"IF(K308=\"n/a\",\"n/a\",MAX(0,K308-1))","v":0},{"$f":"IF(L308=\"n/a\",\"n/a\",MAX(0,L308-1))","v":0},{"$f":"IF(M308=\"n/a\",\"n/a\",MAX(0,M308-1))","v":0},{"$f":"IF(N308=\"n/a\",\"n/a\",MAX(0,N308-1))","v":0},{"$f":"IF(O308=\"n/a\",\"n/a\",MAX(0,O308-1))","v":0},{"$f":"IF(P308=\"n/a\",\"n/a\",MAX(0,P308-1))","v":0},{"$f":"IF(Q308=\"n/a\",\"n/a\",MAX(0,Q308-1))","v":0},{"$f":"IF(R308=\"n/a\",\"n/a\",MAX(0,R308-1))","v":0},{"$f":"IF(S308=\"n/a\",\"n/a\",MAX(0,S308-1))","v":0},{"$f":"IF(T308=\"n/a\",\"n/a\",MAX(0,T308-1))","v":0},{"$f":"IF(U308=\"n/a\",\"n/a\",MAX(0,U308-1))","v":0},{"$f":"IF(V308=\"n/a\",\"n/a\",MAX(0,V308-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A285)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D309,(-$A285-ROWS(D281:D308)),0)","v":4.3854344984400537},3.3854344984400537,2.3854344984400537,1.3854344984400537,0.38543449844005373,{"$f":"IF(H309=\"n/a\",\"n/a\",MAX(0,H309-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E310,(-$A286-ROWS(E282:E309)),0)","v":4.3854344984400537},3.3854344984400537,2.3854344984400537,1.3854344984400537,0.88543449844005373,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F311,(-$A287-ROWS(F283:F310)),0)","v":4.3854344984400537},3.3854344984400537,2.3854344984400537,1.8854344984400537,0.88543449844005373,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G312,(-$A288-ROWS(G284:G311)),0)","v":4.3854344984400537},3.3854344984400537,2.8854344984400537,1.8854344984400537,0.88543449844005373,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H313,(-$A289-ROWS(H285:H312)),0)","v":4.3854344984400537},3.8854344984400537,2.8854344984400537,1.8854344984400537,0.88543449844005373,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I314,(-$A290-ROWS(I286:I313)),0)","v":4.3854344984400537},3.3854344984400537,2.3854344984400537,1.3854344984400537,0.38543449844005373,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J315,(-$A291-ROWS(J287:J314)),0)","v":4.3854344984400537},3.3854344984400537,2.3854344984400537,1.3854344984400537,0.38543449844005373,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K316,(-$A292-ROWS(K288:K315)),0)","v":4.3854344984400537},3.3854344984400537,2.3854344984400537,1.3854344984400537,0.38543449844005373,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L317,(-$A293-ROWS(L289:L316)),0)","v":4.3854344984400537},3.3854344984400537,2.3854344984400537,1.3854344984400537,0.38543449844005373,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M318,(-$A294-ROWS(M290:M317)),0)","v":4.3854344984400537},3.3854344984400537,2.3854344984400537,1.3854344984400537,0.38543449844005373,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N319,(-$A295-ROWS(N291:N318)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O320,(-$A296-ROWS(O292:O319)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P321,(-$A297-ROWS(P293:P320)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q322,(-$A298-ROWS(Q294:Q321)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R323,(-$A299-ROWS(R295:R322)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S324,(-$A300-ROWS(S296:S323)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T325,(-$A301-ROWS(T297:T324)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U326,(-$A302-ROWS(U298:U325)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V327,(-$A303-ROWS(V299:V326)),0)","v":0},{"$f":"IF(V327=\"n/a\",\"n/a\",MAX(0,V327-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W328,(-$A304-ROWS(W300:W327)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C280<>\"n/a\",C280<>\"n/a\"),IF(SUM(C283:C305)=0,0,IF((SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305))<0,1,(SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305)))),\"n/a\"))","v":2.4032476557110578},{"$f":"(IF(OR($C280<>\"n/a\",D280<>\"n/a\"),IF(SUM(D283:D305)=0,0,IF((SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305))<0,1,(SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305)))),\"n/a\"))","v":2.942195121064509},{"$f":"(IF(OR($C280<>\"n/a\",E280<>\"n/a\"),IF(SUM(E283:E305)=0,0,IF((SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305))<0,1,(SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305)))),\"n/a\"))","v":3.8104158506340413},{"$f":"(IF(OR($C280<>\"n/a\",F280<>\"n/a\"),IF(SUM(F283:F305)=0,0,IF((SUMPRODUCT(F283:F305,F307:F329)/SUM(F283:F305))<0,1,(SUMPRODUCT(F283:F305,F307:F329)/SUM(F283:F305)))),\"n/a\"))","v":3.6422892904464148},{"$f":"(IF(OR($C280<>\"n/a\",G280<>\"n/a\"),IF(SUM(G283:G305)=0,0,IF((SUMPRODUCT(G283:G305,G307:G329)/SUM(G283:G305))<0,1,(SUMPRODUCT(G283:G305,G307:G329)/SUM(G283:G305)))),\"n/a\"))","v":3.3164254594019966},{"$f":"(IF(OR($C280<>\"n/a\",H280<>\"n/a\"),IF(SUM(H283:H305)=0,0,IF((SUMPRODUCT(H283:H305,H307:H329)/SUM(H283:H305))<0,1,(SUMPRODUCT(H283:H305,H307:H329)/SUM(H283:H305)))),\"n/a\"))","v":3.1980006245775909},{"$f":"(IF(OR($C280<>\"n/a\",I280<>\"n/a\"),IF(SUM(I283:I305)=0,0,IF((SUMPRODUCT(I283:I305,I307:I329)/SUM(I283:I305))<0,1,(SUMPRODUCT(I283:I305,I307:I329)/SUM(I283:I305)))),\"n/a\"))","v":3.1876487493457564},{"$f":"(IF(OR($C280<>\"n/a\",J280<>\"n/a\"),IF(SUM(J283:J305)=0,0,IF((SUMPRODUCT(J283:J305,J307:J329)/SUM(J283:J305))<0,1,(SUMPRODUCT(J283:J305,J307:J329)/SUM(J283:J305)))),\"n/a\"))","v":2.5630926874493944},{"$f":"(IF(OR($C280<>\"n/a\",K280<>\"n/a\"),IF(SUM(K283:K305)=0,0,IF((SUMPRODUCT(K283:K305,K307:K329)/SUM(K283:K305))<0,1,(SUMPRODUCT(K283:K305,K307:K329)/SUM(K283:K305)))),\"n/a\"))","v":1.8542039242577579},{"$f":"(IF(OR($C280<>\"n/a\",L280<>\"n/a\"),IF(SUM(L283:L305)=0,0,IF((SUMPRODUCT(L283:L305,L307:L329)/SUM(L283:L305))<0,1,(SUMPRODUCT(L283:L305,L307:L329)/SUM(L283:L305)))),\"n/a\"))","v":1.1249457259149855},{"$f":"(IF(OR($C280<>\"n/a\",M280<>\"n/a\"),IF(SUM(M283:M305)=0,0,IF((SUMPRODUCT(M283:M305,M307:M329)/SUM(M283:M305))<0,1,(SUMPRODUCT(M283:M305,M307:M329)/SUM(M283:M305)))),\"n/a\"))","v":0.38543449844005373},{"$f":"(IF(OR($C280<>\"n/a\",N280<>\"n/a\"),IF(SUM(N283:N305)=0,0,IF((SUMPRODUCT(N283:N305,N307:N329)/SUM(N283:N305))<0,1,(SUMPRODUCT(N283:N305,N307:N329)/SUM(N283:N305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",O280<>\"n/a\"),IF(SUM(O283:O305)=0,0,IF((SUMPRODUCT(O283:O305,O307:O329)/SUM(O283:O305))<0,1,(SUMPRODUCT(O283:O305,O307:O329)/SUM(O283:O305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",P280<>\"n/a\"),IF(SUM(P283:P305)=0,0,IF((SUMPRODUCT(P283:P305,P307:P329)/SUM(P283:P305))<0,1,(SUMPRODUCT(P283:P305,P307:P329)/SUM(P283:P305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",Q280<>\"n/a\"),IF(SUM(Q283:Q305)=0,0,IF((SUMPRODUCT(Q283:Q305,Q307:Q329)/SUM(Q283:Q305))<0,1,(SUMPRODUCT(Q283:Q305,Q307:Q329)/SUM(Q283:Q305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",R280<>\"n/a\"),IF(SUM(R283:R305)=0,0,IF((SUMPRODUCT(R283:R305,R307:R329)/SUM(R283:R305))<0,1,(SUMPRODUCT(R283:R305,R307:R329)/SUM(R283:R305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",S280<>\"n/a\"),IF(SUM(S283:S305)=0,0,IF((SUMPRODUCT(S283:S305,S307:S329)/SUM(S283:S305))<0,1,(SUMPRODUCT(S283:S305,S307:S329)/SUM(S283:S305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",T280<>\"n/a\"),IF(SUM(T283:T305)=0,0,IF((SUMPRODUCT(T283:T305,T307:T329)/SUM(T283:T305))<0,1,(SUMPRODUCT(T283:T305,T307:T329)/SUM(T283:T305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",U280<>\"n/a\"),IF(SUM(U283:U305)=0,0,IF((SUMPRODUCT(U283:U305,U307:U329)/SUM(U283:U305))<0,1,(SUMPRODUCT(U283:U305,U307:U329)/SUM(U283:U305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",V280<>\"n/a\"),IF(SUM(V283:V305)=0,0,IF((SUMPRODUCT(V283:V305,V307:V329)/SUM(V283:V305))<0,1,(SUMPRODUCT(V283:V305,V307:V329)/SUM(V283:V305)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C280<>\"n/a\",W280<>\"n/a\"),IF(SUM(W283:W305)=0,0,IF((SUMPRODUCT(W283:W305,W307:W329)/SUM(W283:W305))<0,1,(SUMPRODUCT(W283:W305,W307:W329)/SUM(W283:W305)))),\"n/a\"))","v":0}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A332,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Non network - other"}]
[{"$f":"VALUE(REPLACE(A332,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A333,0)","v":49.347400592067075},{"$f":"OFFSET('RFM input'!H$40,$A333,0)-OFFSET('RFM input'!H$74,$A333,0)","v":4.3389286924987704},{"$f":"OFFSET('RFM input'!I$40,$A333,0)-OFFSET('RFM input'!I$74,$A333,0)","v":15.903475994195512},{"$f":"OFFSET('RFM input'!J$40,$A333,0)-OFFSET('RFM input'!J$74,$A333,0)","v":3.4142109399999998},{"$f":"OFFSET('RFM input'!K$40,$A333,0)-OFFSET('RFM input'!K$74,$A333,0)","v":3.53954229},{"$f":"OFFSET('RFM input'!L$40,$A333,0)-OFFSET('RFM input'!L$74,$A333,0)","v":7.5375606614163724},{"$f":"OFFSET('RFM input'!M$40,$A333,0)-OFFSET('RFM input'!M$74,$A333,0)","v":0.35332572940468349},{"$f":"OFFSET('RFM input'!N$40,$A333,0)-OFFSET('RFM input'!N$74,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A333,0)-OFFSET('RFM input'!O$74,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A333,0)-OFFSET('RFM input'!P$74,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A333,0)-OFFSET('RFM input'!Q$74,$A333,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A333,0)","v":11.21903592383449},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":17.4256367743852}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A333,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A333,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D361=\"n/a\",0,IF(AND(D335=0,C337=0),0,\nIF(AND(D335<>0,C337=0),D335,\nIF(AND(D336<>0,C337<>0),(C337-(C337/C361))+D335,\nIF(C361<1,0,(C337-(C337/C361)))))))","v":0},{"$f":"IF(E361=\"n/a\",0,IF(AND(E335=0,D337=0),0,\nIF(AND(E335<>0,D337=0),E335,\nIF(AND(E336<>0,D337<>0),(D337-(D337/D361))+E335,\nIF(D361<1,0,(D337-(D337/D361)))))))","v":0},{"$f":"IF(F361=\"n/a\",0,IF(AND(F335=0,E337=0),0,\nIF(AND(F335<>0,E337=0),F335,\nIF(AND(F336<>0,E337<>0),(E337-(E337/E361))+F335,\nIF(E361<1,0,(E337-(E337/E361)))))))","v":0},{"$f":"IF(G361=\"n/a\",0,IF(AND(G335=0,F337=0),0,\nIF(AND(G335<>0,F337=0),G335,\nIF(AND(G336<>0,F337<>0),(F337-(F337/F361))+G335,\nIF(F361<1,0,(F337-(F337/F361)))))))","v":0},{"$f":"IF(H361=\"n/a\",0,IF(AND(H335=0,G337=0),0,\nIF(AND(H335<>0,G337=0),H335,\nIF(AND(H336<>0,G337<>0),(G337-(G337/G361))+H335,\nIF(G361<1,0,(G337-(G337/G361)))))))","v":0},{"$f":"IF(I361=\"n/a\",0,IF(AND(I335=0,H337=0),0,\nIF(AND(I335<>0,H337=0),I335,\nIF(AND(I336<>0,H337<>0),(H337-(H337/H361))+I335,\nIF(H361<1,0,(H337-(H337/H361)))))))","v":0},{"$f":"IF(J361=\"n/a\",0,IF(AND(J335=0,I337=0),0,\nIF(AND(J335<>0,I337=0),J335,\nIF(AND(J336<>0,I337<>0),(I337-(I337/I361))+J335,\nIF(I361<1,0,(I337-(I337/I361)))))))","v":0},{"$f":"IF(K361=\"n/a\",0,IF(AND(K335=0,J337=0),0,\nIF(AND(K335<>0,J337=0),K335,\nIF(AND(K336<>0,J337<>0),(J337-(J337/J361))+K335,\nIF(J361<1,0,(J337-(J337/J361)))))))","v":0},{"$f":"IF(L361=\"n/a\",0,IF(AND(L335=0,K337=0),0,\nIF(AND(L335<>0,K337=0),L335,\nIF(AND(L336<>0,K337<>0),(K337-(K337/K361))+L335,\nIF(K361<1,0,(K337-(K337/K361)))))))","v":0},{"$f":"IF(M361=\"n/a\",0,IF(AND(M335=0,L337=0),0,\nIF(AND(M335<>0,L337=0),M335,\nIF(AND(M336<>0,L337<>0),(L337-(L337/L361))+M335,\nIF(L361<1,0,(L337-(L337/L361)))))))","v":0},{"$f":"IF(N361=\"n/a\",0,IF(AND(N335=0,M337=0),0,\nIF(AND(N335<>0,M337=0),N335,\nIF(AND(N336<>0,M337<>0),(M337-(M337/M361))+N335,\nIF(M361<1,0,(M337-(M337/M361)))))))","v":0},{"$f":"IF(O361=\"n/a\",0,IF(AND(O335=0,N337=0),0,\nIF(AND(O335<>0,N337=0),O335,\nIF(AND(O336<>0,N337<>0),(N337-(N337/N361))+O335,\nIF(N361<1,0,(N337-(N337/N361)))))))","v":0},{"$f":"IF(P361=\"n/a\",0,IF(AND(P335=0,O337=0),0,\nIF(AND(P335<>0,O337=0),P335,\nIF(AND(P336<>0,O337<>0),(O337-(O337/O361))+P335,\nIF(O361<1,0,(O337-(O337/O361)))))))","v":0},{"$f":"IF(Q361=\"n/a\",0,IF(AND(Q335=0,P337=0),0,\nIF(AND(Q335<>0,P337=0),Q335,\nIF(AND(Q336<>0,P337<>0),(P337-(P337/P361))+Q335,\nIF(P361<1,0,(P337-(P337/P361)))))))","v":0},{"$f":"IF(R361=\"n/a\",0,IF(AND(R335=0,Q337=0),0,\nIF(AND(R335<>0,Q337=0),R335,\nIF(AND(R336<>0,Q337<>0),(Q337-(Q337/Q361))+R335,\nIF(Q361<1,0,(Q337-(Q337/Q361)))))))","v":0},{"$f":"IF(S361=\"n/a\",0,IF(AND(S335=0,R337=0),0,\nIF(AND(S335<>0,R337=0),S335,\nIF(AND(S336<>0,R337<>0),(R337-(R337/R361))+S335,\nIF(R361<1,0,(R337-(R337/R361)))))))","v":0},{"$f":"IF(T361=\"n/a\",0,IF(AND(T335=0,S337=0),0,\nIF(AND(T335<>0,S337=0),T335,\nIF(AND(T336<>0,S337<>0),(S337-(S337/S361))+T335,\nIF(S361<1,0,(S337-(S337/S361)))))))","v":0},{"$f":"IF(U361=\"n/a\",0,IF(AND(U335=0,T337=0),0,\nIF(AND(U335<>0,T337=0),U335,\nIF(AND(U336<>0,T337<>0),(T337-(T337/T361))+U335,\nIF(T361<1,0,(T337-(T337/T361)))))))","v":0},{"$f":"IF(V361=\"n/a\",0,IF(AND(V335=0,U337=0),0,\nIF(AND(V335<>0,U337=0),V335,\nIF(AND(V336<>0,U337<>0),(U337-(U337/U361))+V335,\nIF(U361<1,0,(U337-(U337/U361)))))))","v":0},{"$f":"IF(W361=\"n/a\",0,IF(AND(W335=0,V337=0),0,\nIF(AND(W335<>0,V337=0),W335,\nIF(AND(W336<>0,V337<>0),(V337-(V337/V361))+W335,\nIF(V361<1,0,(V337-(V337/V361)))))))","v":0}]
[{"$f":"A337+1","v":0},"Depreciated starting TAB",{"$f":"C333","v":49.347400592067075},{"$f":"IF(C362=\"n/a\",C338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":44.948858602623041},{"$f":"IF(D362=\"n/a\",D338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":40.550316613179007},{"$f":"IF(E362=\"n/a\",E338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":36.151774623734973},{"$f":"IF(F362=\"n/a\",F338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":31.753232634290935},{"$f":"IF(G362=\"n/a\",G338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":27.354690644846897},{"$f":"IF(H362=\"n/a\",H338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))/2),\nMAX(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))/2)),0))","v":25.15541965012488},{"$f":"IF(I362=\"n/a\",I338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":20.756877660680843},{"$f":"IF(J362=\"n/a\",J338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":16.358335671236805},{"$f":"IF(K362=\"n/a\",K338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":11.959793681792767},{"$f":"IF(L362=\"n/a\",L338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":7.5612516923487307},{"$f":"IF(M362=\"n/a\",M338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":3.162709702904694},{"$f":"IF(N362=\"n/a\",N338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(O362=\"n/a\",O338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(P362=\"n/a\",P338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(Q362=\"n/a\",Q338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(R362=\"n/a\",R338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(S362=\"n/a\",S338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(T362=\"n/a\",T338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(U362=\"n/a\",U338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(V362=\"n/a\",V338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0}]
[{"$f":"A338+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A339)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D339,-($A339+5),0)","v":4.3389286924987704},{"$f":"IF(D363=\"n/a\",D339,IFERROR(IF((OFFSET($C339,0,$A339))<0,\nMIN(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339)))),\nMAX(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339))))),0))","v":4.089931840981885},3.8409349894649996,3.5919381379481141,3.3429412864312287,{"$f":"IF(H363=\"n/a\",H339,IFERROR(IF((OFFSET($C339,0,$A339))<0,\nMIN(0,H339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339)))/2),\nMAX(0,H339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339)))/2)),0))","v":3.218442860672786},2.9694460091559005,2.7204491576390151,2.4714523061221296,2.2224554546052442,1.9734586030883587,1.7244617515714733,1.4754649000545879,1.2264680485377024,0.97747119702081697,0.72847434550393153,0.47947749398704609,0.23048064247016065,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E340,-($A340+5),0)","v":15.903475994195512},{"$f":"IF(E364=\"n/a\",E340,IFERROR(IF((OFFSET($C340,0,$A340))<0,\nMIN(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340)))),\nMAX(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340))))),0))","v":14.990827796594331},14.078179598993151,13.16553140139197,12.709207302591379,11.796559104990198,10.883910907389017,9.9712627097878368,9.0586145121866561,8.1459663145854755,7.2333181169842948,6.3206699193831142,5.4080217217819335,4.4953735241807529,3.5827253265795718,2.6700771289783907,1.7574289313772096,0.84478073377602847,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F341,-($A341+5),0)","v":3.4142109399999998},{"$f":"IF(F365=\"n/a\",F341,IFERROR(IF((OFFSET($C341,0,$A341))<0,\nMIN(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341)))),\nMAX(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341))))),0))","v":3.2182805998807384},3.0223502597614771,2.9243850897018464,2.728454749582585,2.5325244094633237,2.3365940693440623,2.140663729224801,1.9447333891055396,1.7488030489862783,1.5528727088670169,1.3569423687477555,1.1610120286284942,0.96508168850923282,0.76915134838997146,0.5732210082707101,0.37729066815144879,0.18136032803218749]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G342,-($A342+5),0)","v":3.53954229},{"$f":"IF(G366=\"n/a\",G342,IFERROR(IF((OFFSET($C342,0,$A342))<0,\nMIN(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342)))),\nMAX(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342))))),0))","v":3.3364195957864404},3.2348582486796609,3.0317355544661013,2.8286128602525418,2.6254901660389822,2.4223674718254227,2.2192447776118631,2.0161220833983036,1.8129993891847442,1.6098766949711849,1.4067540007576256,1.2036313065440662,1.0005086123305069,0.79738591811694759,0.59426322390338826,0.39114052968982893]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H343,-($A343+5),0)","v":7.5375606614163724},7.3212827497679385,6.8887269264710707,6.4561711031742028,6.023615279877335,5.5910594565804672,5.1585036332835994,4.7259478099867316,4.2933919866898638,3.8608361633929955,3.4282803400961273,2.995724516799259,2.5631686935023907,2.1306128702055225,1.6980570469086542,1.265501223611786]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I344,-($A344+5),0)","v":0.35332572940468349},{"$f":"IF(I368=\"n/a\",I344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":0.33304952750863259},0.3127733256125817,0.2924971237165308,0.27222092182047991,0.25194471992442902,0.23166851802837812,0.21139231613232723,0.19111611423627634,0.17083991234022544,0.15056371044417455,0.13028750854812365,0.11001130665207276,8.9735104756021866E-2,6.9458902859970972E-2]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J345,-($A345+5),0)","v":0},{"$f":"IF(J369=\"n/a\",J345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K346,-($A346+5),0)","v":0},{"$f":"IF(K370=\"n/a\",K346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L347,-($A347+5),0)","v":0},{"$f":"IF(L371=\"n/a\",L347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M348,-($A348+5),0)","v":0},{"$f":"IF(M372=\"n/a\",M348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N349,-($A349+5),0)","v":0},{"$f":"IF(N373=\"n/a\",N349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O350,-($A350+5),0)","v":0},{"$f":"IF(O374=\"n/a\",O350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P351,-($A351+5),0)","v":0},{"$f":"IF(P375=\"n/a\",P351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q352,-($A352+5),0)","v":0},{"$f":"IF(Q376=\"n/a\",Q352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R353,-($A353+5),0)","v":0},{"$f":"IF(R377=\"n/a\",R353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S354,-($A354+5),0)","v":0},{"$f":"IF(S378=\"n/a\",S354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T355,-($A355+5),0)","v":0},{"$f":"IF(T379=\"n/a\",T355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U356,-($A356+5),0)","v":0},{"$f":"IF(U380=\"n/a\",U356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V357,-($A357+5),0)","v":0},{"$f":"IF(V381=\"n/a\",V357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W358,-($A358+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C361=\"n/a\",\"n/a\",IF(AND(C361<1,D335=0),0,\nIF(D335=0,C361-1,\nIF(C361<1,D336,\n(((C361-1)*(C337-(C337/(C361))))+(D335*D336))/(D337)))))","v":0},0,0,0,0,{"$f":"IF(H361=\"n/a\",\"n/a\",IF(AND(H361<1,I335=0),0,\nIF(I335=0,H361-1,\nIF(H361<1,I336,\n(((H361-1)*(H337-(H337/(H361))))+(I335*I336))/(I337)))))","v":0},{"$f":"IF(I361=\"n/a\",\"n/a\",IF(AND(I361<1,J335=0),0,\nIF(J335=0,I361-1,\nIF(I361<1,J336,\n(((I361-1)*(I337-(I337/(I361))))+(J335*J336))/(J337)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C362,(-$A338-ROWS(C334:C361)),0)","v":11.21903592383449},{"$f":"IF(C362=\"n/a\",\"n/a\",MAX(0,C362-1))","v":10.21903592383449},{"$f":"IF(D362=\"n/a\",\"n/a\",MAX(0,D362-1))","v":9.2190359238344897},{"$f":"IF(E362=\"n/a\",\"n/a\",MAX(0,E362-1))","v":8.2190359238344897},{"$f":"IF(F362=\"n/a\",\"n/a\",MAX(0,F362-1))","v":7.2190359238344897},{"$f":"IF(G362=\"n/a\",\"n/a\",MAX(0,G362-1))","v":6.2190359238344897},{"$f":"IF(H362=\"n/a\",\"n/a\",MAX(0,H362-0.5))","v":5.7190359238344897},{"$f":"IF(I362=\"n/a\",\"n/a\",MAX(0,I362-1))","v":4.7190359238344897},{"$f":"IF(J362=\"n/a\",\"n/a\",MAX(0,J362-1))","v":3.7190359238344897},{"$f":"IF(K362=\"n/a\",\"n/a\",MAX(0,K362-1))","v":2.7190359238344897},{"$f":"IF(L362=\"n/a\",\"n/a\",MAX(0,L362-1))","v":1.7190359238344897},{"$f":"IF(M362=\"n/a\",\"n/a\",MAX(0,M362-1))","v":0.71903592383448967},{"$f":"IF(N362=\"n/a\",\"n/a\",MAX(0,N362-1))","v":0},{"$f":"IF(O362=\"n/a\",\"n/a\",MAX(0,O362-1))","v":0},{"$f":"IF(P362=\"n/a\",\"n/a\",MAX(0,P362-1))","v":0},{"$f":"IF(Q362=\"n/a\",\"n/a\",MAX(0,Q362-1))","v":0},{"$f":"IF(R362=\"n/a\",\"n/a\",MAX(0,R362-1))","v":0},{"$f":"IF(S362=\"n/a\",\"n/a\",MAX(0,S362-1))","v":0},{"$f":"IF(T362=\"n/a\",\"n/a\",MAX(0,T362-1))","v":0},{"$f":"IF(U362=\"n/a\",\"n/a\",MAX(0,U362-1))","v":0},{"$f":"IF(V362=\"n/a\",\"n/a\",MAX(0,V362-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A339)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D363,(-$A339-ROWS(D335:D362)),0)","v":17.4256367743852},16.4256367743852,15.4256367743852,14.4256367743852,13.4256367743852,{"$f":"IF(H363=\"n/a\",\"n/a\",MAX(0,H363-0.5))","v":12.9256367743852},11.9256367743852,10.9256367743852,9.9256367743852003,8.9256367743852003,7.9256367743852003,6.9256367743852003,5.9256367743852003,4.9256367743852003,3.9256367743852003,2.9256367743852003,1.9256367743852003,0.92563677438520031,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E364,(-$A340-ROWS(E336:E363)),0)","v":17.4256367743852},16.4256367743852,15.4256367743852,14.4256367743852,13.9256367743852,12.9256367743852,11.9256367743852,10.9256367743852,9.9256367743852003,8.9256367743852003,7.9256367743852003,6.9256367743852003,5.9256367743852003,4.9256367743852003,3.9256367743852003,2.9256367743852003,1.9256367743852003,0.92563677438520031,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F365,(-$A341-ROWS(F337:F364)),0)","v":17.4256367743852},16.4256367743852,15.4256367743852,14.9256367743852,13.9256367743852,12.9256367743852,11.9256367743852,10.9256367743852,9.9256367743852003,8.9256367743852003,7.9256367743852003,6.9256367743852003,5.9256367743852003,4.9256367743852003,3.9256367743852003,2.9256367743852003,1.9256367743852003,0.92563677438520031]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G366,(-$A342-ROWS(G338:G365)),0)","v":17.4256367743852},16.4256367743852,15.9256367743852,14.9256367743852,13.9256367743852,12.9256367743852,11.9256367743852,10.9256367743852,9.9256367743852003,8.9256367743852003,7.9256367743852003,6.9256367743852003,5.9256367743852003,4.9256367743852003,3.9256367743852003,2.9256367743852003,1.9256367743852003]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H367,(-$A343-ROWS(H339:H366)),0)","v":17.4256367743852},16.9256367743852,15.9256367743852,14.9256367743852,13.9256367743852,12.9256367743852,11.9256367743852,10.9256367743852,9.9256367743852003,8.9256367743852003,7.9256367743852003,6.9256367743852003,5.9256367743852003,4.9256367743852003,3.9256367743852003,2.9256367743852003]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I368,(-$A344-ROWS(I340:I367)),0)","v":17.4256367743852},16.4256367743852,15.4256367743852,14.4256367743852,13.4256367743852,12.4256367743852,11.4256367743852,10.4256367743852,9.4256367743852003,8.4256367743852003,7.4256367743852003,6.4256367743852003,5.4256367743852003,4.4256367743852003,3.4256367743852003]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J369,(-$A345-ROWS(J341:J368)),0)","v":17.4256367743852},16.4256367743852,15.4256367743852,14.4256367743852,13.4256367743852,12.4256367743852,11.4256367743852,10.4256367743852,9.4256367743852003,8.4256367743852003,7.4256367743852003,6.4256367743852003,5.4256367743852003,4.4256367743852003]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K370,(-$A346-ROWS(K342:K369)),0)","v":17.4256367743852},16.4256367743852,15.4256367743852,14.4256367743852,13.4256367743852,12.4256367743852,11.4256367743852,10.4256367743852,9.4256367743852003,8.4256367743852003,7.4256367743852003,6.4256367743852003,5.4256367743852003]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L371,(-$A347-ROWS(L343:L370)),0)","v":17.4256367743852},16.4256367743852,15.4256367743852,14.4256367743852,13.4256367743852,12.4256367743852,11.4256367743852,10.4256367743852,9.4256367743852003,8.4256367743852003,7.4256367743852003,6.4256367743852003]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M372,(-$A348-ROWS(M344:M371)),0)","v":17.4256367743852},16.4256367743852,15.4256367743852,14.4256367743852,13.4256367743852,12.4256367743852,11.4256367743852,10.4256367743852,9.4256367743852003,8.4256367743852003,7.4256367743852003]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N373,(-$A349-ROWS(N345:N372)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O374,(-$A350-ROWS(O346:O373)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P375,(-$A351-ROWS(P347:P374)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q376,(-$A352-ROWS(Q348:Q375)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R377,(-$A353-ROWS(R349:R376)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S378,(-$A354-ROWS(S350:S377)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T379,(-$A355-ROWS(T351:T378)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U380,(-$A356-ROWS(U352:U379)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V381,(-$A357-ROWS(V353:V380)),0)","v":0},{"$f":"IF(V381=\"n/a\",\"n/a\",MAX(0,V381-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W382,(-$A358-ROWS(W354:W381)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C334<>\"n/a\",C334<>\"n/a\"),IF(SUM(C337:C359)=0,0,IF((SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359))<0,1,(SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359)))),\"n/a\"))","v":11.219035923834488},{"$f":"(IF(OR($C334<>\"n/a\",D334<>\"n/a\"),IF(SUM(D337:D359)=0,0,IF((SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359))<0,1,(SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359)))),\"n/a\"))","v":10.853451240931415},{"$f":"(IF(OR($C334<>\"n/a\",E334<>\"n/a\"),IF(SUM(E337:E359)=0,0,IF((SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359))<0,1,(SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359)))),\"n/a\"))","v":11.861555645941468},{"$f":"(IF(OR($C334<>\"n/a\",F334<>\"n/a\"),IF(SUM(F337:F359)=0,0,IF((SUMPRODUCT(F337:F359,F361:F383)/SUM(F337:F359))<0,1,(SUMPRODUCT(F337:F359,F361:F383)/SUM(F337:F359)))),\"n/a\"))","v":11.337942183047886},{"$f":"(IF(OR($C334<>\"n/a\",G334<>\"n/a\"),IF(SUM(G337:G359)=0,0,IF((SUMPRODUCT(G337:G359,G361:G383)/SUM(G337:G359))<0,1,(SUMPRODUCT(G337:G359,G361:G383)/SUM(G337:G359)))),\"n/a\"))","v":10.906673140030072},{"$f":"(IF(OR($C334<>\"n/a\",H334<>\"n/a\"),IF(SUM(H337:H359)=0,0,IF((SUMPRODUCT(H337:H359,H361:H383)/SUM(H337:H359))<0,1,(SUMPRODUCT(H337:H359,H361:H383)/SUM(H337:H359)))),\"n/a\"))","v":11.040494621436132},{"$f":"(IF(OR($C334<>\"n/a\",I334<>\"n/a\"),IF(SUM(I337:I359)=0,0,IF((SUMPRODUCT(I337:I359,I361:I383)/SUM(I337:I359))<0,1,(SUMPRODUCT(I337:I359,I361:I383)/SUM(I337:I359)))),\"n/a\"))","v":10.701414876843542},{"$f":"(IF(OR($C334<>\"n/a\",J334<>\"n/a\"),IF(SUM(J337:J359)=0,0,IF((SUMPRODUCT(J337:J359,J361:J383)/SUM(J337:J359))<0,1,(SUMPRODUCT(J337:J359,J361:J383)/SUM(J337:J359)))),\"n/a\"))","v":9.9838881190633018},{"$f":"(IF(OR($C334<>\"n/a\",K334<>\"n/a\"),IF(SUM(K337:K359)=0,0,IF((SUMPRODUCT(K337:K359,K361:K383)/SUM(K337:K359))<0,1,(SUMPRODUCT(K337:K359,K361:K383)/SUM(K337:K359)))),\"n/a\"))","v":9.3524207237331076},{"$f":"(IF(OR($C334<>\"n/a\",L334<>\"n/a\"),IF(SUM(L337:L359)=0,0,IF((SUMPRODUCT(L337:L359,L361:L383)/SUM(L337:L359))<0,1,(SUMPRODUCT(L337:L359,L361:L383)/SUM(L337:L359)))),\"n/a\"))","v":8.8534090973873685},{"$f":"(IF(OR($C334<>\"n/a\",M334<>\"n/a\"),IF(SUM(M337:M359)=0,0,IF((SUMPRODUCT(M337:M359,M361:M383)/SUM(M337:M359))<0,1,(SUMPRODUCT(M337:M359,M361:M383)/SUM(M337:M359)))),\"n/a\"))","v":8.5739071110024945},{"$f":"(IF(OR($C334<>\"n/a\",N334<>\"n/a\"),IF(SUM(N337:N359)=0,0,IF((SUMPRODUCT(N337:N359,N361:N383)/SUM(N337:N359))<0,1,(SUMPRODUCT(N337:N359,N361:N383)/SUM(N337:N359)))),\"n/a\"))","v":8.698655368688005},{"$f":"(IF(OR($C334<>\"n/a\",O334<>\"n/a\"),IF(SUM(O337:O359)=0,0,IF((SUMPRODUCT(O337:O359,O361:O383)/SUM(O337:O359))<0,1,(SUMPRODUCT(O337:O359,O361:O383)/SUM(O337:O359)))),\"n/a\"))","v":9.0028382772832298},{"$f":"(IF(OR($C334<>\"n/a\",P334<>\"n/a\"),IF(SUM(P337:P359)=0,0,IF((SUMPRODUCT(P337:P359,P361:P383)/SUM(P337:P359))<0,1,(SUMPRODUCT(P337:P359,P361:P383)/SUM(P337:P359)))),\"n/a\"))","v":8.0313804720005191},{"$f":"(IF(OR($C334<>\"n/a\",Q334<>\"n/a\"),IF(SUM(Q337:Q359)=0,0,IF((SUMPRODUCT(Q337:Q359,Q361:Q383)/SUM(Q337:Q359))<0,1,(SUMPRODUCT(Q337:Q359,Q361:Q383)/SUM(Q337:Q359)))),\"n/a\"))","v":7.0683412515467383},{"$f":"(IF(OR($C334<>\"n/a\",R334<>\"n/a\"),IF(SUM(R337:R359)=0,0,IF((SUMPRODUCT(R337:R359,R361:R383)/SUM(R337:R359))<0,1,(SUMPRODUCT(R337:R359,R361:R383)/SUM(R337:R359)))),\"n/a\"))","v":6.1180895503983281},{"$f":"(IF(OR($C334<>\"n/a\",S334<>\"n/a\"),IF(SUM(S337:S359)=0,0,IF((SUMPRODUCT(S337:S359,S361:S383)/SUM(S337:S359))<0,1,(SUMPRODUCT(S337:S359,S361:S383)/SUM(S337:S359)))),\"n/a\"))","v":5.188649735203799},{"$f":"(IF(OR($C334<>\"n/a\",T334<>\"n/a\"),IF(SUM(T337:T359)=0,0,IF((SUMPRODUCT(T337:T359,T361:T383)/SUM(T337:T359))<0,1,(SUMPRODUCT(T337:T359,T361:T383)/SUM(T337:T359)))),\"n/a\"))","v":4.2965358626583274},{"$f":"(IF(OR($C334<>\"n/a\",U334<>\"n/a\"),IF(SUM(U337:U359)=0,0,IF((SUMPRODUCT(U337:U359,U361:U383)/SUM(U337:U359))<0,1,(SUMPRODUCT(U337:U359,U361:U383)/SUM(U337:U359)))),\"n/a\"))","v":3.4820167420444967},{"$f":"(IF(OR($C334<>\"n/a\",V334<>\"n/a\"),IF(SUM(V337:V359)=0,0,IF((SUMPRODUCT(V337:V359,V361:V383)/SUM(V337:V359))<0,1,(SUMPRODUCT(V337:V359,V361:V383)/SUM(V337:V359)))),\"n/a\"))","v":2.8606578082946803},{"$f":"(IF(OR($C334<>\"n/a\",W334<>\"n/a\"),IF(SUM(W337:W359)=0,0,IF((SUMPRODUCT(W337:W359,W361:W383)/SUM(W337:W359))<0,1,(SUMPRODUCT(W337:W359,W361:W383)/SUM(W337:W359)))),\"n/a\"))","v":2.5486268432341452}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A386,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Land"}]
[{"$f":"VALUE(REPLACE(A386,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A387,0)","v":20.400733570176126},{"$f":"OFFSET('RFM input'!H$40,$A387,0)-OFFSET('RFM input'!H$74,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A387,0)-OFFSET('RFM input'!I$74,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A387,0)-OFFSET('RFM input'!J$74,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A387,0)-OFFSET('RFM input'!K$74,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A387,0)-OFFSET('RFM input'!L$74,$A387,0)","v":2.1761434215825281E-2},{"$f":"OFFSET('RFM input'!M$40,$A387,0)-OFFSET('RFM input'!M$74,$A387,0)","v":3.2090300387013028E-2},{"$f":"OFFSET('RFM input'!N$40,$A387,0)-OFFSET('RFM input'!N$74,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A387,0)-OFFSET('RFM input'!O$74,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A387,0)-OFFSET('RFM input'!P$74,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A387,0)-OFFSET('RFM input'!Q$74,$A387,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A387,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A387,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D415=\"n/a\",0,IF(AND(D389=0,C391=0),0,\nIF(AND(D389<>0,C391=0),D389,\nIF(AND(D390<>0,C391<>0),(C391-(C391/C415))+D389,\nIF(C415<1,0,(C391-(C391/C415)))))))","v":0},0,0,0,{"$f":"IF(H415=\"n/a\",0,IF(AND(H389=0,G391=0),0,\nIF(AND(H389<>0,G391=0),H389,\nIF(AND(H390<>0,G391<>0),(G391-(G391/G415))+H389,\nIF(G415<1,0,(G391-(G391/G415)))))))","v":0},{"$f":"IF(I415=\"n/a\",0,IF(AND(I389=0,H391=0),0,\nIF(AND(I389<>0,H391=0),I389,\nIF(AND(I390<>0,H391<>0),(H391-(H391/H415))+I389,\nIF(H415<1,0,(H391-(H391/H415)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A391+1","v":0},"Depreciated starting TAB",{"$f":"C387","v":20.400733570176126},{"$f":"IF(C416=\"n/a\",C392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(D416=\"n/a\",D392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(E416=\"n/a\",E392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(F416=\"n/a\",F392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(G416=\"n/a\",G392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(H416=\"n/a\",H392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))/2),\nMAX(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))/2)),0))","v":20.400733570176126},{"$f":"IF(I416=\"n/a\",I392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(J416=\"n/a\",J392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(K416=\"n/a\",K392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(L416=\"n/a\",L392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(M416=\"n/a\",M392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(N416=\"n/a\",N392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(O416=\"n/a\",O392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(P416=\"n/a\",P392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(Q416=\"n/a\",Q392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(R416=\"n/a\",R392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(S416=\"n/a\",S392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(T416=\"n/a\",T392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(U416=\"n/a\",U392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126},{"$f":"IF(V416=\"n/a\",V392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":20.400733570176126}]
[{"$f":"A392+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A393)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D393,-($A393+5),0)","v":0},{"$f":"IF(D417=\"n/a\",D393,IFERROR(IF((OFFSET($C393,0,$A393))<0,\nMIN(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393)))),\nMAX(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393))))),0))","v":0},0,0,0,{"$f":"IF(H417=\"n/a\",H393,IFERROR(IF((OFFSET($C393,0,$A393))<0,\nMIN(0,H393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393)))/2),\nMAX(0,H393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E394,-($A394+5),0)","v":0},{"$f":"IF(E418=\"n/a\",E394,IFERROR(IF((OFFSET($C394,0,$A394))<0,\nMIN(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394)))),\nMAX(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F395,-($A395+5),0)","v":0},{"$f":"IF(F419=\"n/a\",F395,IFERROR(IF((OFFSET($C395,0,$A395))<0,\nMIN(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395)))),\nMAX(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G396,-($A396+5),0)","v":0},{"$f":"IF(G420=\"n/a\",G396,IFERROR(IF((OFFSET($C396,0,$A396))<0,\nMIN(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396)))),\nMAX(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H397,-($A397+5),0)","v":2.1761434215825281E-2},2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2,2.1761434215825281E-2]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I398,-($A398+5),0)","v":3.2090300387013028E-2},{"$f":"IF(I422=\"n/a\",I398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":3.2090300387013028E-2},3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2,3.2090300387013028E-2]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J399,-($A399+5),0)","v":0},{"$f":"IF(J423=\"n/a\",J399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K400,-($A400+5),0)","v":0},{"$f":"IF(K424=\"n/a\",K400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L401,-($A401+5),0)","v":0},{"$f":"IF(L425=\"n/a\",L401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M402,-($A402+5),0)","v":0},{"$f":"IF(M426=\"n/a\",M402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N403,-($A403+5),0)","v":0},{"$f":"IF(N427=\"n/a\",N403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O404,-($A404+5),0)","v":0},{"$f":"IF(O428=\"n/a\",O404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P405,-($A405+5),0)","v":0},{"$f":"IF(P429=\"n/a\",P405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q406,-($A406+5),0)","v":0},{"$f":"IF(Q430=\"n/a\",Q406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R407,-($A407+5),0)","v":0},{"$f":"IF(R431=\"n/a\",R407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S408,-($A408+5),0)","v":0},{"$f":"IF(S432=\"n/a\",S408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T409,-($A409+5),0)","v":0},{"$f":"IF(T433=\"n/a\",T409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U410,-($A410+5),0)","v":0},{"$f":"IF(U434=\"n/a\",U410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V411,-($A411+5),0)","v":0},{"$f":"IF(V435=\"n/a\",V411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W412,-($A412+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C415=\"n/a\",\"n/a\",IF(AND(C415<1,D389=0),0,\nIF(D389=0,C415-1,\nIF(C415<1,D390,\n(((C415-1)*(C391-(C391/(C415))))+(D389*D390))/(D391)))))","v":0},0,0,0,0,{"$f":"IF(H415=\"n/a\",\"n/a\",IF(AND(H415<1,I389=0),0,\nIF(I389=0,H415-1,\nIF(H415<1,I390,\n(((H415-1)*(H391-(H391/(H415))))+(I389*I390))/(I391)))))","v":0},{"$f":"IF(I415=\"n/a\",\"n/a\",IF(AND(I415<1,J389=0),0,\nIF(J389=0,I415-1,\nIF(I415<1,J390,\n(((I415-1)*(I391-(I391/(I415))))+(J389*J390))/(J391)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C416,(-$A392-ROWS(C388:C415)),0)","v":"n/a"},{"$f":"IF(C416=\"n/a\",\"n/a\",MAX(0,C416-1))","v":"n/a"},{"$f":"IF(D416=\"n/a\",\"n/a\",MAX(0,D416-1))","v":"n/a"},{"$f":"IF(E416=\"n/a\",\"n/a\",MAX(0,E416-1))","v":"n/a"},{"$f":"IF(F416=\"n/a\",\"n/a\",MAX(0,F416-1))","v":"n/a"},{"$f":"IF(G416=\"n/a\",\"n/a\",MAX(0,G416-1))","v":"n/a"},{"$f":"IF(H416=\"n/a\",\"n/a\",MAX(0,H416-0.5))","v":"n/a"},{"$f":"IF(I416=\"n/a\",\"n/a\",MAX(0,I416-1))","v":"n/a"},{"$f":"IF(J416=\"n/a\",\"n/a\",MAX(0,J416-1))","v":"n/a"},{"$f":"IF(K416=\"n/a\",\"n/a\",MAX(0,K416-1))","v":"n/a"},{"$f":"IF(L416=\"n/a\",\"n/a\",MAX(0,L416-1))","v":"n/a"},{"$f":"IF(M416=\"n/a\",\"n/a\",MAX(0,M416-1))","v":"n/a"},{"$f":"IF(N416=\"n/a\",\"n/a\",MAX(0,N416-1))","v":"n/a"},{"$f":"IF(O416=\"n/a\",\"n/a\",MAX(0,O416-1))","v":"n/a"},{"$f":"IF(P416=\"n/a\",\"n/a\",MAX(0,P416-1))","v":"n/a"},{"$f":"IF(Q416=\"n/a\",\"n/a\",MAX(0,Q416-1))","v":"n/a"},{"$f":"IF(R416=\"n/a\",\"n/a\",MAX(0,R416-1))","v":"n/a"},{"$f":"IF(S416=\"n/a\",\"n/a\",MAX(0,S416-1))","v":"n/a"},{"$f":"IF(T416=\"n/a\",\"n/a\",MAX(0,T416-1))","v":"n/a"},{"$f":"IF(U416=\"n/a\",\"n/a\",MAX(0,U416-1))","v":"n/a"},{"$f":"IF(V416=\"n/a\",\"n/a\",MAX(0,V416-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A393)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D417,(-$A393-ROWS(D389:D416)),0)","v":"n/a"},"n/a","n/a","n/a","n/a",{"$f":"IF(H417=\"n/a\",\"n/a\",MAX(0,H417-0.5))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E418,(-$A394-ROWS(E390:E417)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F419,(-$A395-ROWS(F391:F418)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G420,(-$A396-ROWS(G392:G419)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H421,(-$A397-ROWS(H393:H420)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I422,(-$A398-ROWS(I394:I421)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J423,(-$A399-ROWS(J395:J422)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K424,(-$A400-ROWS(K396:K423)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L425,(-$A401-ROWS(L397:L424)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M426,(-$A402-ROWS(M398:M425)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N427,(-$A403-ROWS(N399:N426)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O428,(-$A404-ROWS(O400:O427)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P429,(-$A405-ROWS(P401:P428)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q430,(-$A406-ROWS(Q402:Q429)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R431,(-$A407-ROWS(R403:R430)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S432,(-$A408-ROWS(S404:S431)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T433,(-$A409-ROWS(T405:T432)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U434,(-$A410-ROWS(U406:U433)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V435,(-$A411-ROWS(V407:V434)),0)","v":0},{"$f":"IF(V435=\"n/a\",\"n/a\",MAX(0,V435-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W436,(-$A412-ROWS(W408:W435)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C388<>\"n/a\",C388<>\"n/a\"),IF(SUM(C391:C413)=0,0,IF((SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413))<0,1,(SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",D388<>\"n/a\"),IF(SUM(D391:D413)=0,0,IF((SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413))<0,1,(SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",E388<>\"n/a\"),IF(SUM(E391:E413)=0,0,IF((SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413))<0,1,(SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",F388<>\"n/a\"),IF(SUM(F391:F413)=0,0,IF((SUMPRODUCT(F391:F413,F415:F437)/SUM(F391:F413))<0,1,(SUMPRODUCT(F391:F413,F415:F437)/SUM(F391:F413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",G388<>\"n/a\"),IF(SUM(G391:G413)=0,0,IF((SUMPRODUCT(G391:G413,G415:G437)/SUM(G391:G413))<0,1,(SUMPRODUCT(G391:G413,G415:G437)/SUM(G391:G413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",H388<>\"n/a\"),IF(SUM(H391:H413)=0,0,IF((SUMPRODUCT(H391:H413,H415:H437)/SUM(H391:H413))<0,1,(SUMPRODUCT(H391:H413,H415:H437)/SUM(H391:H413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",I388<>\"n/a\"),IF(SUM(I391:I413)=0,0,IF((SUMPRODUCT(I391:I413,I415:I437)/SUM(I391:I413))<0,1,(SUMPRODUCT(I391:I413,I415:I437)/SUM(I391:I413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",J388<>\"n/a\"),IF(SUM(J391:J413)=0,0,IF((SUMPRODUCT(J391:J413,J415:J437)/SUM(J391:J413))<0,1,(SUMPRODUCT(J391:J413,J415:J437)/SUM(J391:J413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",K388<>\"n/a\"),IF(SUM(K391:K413)=0,0,IF((SUMPRODUCT(K391:K413,K415:K437)/SUM(K391:K413))<0,1,(SUMPRODUCT(K391:K413,K415:K437)/SUM(K391:K413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",L388<>\"n/a\"),IF(SUM(L391:L413)=0,0,IF((SUMPRODUCT(L391:L413,L415:L437)/SUM(L391:L413))<0,1,(SUMPRODUCT(L391:L413,L415:L437)/SUM(L391:L413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",M388<>\"n/a\"),IF(SUM(M391:M413)=0,0,IF((SUMPRODUCT(M391:M413,M415:M437)/SUM(M391:M413))<0,1,(SUMPRODUCT(M391:M413,M415:M437)/SUM(M391:M413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",N388<>\"n/a\"),IF(SUM(N391:N413)=0,0,IF((SUMPRODUCT(N391:N413,N415:N437)/SUM(N391:N413))<0,1,(SUMPRODUCT(N391:N413,N415:N437)/SUM(N391:N413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",O388<>\"n/a\"),IF(SUM(O391:O413)=0,0,IF((SUMPRODUCT(O391:O413,O415:O437)/SUM(O391:O413))<0,1,(SUMPRODUCT(O391:O413,O415:O437)/SUM(O391:O413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",P388<>\"n/a\"),IF(SUM(P391:P413)=0,0,IF((SUMPRODUCT(P391:P413,P415:P437)/SUM(P391:P413))<0,1,(SUMPRODUCT(P391:P413,P415:P437)/SUM(P391:P413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",Q388<>\"n/a\"),IF(SUM(Q391:Q413)=0,0,IF((SUMPRODUCT(Q391:Q413,Q415:Q437)/SUM(Q391:Q413))<0,1,(SUMPRODUCT(Q391:Q413,Q415:Q437)/SUM(Q391:Q413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",R388<>\"n/a\"),IF(SUM(R391:R413)=0,0,IF((SUMPRODUCT(R391:R413,R415:R437)/SUM(R391:R413))<0,1,(SUMPRODUCT(R391:R413,R415:R437)/SUM(R391:R413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",S388<>\"n/a\"),IF(SUM(S391:S413)=0,0,IF((SUMPRODUCT(S391:S413,S415:S437)/SUM(S391:S413))<0,1,(SUMPRODUCT(S391:S413,S415:S437)/SUM(S391:S413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",T388<>\"n/a\"),IF(SUM(T391:T413)=0,0,IF((SUMPRODUCT(T391:T413,T415:T437)/SUM(T391:T413))<0,1,(SUMPRODUCT(T391:T413,T415:T437)/SUM(T391:T413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",U388<>\"n/a\"),IF(SUM(U391:U413)=0,0,IF((SUMPRODUCT(U391:U413,U415:U437)/SUM(U391:U413))<0,1,(SUMPRODUCT(U391:U413,U415:U437)/SUM(U391:U413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",V388<>\"n/a\"),IF(SUM(V391:V413)=0,0,IF((SUMPRODUCT(V391:V413,V415:V437)/SUM(V391:V413))<0,1,(SUMPRODUCT(V391:V413,V415:V437)/SUM(V391:V413)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C388<>\"n/a\",W388<>\"n/a\"),IF(SUM(W391:W413)=0,0,IF((SUMPRODUCT(W391:W413,W415:W437)/SUM(W391:W413))<0,1,(SUMPRODUCT(W391:W413,W415:W437)/SUM(W391:W413)))),\"n/a\"))","v":0}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A440,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A440,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A441,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A441,0)-OFFSET('RFM input'!H$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A441,0)-OFFSET('RFM input'!I$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A441,0)-OFFSET('RFM input'!J$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A441,0)-OFFSET('RFM input'!K$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A441,0)-OFFSET('RFM input'!L$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A441,0)-OFFSET('RFM input'!M$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A441,0)-OFFSET('RFM input'!N$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A441,0)-OFFSET('RFM input'!O$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A441,0)-OFFSET('RFM input'!P$74,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A441,0)-OFFSET('RFM input'!Q$74,$A441,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A441,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A441,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D469=\"n/a\",0,IF(AND(D443=0,C445=0),0,\nIF(AND(D443<>0,C445=0),D443,\nIF(AND(D444<>0,C445<>0),(C445-(C445/C469))+D443,\nIF(C469<1,0,(C445-(C445/C469)))))))","v":0},{"$f":"IF(E469=\"n/a\",0,IF(AND(E443=0,D445=0),0,\nIF(AND(E443<>0,D445=0),E443,\nIF(AND(E444<>0,D445<>0),(D445-(D445/D469))+E443,\nIF(D469<1,0,(D445-(D445/D469)))))))","v":0},{"$f":"IF(F469=\"n/a\",0,IF(AND(F443=0,E445=0),0,\nIF(AND(F443<>0,E445=0),F443,\nIF(AND(F444<>0,E445<>0),(E445-(E445/E469))+F443,\nIF(E469<1,0,(E445-(E445/E469)))))))","v":0},{"$f":"IF(G469=\"n/a\",0,IF(AND(G443=0,F445=0),0,\nIF(AND(G443<>0,F445=0),G443,\nIF(AND(G444<>0,F445<>0),(F445-(F445/F469))+G443,\nIF(F469<1,0,(F445-(F445/F469)))))))","v":0},{"$f":"IF(H469=\"n/a\",0,IF(AND(H443=0,G445=0),0,\nIF(AND(H443<>0,G445=0),H443,\nIF(AND(H444<>0,G445<>0),(G445-(G445/G469))+H443,\nIF(G469<1,0,(G445-(G445/G469)))))))","v":0},{"$f":"IF(I469=\"n/a\",0,IF(AND(I443=0,H445=0),0,\nIF(AND(I443<>0,H445=0),I443,\nIF(AND(I444<>0,H445<>0),(H445-(H445/H469))+I443,\nIF(H469<1,0,(H445-(H445/H469)))))))","v":0},{"$f":"IF(J469=\"n/a\",0,IF(AND(J443=0,I445=0),0,\nIF(AND(J443<>0,I445=0),J443,\nIF(AND(J444<>0,I445<>0),(I445-(I445/I469))+J443,\nIF(I469<1,0,(I445-(I445/I469)))))))","v":0},{"$f":"IF(K469=\"n/a\",0,IF(AND(K443=0,J445=0),0,\nIF(AND(K443<>0,J445=0),K443,\nIF(AND(K444<>0,J445<>0),(J445-(J445/J469))+K443,\nIF(J469<1,0,(J445-(J445/J469)))))))","v":0},{"$f":"IF(L469=\"n/a\",0,IF(AND(L443=0,K445=0),0,\nIF(AND(L443<>0,K445=0),L443,\nIF(AND(L444<>0,K445<>0),(K445-(K445/K469))+L443,\nIF(K469<1,0,(K445-(K445/K469)))))))","v":0},{"$f":"IF(M469=\"n/a\",0,IF(AND(M443=0,L445=0),0,\nIF(AND(M443<>0,L445=0),M443,\nIF(AND(M444<>0,L445<>0),(L445-(L445/L469))+M443,\nIF(L469<1,0,(L445-(L445/L469)))))))","v":0},{"$f":"IF(N469=\"n/a\",0,IF(AND(N443=0,M445=0),0,\nIF(AND(N443<>0,M445=0),N443,\nIF(AND(N444<>0,M445<>0),(M445-(M445/M469))+N443,\nIF(M469<1,0,(M445-(M445/M469)))))))","v":0},{"$f":"IF(O469=\"n/a\",0,IF(AND(O443=0,N445=0),0,\nIF(AND(O443<>0,N445=0),O443,\nIF(AND(O444<>0,N445<>0),(N445-(N445/N469))+O443,\nIF(N469<1,0,(N445-(N445/N469)))))))","v":0},{"$f":"IF(P469=\"n/a\",0,IF(AND(P443=0,O445=0),0,\nIF(AND(P443<>0,O445=0),P443,\nIF(AND(P444<>0,O445<>0),(O445-(O445/O469))+P443,\nIF(O469<1,0,(O445-(O445/O469)))))))","v":0},{"$f":"IF(Q469=\"n/a\",0,IF(AND(Q443=0,P445=0),0,\nIF(AND(Q443<>0,P445=0),Q443,\nIF(AND(Q444<>0,P445<>0),(P445-(P445/P469))+Q443,\nIF(P469<1,0,(P445-(P445/P469)))))))","v":0},{"$f":"IF(R469=\"n/a\",0,IF(AND(R443=0,Q445=0),0,\nIF(AND(R443<>0,Q445=0),R443,\nIF(AND(R444<>0,Q445<>0),(Q445-(Q445/Q469))+R443,\nIF(Q469<1,0,(Q445-(Q445/Q469)))))))","v":0},{"$f":"IF(S469=\"n/a\",0,IF(AND(S443=0,R445=0),0,\nIF(AND(S443<>0,R445=0),S443,\nIF(AND(S444<>0,R445<>0),(R445-(R445/R469))+S443,\nIF(R469<1,0,(R445-(R445/R469)))))))","v":0},{"$f":"IF(T469=\"n/a\",0,IF(AND(T443=0,S445=0),0,\nIF(AND(T443<>0,S445=0),T443,\nIF(AND(T444<>0,S445<>0),(S445-(S445/S469))+T443,\nIF(S469<1,0,(S445-(S445/S469)))))))","v":0},{"$f":"IF(U469=\"n/a\",0,IF(AND(U443=0,T445=0),0,\nIF(AND(U443<>0,T445=0),U443,\nIF(AND(U444<>0,T445<>0),(T445-(T445/T469))+U443,\nIF(T469<1,0,(T445-(T445/T469)))))))","v":0},{"$f":"IF(V469=\"n/a\",0,IF(AND(V443=0,U445=0),0,\nIF(AND(V443<>0,U445=0),V443,\nIF(AND(V444<>0,U445<>0),(U445-(U445/U469))+V443,\nIF(U469<1,0,(U445-(U445/U469)))))))","v":0},{"$f":"IF(W469=\"n/a\",0,IF(AND(W443=0,V445=0),0,\nIF(AND(W443<>0,V445=0),W443,\nIF(AND(W444<>0,V445<>0),(V445-(V445/V469))+W443,\nIF(V469<1,0,(V445-(V445/V469)))))))","v":0}]
[{"$f":"A445+1","v":0},"Depreciated starting TAB",{"$f":"C441","v":0},{"$f":"IF(C470=\"n/a\",C446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(D470=\"n/a\",D446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(E470=\"n/a\",E446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(F470=\"n/a\",F446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(G470=\"n/a\",G446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(H470=\"n/a\",H446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))/2),\nMAX(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))/2)),0))","v":0},{"$f":"IF(I470=\"n/a\",I446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(J470=\"n/a\",J446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(K470=\"n/a\",K446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(L470=\"n/a\",L446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(M470=\"n/a\",M446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(N470=\"n/a\",N446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(O470=\"n/a\",O446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(P470=\"n/a\",P446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(Q470=\"n/a\",Q446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(R470=\"n/a\",R446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(S470=\"n/a\",S446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(T470=\"n/a\",T446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(U470=\"n/a\",U446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(V470=\"n/a\",V446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0}]
[{"$f":"A446+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A447)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D447,-($A447+5),0)","v":0},{"$f":"IF(D471=\"n/a\",D447,IFERROR(IF((OFFSET($C447,0,$A447))<0,\nMIN(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447)))),\nMAX(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447))))),0))","v":0},0,0,0,{"$f":"IF(H471=\"n/a\",H447,IFERROR(IF((OFFSET($C447,0,$A447))<0,\nMIN(0,H447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447)))/2),\nMAX(0,H447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E448,-($A448+5),0)","v":0},{"$f":"IF(E472=\"n/a\",E448,IFERROR(IF((OFFSET($C448,0,$A448))<0,\nMIN(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448)))),\nMAX(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F449,-($A449+5),0)","v":0},{"$f":"IF(F473=\"n/a\",F449,IFERROR(IF((OFFSET($C449,0,$A449))<0,\nMIN(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449)))),\nMAX(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G450,-($A450+5),0)","v":0},{"$f":"IF(G474=\"n/a\",G450,IFERROR(IF((OFFSET($C450,0,$A450))<0,\nMIN(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450)))),\nMAX(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H451,-($A451+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I452,-($A452+5),0)","v":0},{"$f":"IF(I476=\"n/a\",I452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J453,-($A453+5),0)","v":0},{"$f":"IF(J477=\"n/a\",J453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K454,-($A454+5),0)","v":0},{"$f":"IF(K478=\"n/a\",K454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L455,-($A455+5),0)","v":0},{"$f":"IF(L479=\"n/a\",L455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M456,-($A456+5),0)","v":0},{"$f":"IF(M480=\"n/a\",M456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N457,-($A457+5),0)","v":0},{"$f":"IF(N481=\"n/a\",N457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O458,-($A458+5),0)","v":0},{"$f":"IF(O482=\"n/a\",O458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P459,-($A459+5),0)","v":0},{"$f":"IF(P483=\"n/a\",P459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q460,-($A460+5),0)","v":0},{"$f":"IF(Q484=\"n/a\",Q460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R461,-($A461+5),0)","v":0},{"$f":"IF(R485=\"n/a\",R461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S462,-($A462+5),0)","v":0},{"$f":"IF(S486=\"n/a\",S462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T463,-($A463+5),0)","v":0},{"$f":"IF(T487=\"n/a\",T463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U464,-($A464+5),0)","v":0},{"$f":"IF(U488=\"n/a\",U464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V465,-($A465+5),0)","v":0},{"$f":"IF(V489=\"n/a\",V465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W466,-($A466+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C469=\"n/a\",\"n/a\",IF(AND(C469<1,D443=0),0,\nIF(D443=0,C469-1,\nIF(C469<1,D444,\n(((C469-1)*(C445-(C445/(C469))))+(D443*D444))/(D445)))))","v":0},0,0,0,0,{"$f":"IF(H469=\"n/a\",\"n/a\",IF(AND(H469<1,I443=0),0,\nIF(I443=0,H469-1,\nIF(H469<1,I444,\n(((H469-1)*(H445-(H445/(H469))))+(I443*I444))/(I445)))))","v":0},{"$f":"IF(I469=\"n/a\",\"n/a\",IF(AND(I469<1,J443=0),0,\nIF(J443=0,I469-1,\nIF(I469<1,J444,\n(((I469-1)*(I445-(I445/(I469))))+(J443*J444))/(J445)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C470,(-$A446-ROWS(C442:C469)),0)","v":0},{"$f":"IF(C470=\"n/a\",\"n/a\",MAX(0,C470-1))","v":0},{"$f":"IF(D470=\"n/a\",\"n/a\",MAX(0,D470-1))","v":0},{"$f":"IF(E470=\"n/a\",\"n/a\",MAX(0,E470-1))","v":0},{"$f":"IF(F470=\"n/a\",\"n/a\",MAX(0,F470-1))","v":0},{"$f":"IF(G470=\"n/a\",\"n/a\",MAX(0,G470-1))","v":0},{"$f":"IF(H470=\"n/a\",\"n/a\",MAX(0,H470-0.5))","v":0},{"$f":"IF(I470=\"n/a\",\"n/a\",MAX(0,I470-1))","v":0},{"$f":"IF(J470=\"n/a\",\"n/a\",MAX(0,J470-1))","v":0},{"$f":"IF(K470=\"n/a\",\"n/a\",MAX(0,K470-1))","v":0},{"$f":"IF(L470=\"n/a\",\"n/a\",MAX(0,L470-1))","v":0},{"$f":"IF(M470=\"n/a\",\"n/a\",MAX(0,M470-1))","v":0},{"$f":"IF(N470=\"n/a\",\"n/a\",MAX(0,N470-1))","v":0},{"$f":"IF(O470=\"n/a\",\"n/a\",MAX(0,O470-1))","v":0},{"$f":"IF(P470=\"n/a\",\"n/a\",MAX(0,P470-1))","v":0},{"$f":"IF(Q470=\"n/a\",\"n/a\",MAX(0,Q470-1))","v":0},{"$f":"IF(R470=\"n/a\",\"n/a\",MAX(0,R470-1))","v":0},{"$f":"IF(S470=\"n/a\",\"n/a\",MAX(0,S470-1))","v":0},{"$f":"IF(T470=\"n/a\",\"n/a\",MAX(0,T470-1))","v":0},{"$f":"IF(U470=\"n/a\",\"n/a\",MAX(0,U470-1))","v":0},{"$f":"IF(V470=\"n/a\",\"n/a\",MAX(0,V470-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A447)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D471,(-$A447-ROWS(D443:D470)),0)","v":0},0,0,0,0,{"$f":"IF(H471=\"n/a\",\"n/a\",MAX(0,H471-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E472,(-$A448-ROWS(E444:E471)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F473,(-$A449-ROWS(F445:F472)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G474,(-$A450-ROWS(G446:G473)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H475,(-$A451-ROWS(H447:H474)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I476,(-$A452-ROWS(I448:I475)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J477,(-$A453-ROWS(J449:J476)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K478,(-$A454-ROWS(K450:K477)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L479,(-$A455-ROWS(L451:L478)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M480,(-$A456-ROWS(M452:M479)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N481,(-$A457-ROWS(N453:N480)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O482,(-$A458-ROWS(O454:O481)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P483,(-$A459-ROWS(P455:P482)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q484,(-$A460-ROWS(Q456:Q483)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R485,(-$A461-ROWS(R457:R484)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S486,(-$A462-ROWS(S458:S485)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T487,(-$A463-ROWS(T459:T486)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U488,(-$A464-ROWS(U460:U487)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V489,(-$A465-ROWS(V461:V488)),0)","v":0},{"$f":"IF(V489=\"n/a\",\"n/a\",MAX(0,V489-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W490,(-$A466-ROWS(W462:W489)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C442<>\"n/a\",C442<>\"n/a\"),IF(SUM(C445:C467)=0,0,IF((SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467))<0,1,(SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",D442<>\"n/a\"),IF(SUM(D445:D467)=0,0,IF((SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467))<0,1,(SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",E442<>\"n/a\"),IF(SUM(E445:E467)=0,0,IF((SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467))<0,1,(SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",F442<>\"n/a\"),IF(SUM(F445:F467)=0,0,IF((SUMPRODUCT(F445:F467,F469:F491)/SUM(F445:F467))<0,1,(SUMPRODUCT(F445:F467,F469:F491)/SUM(F445:F467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",G442<>\"n/a\"),IF(SUM(G445:G467)=0,0,IF((SUMPRODUCT(G445:G467,G469:G491)/SUM(G445:G467))<0,1,(SUMPRODUCT(G445:G467,G469:G491)/SUM(G445:G467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",H442<>\"n/a\"),IF(SUM(H445:H467)=0,0,IF((SUMPRODUCT(H445:H467,H469:H491)/SUM(H445:H467))<0,1,(SUMPRODUCT(H445:H467,H469:H491)/SUM(H445:H467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",I442<>\"n/a\"),IF(SUM(I445:I467)=0,0,IF((SUMPRODUCT(I445:I467,I469:I491)/SUM(I445:I467))<0,1,(SUMPRODUCT(I445:I467,I469:I491)/SUM(I445:I467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",J442<>\"n/a\"),IF(SUM(J445:J467)=0,0,IF((SUMPRODUCT(J445:J467,J469:J491)/SUM(J445:J467))<0,1,(SUMPRODUCT(J445:J467,J469:J491)/SUM(J445:J467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",K442<>\"n/a\"),IF(SUM(K445:K467)=0,0,IF((SUMPRODUCT(K445:K467,K469:K491)/SUM(K445:K467))<0,1,(SUMPRODUCT(K445:K467,K469:K491)/SUM(K445:K467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",L442<>\"n/a\"),IF(SUM(L445:L467)=0,0,IF((SUMPRODUCT(L445:L467,L469:L491)/SUM(L445:L467))<0,1,(SUMPRODUCT(L445:L467,L469:L491)/SUM(L445:L467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",M442<>\"n/a\"),IF(SUM(M445:M467)=0,0,IF((SUMPRODUCT(M445:M467,M469:M491)/SUM(M445:M467))<0,1,(SUMPRODUCT(M445:M467,M469:M491)/SUM(M445:M467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",N442<>\"n/a\"),IF(SUM(N445:N467)=0,0,IF((SUMPRODUCT(N445:N467,N469:N491)/SUM(N445:N467))<0,1,(SUMPRODUCT(N445:N467,N469:N491)/SUM(N445:N467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",O442<>\"n/a\"),IF(SUM(O445:O467)=0,0,IF((SUMPRODUCT(O445:O467,O469:O491)/SUM(O445:O467))<0,1,(SUMPRODUCT(O445:O467,O469:O491)/SUM(O445:O467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",P442<>\"n/a\"),IF(SUM(P445:P467)=0,0,IF((SUMPRODUCT(P445:P467,P469:P491)/SUM(P445:P467))<0,1,(SUMPRODUCT(P445:P467,P469:P491)/SUM(P445:P467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",Q442<>\"n/a\"),IF(SUM(Q445:Q467)=0,0,IF((SUMPRODUCT(Q445:Q467,Q469:Q491)/SUM(Q445:Q467))<0,1,(SUMPRODUCT(Q445:Q467,Q469:Q491)/SUM(Q445:Q467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",R442<>\"n/a\"),IF(SUM(R445:R467)=0,0,IF((SUMPRODUCT(R445:R467,R469:R491)/SUM(R445:R467))<0,1,(SUMPRODUCT(R445:R467,R469:R491)/SUM(R445:R467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",S442<>\"n/a\"),IF(SUM(S445:S467)=0,0,IF((SUMPRODUCT(S445:S467,S469:S491)/SUM(S445:S467))<0,1,(SUMPRODUCT(S445:S467,S469:S491)/SUM(S445:S467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",T442<>\"n/a\"),IF(SUM(T445:T467)=0,0,IF((SUMPRODUCT(T445:T467,T469:T491)/SUM(T445:T467))<0,1,(SUMPRODUCT(T445:T467,T469:T491)/SUM(T445:T467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",U442<>\"n/a\"),IF(SUM(U445:U467)=0,0,IF((SUMPRODUCT(U445:U467,U469:U491)/SUM(U445:U467))<0,1,(SUMPRODUCT(U445:U467,U469:U491)/SUM(U445:U467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",V442<>\"n/a\"),IF(SUM(V445:V467)=0,0,IF((SUMPRODUCT(V445:V467,V469:V491)/SUM(V445:V467))<0,1,(SUMPRODUCT(V445:V467,V469:V491)/SUM(V445:V467)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C442<>\"n/a\",W442<>\"n/a\"),IF(SUM(W445:W467)=0,0,IF((SUMPRODUCT(W445:W467,W469:W491)/SUM(W445:W467))<0,1,(SUMPRODUCT(W445:W467,W469:W491)/SUM(W445:W467)))),\"n/a\"))","v":0}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A494,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A494,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A495,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A495,0)-OFFSET('RFM input'!H$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A495,0)-OFFSET('RFM input'!I$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A495,0)-OFFSET('RFM input'!J$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A495,0)-OFFSET('RFM input'!K$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A495,0)-OFFSET('RFM input'!L$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A495,0)-OFFSET('RFM input'!M$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A495,0)-OFFSET('RFM input'!N$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A495,0)-OFFSET('RFM input'!O$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A495,0)-OFFSET('RFM input'!P$74,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A495,0)-OFFSET('RFM input'!Q$74,$A495,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A495,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A495,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D523=\"n/a\",0,IF(AND(D497=0,C499=0),0,\nIF(AND(D497<>0,C499=0),D497,\nIF(AND(D498<>0,C499<>0),(C499-(C499/C523))+D497,\nIF(C523<1,0,(C499-(C499/C523)))))))","v":0},{"$f":"IF(E523=\"n/a\",0,IF(AND(E497=0,D499=0),0,\nIF(AND(E497<>0,D499=0),E497,\nIF(AND(E498<>0,D499<>0),(D499-(D499/D523))+E497,\nIF(D523<1,0,(D499-(D499/D523)))))))","v":0},{"$f":"IF(F523=\"n/a\",0,IF(AND(F497=0,E499=0),0,\nIF(AND(F497<>0,E499=0),F497,\nIF(AND(F498<>0,E499<>0),(E499-(E499/E523))+F497,\nIF(E523<1,0,(E499-(E499/E523)))))))","v":0},{"$f":"IF(G523=\"n/a\",0,IF(AND(G497=0,F499=0),0,\nIF(AND(G497<>0,F499=0),G497,\nIF(AND(G498<>0,F499<>0),(F499-(F499/F523))+G497,\nIF(F523<1,0,(F499-(F499/F523)))))))","v":0},{"$f":"IF(H523=\"n/a\",0,IF(AND(H497=0,G499=0),0,\nIF(AND(H497<>0,G499=0),H497,\nIF(AND(H498<>0,G499<>0),(G499-(G499/G523))+H497,\nIF(G523<1,0,(G499-(G499/G523)))))))","v":0},{"$f":"IF(I523=\"n/a\",0,IF(AND(I497=0,H499=0),0,\nIF(AND(I497<>0,H499=0),I497,\nIF(AND(I498<>0,H499<>0),(H499-(H499/H523))+I497,\nIF(H523<1,0,(H499-(H499/H523)))))))","v":0},{"$f":"IF(J523=\"n/a\",0,IF(AND(J497=0,I499=0),0,\nIF(AND(J497<>0,I499=0),J497,\nIF(AND(J498<>0,I499<>0),(I499-(I499/I523))+J497,\nIF(I523<1,0,(I499-(I499/I523)))))))","v":0},{"$f":"IF(K523=\"n/a\",0,IF(AND(K497=0,J499=0),0,\nIF(AND(K497<>0,J499=0),K497,\nIF(AND(K498<>0,J499<>0),(J499-(J499/J523))+K497,\nIF(J523<1,0,(J499-(J499/J523)))))))","v":0},{"$f":"IF(L523=\"n/a\",0,IF(AND(L497=0,K499=0),0,\nIF(AND(L497<>0,K499=0),L497,\nIF(AND(L498<>0,K499<>0),(K499-(K499/K523))+L497,\nIF(K523<1,0,(K499-(K499/K523)))))))","v":0},{"$f":"IF(M523=\"n/a\",0,IF(AND(M497=0,L499=0),0,\nIF(AND(M497<>0,L499=0),M497,\nIF(AND(M498<>0,L499<>0),(L499-(L499/L523))+M497,\nIF(L523<1,0,(L499-(L499/L523)))))))","v":0},{"$f":"IF(N523=\"n/a\",0,IF(AND(N497=0,M499=0),0,\nIF(AND(N497<>0,M499=0),N497,\nIF(AND(N498<>0,M499<>0),(M499-(M499/M523))+N497,\nIF(M523<1,0,(M499-(M499/M523)))))))","v":0},{"$f":"IF(O523=\"n/a\",0,IF(AND(O497=0,N499=0),0,\nIF(AND(O497<>0,N499=0),O497,\nIF(AND(O498<>0,N499<>0),(N499-(N499/N523))+O497,\nIF(N523<1,0,(N499-(N499/N523)))))))","v":0},{"$f":"IF(P523=\"n/a\",0,IF(AND(P497=0,O499=0),0,\nIF(AND(P497<>0,O499=0),P497,\nIF(AND(P498<>0,O499<>0),(O499-(O499/O523))+P497,\nIF(O523<1,0,(O499-(O499/O523)))))))","v":0},{"$f":"IF(Q523=\"n/a\",0,IF(AND(Q497=0,P499=0),0,\nIF(AND(Q497<>0,P499=0),Q497,\nIF(AND(Q498<>0,P499<>0),(P499-(P499/P523))+Q497,\nIF(P523<1,0,(P499-(P499/P523)))))))","v":0},{"$f":"IF(R523=\"n/a\",0,IF(AND(R497=0,Q499=0),0,\nIF(AND(R497<>0,Q499=0),R497,\nIF(AND(R498<>0,Q499<>0),(Q499-(Q499/Q523))+R497,\nIF(Q523<1,0,(Q499-(Q499/Q523)))))))","v":0},{"$f":"IF(S523=\"n/a\",0,IF(AND(S497=0,R499=0),0,\nIF(AND(S497<>0,R499=0),S497,\nIF(AND(S498<>0,R499<>0),(R499-(R499/R523))+S497,\nIF(R523<1,0,(R499-(R499/R523)))))))","v":0},{"$f":"IF(T523=\"n/a\",0,IF(AND(T497=0,S499=0),0,\nIF(AND(T497<>0,S499=0),T497,\nIF(AND(T498<>0,S499<>0),(S499-(S499/S523))+T497,\nIF(S523<1,0,(S499-(S499/S523)))))))","v":0},{"$f":"IF(U523=\"n/a\",0,IF(AND(U497=0,T499=0),0,\nIF(AND(U497<>0,T499=0),U497,\nIF(AND(U498<>0,T499<>0),(T499-(T499/T523))+U497,\nIF(T523<1,0,(T499-(T499/T523)))))))","v":0},{"$f":"IF(V523=\"n/a\",0,IF(AND(V497=0,U499=0),0,\nIF(AND(V497<>0,U499=0),V497,\nIF(AND(V498<>0,U499<>0),(U499-(U499/U523))+V497,\nIF(U523<1,0,(U499-(U499/U523)))))))","v":0},{"$f":"IF(W523=\"n/a\",0,IF(AND(W497=0,V499=0),0,\nIF(AND(W497<>0,V499=0),W497,\nIF(AND(W498<>0,V499<>0),(V499-(V499/V523))+W497,\nIF(V523<1,0,(V499-(V499/V523)))))))","v":0}]
[{"$f":"A499+1","v":0},"Depreciated starting TAB",{"$f":"C495","v":0},{"$f":"IF(C524=\"n/a\",C500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(D524=\"n/a\",D500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(E524=\"n/a\",E500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(F524=\"n/a\",F500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(G524=\"n/a\",G500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(H524=\"n/a\",H500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))/2),\nMAX(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))/2)),0))","v":0},{"$f":"IF(I524=\"n/a\",I500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(J524=\"n/a\",J500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(K524=\"n/a\",K500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(L524=\"n/a\",L500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(M524=\"n/a\",M500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(N524=\"n/a\",N500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(O524=\"n/a\",O500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(P524=\"n/a\",P500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(Q524=\"n/a\",Q500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(R524=\"n/a\",R500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(S524=\"n/a\",S500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(T524=\"n/a\",T500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(U524=\"n/a\",U500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(V524=\"n/a\",V500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0}]
[{"$f":"A500+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A501)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D501,-($A501+5),0)","v":0},{"$f":"IF(D525=\"n/a\",D501,IFERROR(IF((OFFSET($C501,0,$A501))<0,\nMIN(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501)))),\nMAX(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501))))),0))","v":0},0,0,0,{"$f":"IF(H525=\"n/a\",H501,IFERROR(IF((OFFSET($C501,0,$A501))<0,\nMIN(0,H501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501)))/2),\nMAX(0,H501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E502,-($A502+5),0)","v":0},{"$f":"IF(E526=\"n/a\",E502,IFERROR(IF((OFFSET($C502,0,$A502))<0,\nMIN(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502)))),\nMAX(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F503,-($A503+5),0)","v":0},{"$f":"IF(F527=\"n/a\",F503,IFERROR(IF((OFFSET($C503,0,$A503))<0,\nMIN(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503)))),\nMAX(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G504,-($A504+5),0)","v":0},{"$f":"IF(G528=\"n/a\",G504,IFERROR(IF((OFFSET($C504,0,$A504))<0,\nMIN(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504)))),\nMAX(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H505,-($A505+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I506,-($A506+5),0)","v":0},{"$f":"IF(I530=\"n/a\",I506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J507,-($A507+5),0)","v":0},{"$f":"IF(J531=\"n/a\",J507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K508,-($A508+5),0)","v":0},{"$f":"IF(K532=\"n/a\",K508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L509,-($A509+5),0)","v":0},{"$f":"IF(L533=\"n/a\",L509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M510,-($A510+5),0)","v":0},{"$f":"IF(M534=\"n/a\",M510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N511,-($A511+5),0)","v":0},{"$f":"IF(N535=\"n/a\",N511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O512,-($A512+5),0)","v":0},{"$f":"IF(O536=\"n/a\",O512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P513,-($A513+5),0)","v":0},{"$f":"IF(P537=\"n/a\",P513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q514,-($A514+5),0)","v":0},{"$f":"IF(Q538=\"n/a\",Q514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R515,-($A515+5),0)","v":0},{"$f":"IF(R539=\"n/a\",R515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S516,-($A516+5),0)","v":0},{"$f":"IF(S540=\"n/a\",S516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T517,-($A517+5),0)","v":0},{"$f":"IF(T541=\"n/a\",T517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U518,-($A518+5),0)","v":0},{"$f":"IF(U542=\"n/a\",U518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V519,-($A519+5),0)","v":0},{"$f":"IF(V543=\"n/a\",V519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W520,-($A520+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C523=\"n/a\",\"n/a\",IF(AND(C523<1,D497=0),0,\nIF(D497=0,C523-1,\nIF(C523<1,D498,\n(((C523-1)*(C499-(C499/(C523))))+(D497*D498))/(D499)))))","v":0},0,0,0,0,{"$f":"IF(H523=\"n/a\",\"n/a\",IF(AND(H523<1,I497=0),0,\nIF(I497=0,H523-1,\nIF(H523<1,I498,\n(((H523-1)*(H499-(H499/(H523))))+(I497*I498))/(I499)))))","v":0},{"$f":"IF(I523=\"n/a\",\"n/a\",IF(AND(I523<1,J497=0),0,\nIF(J497=0,I523-1,\nIF(I523<1,J498,\n(((I523-1)*(I499-(I499/(I523))))+(J497*J498))/(J499)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C524,(-$A500-ROWS(C496:C523)),0)","v":0},{"$f":"IF(C524=\"n/a\",\"n/a\",MAX(0,C524-1))","v":0},{"$f":"IF(D524=\"n/a\",\"n/a\",MAX(0,D524-1))","v":0},{"$f":"IF(E524=\"n/a\",\"n/a\",MAX(0,E524-1))","v":0},{"$f":"IF(F524=\"n/a\",\"n/a\",MAX(0,F524-1))","v":0},{"$f":"IF(G524=\"n/a\",\"n/a\",MAX(0,G524-1))","v":0},{"$f":"IF(H524=\"n/a\",\"n/a\",MAX(0,H524-0.5))","v":0},{"$f":"IF(I524=\"n/a\",\"n/a\",MAX(0,I524-1))","v":0},{"$f":"IF(J524=\"n/a\",\"n/a\",MAX(0,J524-1))","v":0},{"$f":"IF(K524=\"n/a\",\"n/a\",MAX(0,K524-1))","v":0},{"$f":"IF(L524=\"n/a\",\"n/a\",MAX(0,L524-1))","v":0},{"$f":"IF(M524=\"n/a\",\"n/a\",MAX(0,M524-1))","v":0},{"$f":"IF(N524=\"n/a\",\"n/a\",MAX(0,N524-1))","v":0},{"$f":"IF(O524=\"n/a\",\"n/a\",MAX(0,O524-1))","v":0},{"$f":"IF(P524=\"n/a\",\"n/a\",MAX(0,P524-1))","v":0},{"$f":"IF(Q524=\"n/a\",\"n/a\",MAX(0,Q524-1))","v":0},{"$f":"IF(R524=\"n/a\",\"n/a\",MAX(0,R524-1))","v":0},{"$f":"IF(S524=\"n/a\",\"n/a\",MAX(0,S524-1))","v":0},{"$f":"IF(T524=\"n/a\",\"n/a\",MAX(0,T524-1))","v":0},{"$f":"IF(U524=\"n/a\",\"n/a\",MAX(0,U524-1))","v":0},{"$f":"IF(V524=\"n/a\",\"n/a\",MAX(0,V524-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A501)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D525,(-$A501-ROWS(D497:D524)),0)","v":0},0,0,0,0,{"$f":"IF(H525=\"n/a\",\"n/a\",MAX(0,H525-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E526,(-$A502-ROWS(E498:E525)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F527,(-$A503-ROWS(F499:F526)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G528,(-$A504-ROWS(G500:G527)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H529,(-$A505-ROWS(H501:H528)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I530,(-$A506-ROWS(I502:I529)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J531,(-$A507-ROWS(J503:J530)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K532,(-$A508-ROWS(K504:K531)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L533,(-$A509-ROWS(L505:L532)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M534,(-$A510-ROWS(M506:M533)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N535,(-$A511-ROWS(N507:N534)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O536,(-$A512-ROWS(O508:O535)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P537,(-$A513-ROWS(P509:P536)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q538,(-$A514-ROWS(Q510:Q537)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R539,(-$A515-ROWS(R511:R538)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S540,(-$A516-ROWS(S512:S539)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T541,(-$A517-ROWS(T513:T540)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U542,(-$A518-ROWS(U514:U541)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V543,(-$A519-ROWS(V515:V542)),0)","v":0},{"$f":"IF(V543=\"n/a\",\"n/a\",MAX(0,V543-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W544,(-$A520-ROWS(W516:W543)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C496<>\"n/a\",C496<>\"n/a\"),IF(SUM(C499:C521)=0,0,IF((SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521))<0,1,(SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",D496<>\"n/a\"),IF(SUM(D499:D521)=0,0,IF((SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521))<0,1,(SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",E496<>\"n/a\"),IF(SUM(E499:E521)=0,0,IF((SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521))<0,1,(SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",F496<>\"n/a\"),IF(SUM(F499:F521)=0,0,IF((SUMPRODUCT(F499:F521,F523:F545)/SUM(F499:F521))<0,1,(SUMPRODUCT(F499:F521,F523:F545)/SUM(F499:F521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",G496<>\"n/a\"),IF(SUM(G499:G521)=0,0,IF((SUMPRODUCT(G499:G521,G523:G545)/SUM(G499:G521))<0,1,(SUMPRODUCT(G499:G521,G523:G545)/SUM(G499:G521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",H496<>\"n/a\"),IF(SUM(H499:H521)=0,0,IF((SUMPRODUCT(H499:H521,H523:H545)/SUM(H499:H521))<0,1,(SUMPRODUCT(H499:H521,H523:H545)/SUM(H499:H521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",I496<>\"n/a\"),IF(SUM(I499:I521)=0,0,IF((SUMPRODUCT(I499:I521,I523:I545)/SUM(I499:I521))<0,1,(SUMPRODUCT(I499:I521,I523:I545)/SUM(I499:I521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",J496<>\"n/a\"),IF(SUM(J499:J521)=0,0,IF((SUMPRODUCT(J499:J521,J523:J545)/SUM(J499:J521))<0,1,(SUMPRODUCT(J499:J521,J523:J545)/SUM(J499:J521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",K496<>\"n/a\"),IF(SUM(K499:K521)=0,0,IF((SUMPRODUCT(K499:K521,K523:K545)/SUM(K499:K521))<0,1,(SUMPRODUCT(K499:K521,K523:K545)/SUM(K499:K521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",L496<>\"n/a\"),IF(SUM(L499:L521)=0,0,IF((SUMPRODUCT(L499:L521,L523:L545)/SUM(L499:L521))<0,1,(SUMPRODUCT(L499:L521,L523:L545)/SUM(L499:L521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",M496<>\"n/a\"),IF(SUM(M499:M521)=0,0,IF((SUMPRODUCT(M499:M521,M523:M545)/SUM(M499:M521))<0,1,(SUMPRODUCT(M499:M521,M523:M545)/SUM(M499:M521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",N496<>\"n/a\"),IF(SUM(N499:N521)=0,0,IF((SUMPRODUCT(N499:N521,N523:N545)/SUM(N499:N521))<0,1,(SUMPRODUCT(N499:N521,N523:N545)/SUM(N499:N521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",O496<>\"n/a\"),IF(SUM(O499:O521)=0,0,IF((SUMPRODUCT(O499:O521,O523:O545)/SUM(O499:O521))<0,1,(SUMPRODUCT(O499:O521,O523:O545)/SUM(O499:O521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",P496<>\"n/a\"),IF(SUM(P499:P521)=0,0,IF((SUMPRODUCT(P499:P521,P523:P545)/SUM(P499:P521))<0,1,(SUMPRODUCT(P499:P521,P523:P545)/SUM(P499:P521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",Q496<>\"n/a\"),IF(SUM(Q499:Q521)=0,0,IF((SUMPRODUCT(Q499:Q521,Q523:Q545)/SUM(Q499:Q521))<0,1,(SUMPRODUCT(Q499:Q521,Q523:Q545)/SUM(Q499:Q521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",R496<>\"n/a\"),IF(SUM(R499:R521)=0,0,IF((SUMPRODUCT(R499:R521,R523:R545)/SUM(R499:R521))<0,1,(SUMPRODUCT(R499:R521,R523:R545)/SUM(R499:R521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",S496<>\"n/a\"),IF(SUM(S499:S521)=0,0,IF((SUMPRODUCT(S499:S521,S523:S545)/SUM(S499:S521))<0,1,(SUMPRODUCT(S499:S521,S523:S545)/SUM(S499:S521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",T496<>\"n/a\"),IF(SUM(T499:T521)=0,0,IF((SUMPRODUCT(T499:T521,T523:T545)/SUM(T499:T521))<0,1,(SUMPRODUCT(T499:T521,T523:T545)/SUM(T499:T521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",U496<>\"n/a\"),IF(SUM(U499:U521)=0,0,IF((SUMPRODUCT(U499:U521,U523:U545)/SUM(U499:U521))<0,1,(SUMPRODUCT(U499:U521,U523:U545)/SUM(U499:U521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",V496<>\"n/a\"),IF(SUM(V499:V521)=0,0,IF((SUMPRODUCT(V499:V521,V523:V545)/SUM(V499:V521))<0,1,(SUMPRODUCT(V499:V521,V523:V545)/SUM(V499:V521)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C496<>\"n/a\",W496<>\"n/a\"),IF(SUM(W499:W521)=0,0,IF((SUMPRODUCT(W499:W521,W523:W545)/SUM(W499:W521))<0,1,(SUMPRODUCT(W499:W521,W523:W545)/SUM(W499:W521)))),\"n/a\"))","v":0}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A548,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A548,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A549,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A549,0)-OFFSET('RFM input'!H$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A549,0)-OFFSET('RFM input'!I$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A549,0)-OFFSET('RFM input'!J$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A549,0)-OFFSET('RFM input'!K$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A549,0)-OFFSET('RFM input'!L$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A549,0)-OFFSET('RFM input'!M$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A549,0)-OFFSET('RFM input'!N$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A549,0)-OFFSET('RFM input'!O$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A549,0)-OFFSET('RFM input'!P$74,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A549,0)-OFFSET('RFM input'!Q$74,$A549,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A549,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A549,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D577=\"n/a\",0,IF(AND(D551=0,C553=0),0,\nIF(AND(D551<>0,C553=0),D551,\nIF(AND(D552<>0,C553<>0),(C553-(C553/C577))+D551,\nIF(C577<1,0,(C553-(C553/C577)))))))","v":0},{"$f":"IF(E577=\"n/a\",0,IF(AND(E551=0,D553=0),0,\nIF(AND(E551<>0,D553=0),E551,\nIF(AND(E552<>0,D553<>0),(D553-(D553/D577))+E551,\nIF(D577<1,0,(D553-(D553/D577)))))))","v":0},{"$f":"IF(F577=\"n/a\",0,IF(AND(F551=0,E553=0),0,\nIF(AND(F551<>0,E553=0),F551,\nIF(AND(F552<>0,E553<>0),(E553-(E553/E577))+F551,\nIF(E577<1,0,(E553-(E553/E577)))))))","v":0},{"$f":"IF(G577=\"n/a\",0,IF(AND(G551=0,F553=0),0,\nIF(AND(G551<>0,F553=0),G551,\nIF(AND(G552<>0,F553<>0),(F553-(F553/F577))+G551,\nIF(F577<1,0,(F553-(F553/F577)))))))","v":0},{"$f":"IF(H577=\"n/a\",0,IF(AND(H551=0,G553=0),0,\nIF(AND(H551<>0,G553=0),H551,\nIF(AND(H552<>0,G553<>0),(G553-(G553/G577))+H551,\nIF(G577<1,0,(G553-(G553/G577)))))))","v":0},{"$f":"IF(I577=\"n/a\",0,IF(AND(I551=0,H553=0),0,\nIF(AND(I551<>0,H553=0),I551,\nIF(AND(I552<>0,H553<>0),(H553-(H553/H577))+I551,\nIF(H577<1,0,(H553-(H553/H577)))))))","v":0},{"$f":"IF(J577=\"n/a\",0,IF(AND(J551=0,I553=0),0,\nIF(AND(J551<>0,I553=0),J551,\nIF(AND(J552<>0,I553<>0),(I553-(I553/I577))+J551,\nIF(I577<1,0,(I553-(I553/I577)))))))","v":0},{"$f":"IF(K577=\"n/a\",0,IF(AND(K551=0,J553=0),0,\nIF(AND(K551<>0,J553=0),K551,\nIF(AND(K552<>0,J553<>0),(J553-(J553/J577))+K551,\nIF(J577<1,0,(J553-(J553/J577)))))))","v":0},{"$f":"IF(L577=\"n/a\",0,IF(AND(L551=0,K553=0),0,\nIF(AND(L551<>0,K553=0),L551,\nIF(AND(L552<>0,K553<>0),(K553-(K553/K577))+L551,\nIF(K577<1,0,(K553-(K553/K577)))))))","v":0},{"$f":"IF(M577=\"n/a\",0,IF(AND(M551=0,L553=0),0,\nIF(AND(M551<>0,L553=0),M551,\nIF(AND(M552<>0,L553<>0),(L553-(L553/L577))+M551,\nIF(L577<1,0,(L553-(L553/L577)))))))","v":0},{"$f":"IF(N577=\"n/a\",0,IF(AND(N551=0,M553=0),0,\nIF(AND(N551<>0,M553=0),N551,\nIF(AND(N552<>0,M553<>0),(M553-(M553/M577))+N551,\nIF(M577<1,0,(M553-(M553/M577)))))))","v":0},{"$f":"IF(O577=\"n/a\",0,IF(AND(O551=0,N553=0),0,\nIF(AND(O551<>0,N553=0),O551,\nIF(AND(O552<>0,N553<>0),(N553-(N553/N577))+O551,\nIF(N577<1,0,(N553-(N553/N577)))))))","v":0},{"$f":"IF(P577=\"n/a\",0,IF(AND(P551=0,O553=0),0,\nIF(AND(P551<>0,O553=0),P551,\nIF(AND(P552<>0,O553<>0),(O553-(O553/O577))+P551,\nIF(O577<1,0,(O553-(O553/O577)))))))","v":0},{"$f":"IF(Q577=\"n/a\",0,IF(AND(Q551=0,P553=0),0,\nIF(AND(Q551<>0,P553=0),Q551,\nIF(AND(Q552<>0,P553<>0),(P553-(P553/P577))+Q551,\nIF(P577<1,0,(P553-(P553/P577)))))))","v":0},{"$f":"IF(R577=\"n/a\",0,IF(AND(R551=0,Q553=0),0,\nIF(AND(R551<>0,Q553=0),R551,\nIF(AND(R552<>0,Q553<>0),(Q553-(Q553/Q577))+R551,\nIF(Q577<1,0,(Q553-(Q553/Q577)))))))","v":0},{"$f":"IF(S577=\"n/a\",0,IF(AND(S551=0,R553=0),0,\nIF(AND(S551<>0,R553=0),S551,\nIF(AND(S552<>0,R553<>0),(R553-(R553/R577))+S551,\nIF(R577<1,0,(R553-(R553/R577)))))))","v":0},{"$f":"IF(T577=\"n/a\",0,IF(AND(T551=0,S553=0),0,\nIF(AND(T551<>0,S553=0),T551,\nIF(AND(T552<>0,S553<>0),(S553-(S553/S577))+T551,\nIF(S577<1,0,(S553-(S553/S577)))))))","v":0},{"$f":"IF(U577=\"n/a\",0,IF(AND(U551=0,T553=0),0,\nIF(AND(U551<>0,T553=0),U551,\nIF(AND(U552<>0,T553<>0),(T553-(T553/T577))+U551,\nIF(T577<1,0,(T553-(T553/T577)))))))","v":0},{"$f":"IF(V577=\"n/a\",0,IF(AND(V551=0,U553=0),0,\nIF(AND(V551<>0,U553=0),V551,\nIF(AND(V552<>0,U553<>0),(U553-(U553/U577))+V551,\nIF(U577<1,0,(U553-(U553/U577)))))))","v":0},{"$f":"IF(W577=\"n/a\",0,IF(AND(W551=0,V553=0),0,\nIF(AND(W551<>0,V553=0),W551,\nIF(AND(W552<>0,V553<>0),(V553-(V553/V577))+W551,\nIF(V577<1,0,(V553-(V553/V577)))))))","v":0}]
[{"$f":"A553+1","v":0},"Depreciated starting TAB",{"$f":"C549","v":0},{"$f":"IF(C578=\"n/a\",C554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(D578=\"n/a\",D554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(E578=\"n/a\",E554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(F578=\"n/a\",F554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(G578=\"n/a\",G554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(H578=\"n/a\",H554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))/2),\nMAX(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))/2)),0))","v":0},{"$f":"IF(I578=\"n/a\",I554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(J578=\"n/a\",J554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(K578=\"n/a\",K554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(L578=\"n/a\",L554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(M578=\"n/a\",M554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(N578=\"n/a\",N554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(O578=\"n/a\",O554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(P578=\"n/a\",P554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(Q578=\"n/a\",Q554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(R578=\"n/a\",R554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(S578=\"n/a\",S554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(T578=\"n/a\",T554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(U578=\"n/a\",U554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(V578=\"n/a\",V554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0}]
[{"$f":"A554+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A555)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D555,-($A555+5),0)","v":0},{"$f":"IF(D579=\"n/a\",D555,IFERROR(IF((OFFSET($C555,0,$A555))<0,\nMIN(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555)))),\nMAX(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555))))),0))","v":0},0,0,0,{"$f":"IF(H579=\"n/a\",H555,IFERROR(IF((OFFSET($C555,0,$A555))<0,\nMIN(0,H555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555)))/2),\nMAX(0,H555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E556,-($A556+5),0)","v":0},{"$f":"IF(E580=\"n/a\",E556,IFERROR(IF((OFFSET($C556,0,$A556))<0,\nMIN(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556)))),\nMAX(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F557,-($A557+5),0)","v":0},{"$f":"IF(F581=\"n/a\",F557,IFERROR(IF((OFFSET($C557,0,$A557))<0,\nMIN(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557)))),\nMAX(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G558,-($A558+5),0)","v":0},{"$f":"IF(G582=\"n/a\",G558,IFERROR(IF((OFFSET($C558,0,$A558))<0,\nMIN(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558)))),\nMAX(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H559,-($A559+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I560,-($A560+5),0)","v":0},{"$f":"IF(I584=\"n/a\",I560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J561,-($A561+5),0)","v":0},{"$f":"IF(J585=\"n/a\",J561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K562,-($A562+5),0)","v":0},{"$f":"IF(K586=\"n/a\",K562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L563,-($A563+5),0)","v":0},{"$f":"IF(L587=\"n/a\",L563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M564,-($A564+5),0)","v":0},{"$f":"IF(M588=\"n/a\",M564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N565,-($A565+5),0)","v":0},{"$f":"IF(N589=\"n/a\",N565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O566,-($A566+5),0)","v":0},{"$f":"IF(O590=\"n/a\",O566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P567,-($A567+5),0)","v":0},{"$f":"IF(P591=\"n/a\",P567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q568,-($A568+5),0)","v":0},{"$f":"IF(Q592=\"n/a\",Q568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R569,-($A569+5),0)","v":0},{"$f":"IF(R593=\"n/a\",R569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S570,-($A570+5),0)","v":0},{"$f":"IF(S594=\"n/a\",S570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T571,-($A571+5),0)","v":0},{"$f":"IF(T595=\"n/a\",T571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U572,-($A572+5),0)","v":0},{"$f":"IF(U596=\"n/a\",U572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V573,-($A573+5),0)","v":0},{"$f":"IF(V597=\"n/a\",V573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W574,-($A574+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C577=\"n/a\",\"n/a\",IF(AND(C577<1,D551=0),0,\nIF(D551=0,C577-1,\nIF(C577<1,D552,\n(((C577-1)*(C553-(C553/(C577))))+(D551*D552))/(D553)))))","v":0},0,0,0,0,{"$f":"IF(H577=\"n/a\",\"n/a\",IF(AND(H577<1,I551=0),0,\nIF(I551=0,H577-1,\nIF(H577<1,I552,\n(((H577-1)*(H553-(H553/(H577))))+(I551*I552))/(I553)))))","v":0},{"$f":"IF(I577=\"n/a\",\"n/a\",IF(AND(I577<1,J551=0),0,\nIF(J551=0,I577-1,\nIF(I577<1,J552,\n(((I577-1)*(I553-(I553/(I577))))+(J551*J552))/(J553)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C578,(-$A554-ROWS(C550:C577)),0)","v":0},{"$f":"IF(C578=\"n/a\",\"n/a\",MAX(0,C578-1))","v":0},{"$f":"IF(D578=\"n/a\",\"n/a\",MAX(0,D578-1))","v":0},{"$f":"IF(E578=\"n/a\",\"n/a\",MAX(0,E578-1))","v":0},{"$f":"IF(F578=\"n/a\",\"n/a\",MAX(0,F578-1))","v":0},{"$f":"IF(G578=\"n/a\",\"n/a\",MAX(0,G578-1))","v":0},{"$f":"IF(H578=\"n/a\",\"n/a\",MAX(0,H578-0.5))","v":0},{"$f":"IF(I578=\"n/a\",\"n/a\",MAX(0,I578-1))","v":0},{"$f":"IF(J578=\"n/a\",\"n/a\",MAX(0,J578-1))","v":0},{"$f":"IF(K578=\"n/a\",\"n/a\",MAX(0,K578-1))","v":0},{"$f":"IF(L578=\"n/a\",\"n/a\",MAX(0,L578-1))","v":0},{"$f":"IF(M578=\"n/a\",\"n/a\",MAX(0,M578-1))","v":0},{"$f":"IF(N578=\"n/a\",\"n/a\",MAX(0,N578-1))","v":0},{"$f":"IF(O578=\"n/a\",\"n/a\",MAX(0,O578-1))","v":0},{"$f":"IF(P578=\"n/a\",\"n/a\",MAX(0,P578-1))","v":0},{"$f":"IF(Q578=\"n/a\",\"n/a\",MAX(0,Q578-1))","v":0},{"$f":"IF(R578=\"n/a\",\"n/a\",MAX(0,R578-1))","v":0},{"$f":"IF(S578=\"n/a\",\"n/a\",MAX(0,S578-1))","v":0},{"$f":"IF(T578=\"n/a\",\"n/a\",MAX(0,T578-1))","v":0},{"$f":"IF(U578=\"n/a\",\"n/a\",MAX(0,U578-1))","v":0},{"$f":"IF(V578=\"n/a\",\"n/a\",MAX(0,V578-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A555)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D579,(-$A555-ROWS(D551:D578)),0)","v":0},0,0,0,0,{"$f":"IF(H579=\"n/a\",\"n/a\",MAX(0,H579-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E580,(-$A556-ROWS(E552:E579)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F581,(-$A557-ROWS(F553:F580)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G582,(-$A558-ROWS(G554:G581)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H583,(-$A559-ROWS(H555:H582)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I584,(-$A560-ROWS(I556:I583)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J585,(-$A561-ROWS(J557:J584)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K586,(-$A562-ROWS(K558:K585)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L587,(-$A563-ROWS(L559:L586)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M588,(-$A564-ROWS(M560:M587)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N589,(-$A565-ROWS(N561:N588)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O590,(-$A566-ROWS(O562:O589)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P591,(-$A567-ROWS(P563:P590)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q592,(-$A568-ROWS(Q564:Q591)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R593,(-$A569-ROWS(R565:R592)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S594,(-$A570-ROWS(S566:S593)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T595,(-$A571-ROWS(T567:T594)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U596,(-$A572-ROWS(U568:U595)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V597,(-$A573-ROWS(V569:V596)),0)","v":0},{"$f":"IF(V597=\"n/a\",\"n/a\",MAX(0,V597-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W598,(-$A574-ROWS(W570:W597)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C550<>\"n/a\",C550<>\"n/a\"),IF(SUM(C553:C575)=0,0,IF((SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575))<0,1,(SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",D550<>\"n/a\"),IF(SUM(D553:D575)=0,0,IF((SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575))<0,1,(SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",E550<>\"n/a\"),IF(SUM(E553:E575)=0,0,IF((SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575))<0,1,(SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",F550<>\"n/a\"),IF(SUM(F553:F575)=0,0,IF((SUMPRODUCT(F553:F575,F577:F599)/SUM(F553:F575))<0,1,(SUMPRODUCT(F553:F575,F577:F599)/SUM(F553:F575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",G550<>\"n/a\"),IF(SUM(G553:G575)=0,0,IF((SUMPRODUCT(G553:G575,G577:G599)/SUM(G553:G575))<0,1,(SUMPRODUCT(G553:G575,G577:G599)/SUM(G553:G575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",H550<>\"n/a\"),IF(SUM(H553:H575)=0,0,IF((SUMPRODUCT(H553:H575,H577:H599)/SUM(H553:H575))<0,1,(SUMPRODUCT(H553:H575,H577:H599)/SUM(H553:H575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",I550<>\"n/a\"),IF(SUM(I553:I575)=0,0,IF((SUMPRODUCT(I553:I575,I577:I599)/SUM(I553:I575))<0,1,(SUMPRODUCT(I553:I575,I577:I599)/SUM(I553:I575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",J550<>\"n/a\"),IF(SUM(J553:J575)=0,0,IF((SUMPRODUCT(J553:J575,J577:J599)/SUM(J553:J575))<0,1,(SUMPRODUCT(J553:J575,J577:J599)/SUM(J553:J575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",K550<>\"n/a\"),IF(SUM(K553:K575)=0,0,IF((SUMPRODUCT(K553:K575,K577:K599)/SUM(K553:K575))<0,1,(SUMPRODUCT(K553:K575,K577:K599)/SUM(K553:K575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",L550<>\"n/a\"),IF(SUM(L553:L575)=0,0,IF((SUMPRODUCT(L553:L575,L577:L599)/SUM(L553:L575))<0,1,(SUMPRODUCT(L553:L575,L577:L599)/SUM(L553:L575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",M550<>\"n/a\"),IF(SUM(M553:M575)=0,0,IF((SUMPRODUCT(M553:M575,M577:M599)/SUM(M553:M575))<0,1,(SUMPRODUCT(M553:M575,M577:M599)/SUM(M553:M575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",N550<>\"n/a\"),IF(SUM(N553:N575)=0,0,IF((SUMPRODUCT(N553:N575,N577:N599)/SUM(N553:N575))<0,1,(SUMPRODUCT(N553:N575,N577:N599)/SUM(N553:N575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",O550<>\"n/a\"),IF(SUM(O553:O575)=0,0,IF((SUMPRODUCT(O553:O575,O577:O599)/SUM(O553:O575))<0,1,(SUMPRODUCT(O553:O575,O577:O599)/SUM(O553:O575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",P550<>\"n/a\"),IF(SUM(P553:P575)=0,0,IF((SUMPRODUCT(P553:P575,P577:P599)/SUM(P553:P575))<0,1,(SUMPRODUCT(P553:P575,P577:P599)/SUM(P553:P575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",Q550<>\"n/a\"),IF(SUM(Q553:Q575)=0,0,IF((SUMPRODUCT(Q553:Q575,Q577:Q599)/SUM(Q553:Q575))<0,1,(SUMPRODUCT(Q553:Q575,Q577:Q599)/SUM(Q553:Q575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",R550<>\"n/a\"),IF(SUM(R553:R575)=0,0,IF((SUMPRODUCT(R553:R575,R577:R599)/SUM(R553:R575))<0,1,(SUMPRODUCT(R553:R575,R577:R599)/SUM(R553:R575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",S550<>\"n/a\"),IF(SUM(S553:S575)=0,0,IF((SUMPRODUCT(S553:S575,S577:S599)/SUM(S553:S575))<0,1,(SUMPRODUCT(S553:S575,S577:S599)/SUM(S553:S575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",T550<>\"n/a\"),IF(SUM(T553:T575)=0,0,IF((SUMPRODUCT(T553:T575,T577:T599)/SUM(T553:T575))<0,1,(SUMPRODUCT(T553:T575,T577:T599)/SUM(T553:T575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",U550<>\"n/a\"),IF(SUM(U553:U575)=0,0,IF((SUMPRODUCT(U553:U575,U577:U599)/SUM(U553:U575))<0,1,(SUMPRODUCT(U553:U575,U577:U599)/SUM(U553:U575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",V550<>\"n/a\"),IF(SUM(V553:V575)=0,0,IF((SUMPRODUCT(V553:V575,V577:V599)/SUM(V553:V575))<0,1,(SUMPRODUCT(V553:V575,V577:V599)/SUM(V553:V575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",W550<>\"n/a\"),IF(SUM(W553:W575)=0,0,IF((SUMPRODUCT(W553:W575,W577:W599)/SUM(W553:W575))<0,1,(SUMPRODUCT(W553:W575,W577:W599)/SUM(W553:W575)))),\"n/a\"))","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A602,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A602,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A603,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A603,0)-OFFSET('RFM input'!H$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A603,0)-OFFSET('RFM input'!I$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A603,0)-OFFSET('RFM input'!J$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A603,0)-OFFSET('RFM input'!K$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A603,0)-OFFSET('RFM input'!L$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A603,0)-OFFSET('RFM input'!M$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A603,0)-OFFSET('RFM input'!N$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A603,0)-OFFSET('RFM input'!O$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A603,0)-OFFSET('RFM input'!P$74,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A603,0)-OFFSET('RFM input'!Q$74,$A603,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A603,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A603,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D631=\"n/a\",0,IF(AND(D605=0,C607=0),0,\nIF(AND(D605<>0,C607=0),D605,\nIF(AND(D606<>0,C607<>0),(C607-(C607/C631))+D605,\nIF(C631<1,0,(C607-(C607/C631)))))))","v":0},{"$f":"IF(E631=\"n/a\",0,IF(AND(E605=0,D607=0),0,\nIF(AND(E605<>0,D607=0),E605,\nIF(AND(E606<>0,D607<>0),(D607-(D607/D631))+E605,\nIF(D631<1,0,(D607-(D607/D631)))))))","v":0},{"$f":"IF(F631=\"n/a\",0,IF(AND(F605=0,E607=0),0,\nIF(AND(F605<>0,E607=0),F605,\nIF(AND(F606<>0,E607<>0),(E607-(E607/E631))+F605,\nIF(E631<1,0,(E607-(E607/E631)))))))","v":0},{"$f":"IF(G631=\"n/a\",0,IF(AND(G605=0,F607=0),0,\nIF(AND(G605<>0,F607=0),G605,\nIF(AND(G606<>0,F607<>0),(F607-(F607/F631))+G605,\nIF(F631<1,0,(F607-(F607/F631)))))))","v":0},{"$f":"IF(H631=\"n/a\",0,IF(AND(H605=0,G607=0),0,\nIF(AND(H605<>0,G607=0),H605,\nIF(AND(H606<>0,G607<>0),(G607-(G607/G631))+H605,\nIF(G631<1,0,(G607-(G607/G631)))))))","v":0},{"$f":"IF(I631=\"n/a\",0,IF(AND(I605=0,H607=0),0,\nIF(AND(I605<>0,H607=0),I605,\nIF(AND(I606<>0,H607<>0),(H607-(H607/H631))+I605,\nIF(H631<1,0,(H607-(H607/H631)))))))","v":0},{"$f":"IF(J631=\"n/a\",0,IF(AND(J605=0,I607=0),0,\nIF(AND(J605<>0,I607=0),J605,\nIF(AND(J606<>0,I607<>0),(I607-(I607/I631))+J605,\nIF(I631<1,0,(I607-(I607/I631)))))))","v":0},{"$f":"IF(K631=\"n/a\",0,IF(AND(K605=0,J607=0),0,\nIF(AND(K605<>0,J607=0),K605,\nIF(AND(K606<>0,J607<>0),(J607-(J607/J631))+K605,\nIF(J631<1,0,(J607-(J607/J631)))))))","v":0},{"$f":"IF(L631=\"n/a\",0,IF(AND(L605=0,K607=0),0,\nIF(AND(L605<>0,K607=0),L605,\nIF(AND(L606<>0,K607<>0),(K607-(K607/K631))+L605,\nIF(K631<1,0,(K607-(K607/K631)))))))","v":0},{"$f":"IF(M631=\"n/a\",0,IF(AND(M605=0,L607=0),0,\nIF(AND(M605<>0,L607=0),M605,\nIF(AND(M606<>0,L607<>0),(L607-(L607/L631))+M605,\nIF(L631<1,0,(L607-(L607/L631)))))))","v":0},{"$f":"IF(N631=\"n/a\",0,IF(AND(N605=0,M607=0),0,\nIF(AND(N605<>0,M607=0),N605,\nIF(AND(N606<>0,M607<>0),(M607-(M607/M631))+N605,\nIF(M631<1,0,(M607-(M607/M631)))))))","v":0},{"$f":"IF(O631=\"n/a\",0,IF(AND(O605=0,N607=0),0,\nIF(AND(O605<>0,N607=0),O605,\nIF(AND(O606<>0,N607<>0),(N607-(N607/N631))+O605,\nIF(N631<1,0,(N607-(N607/N631)))))))","v":0},{"$f":"IF(P631=\"n/a\",0,IF(AND(P605=0,O607=0),0,\nIF(AND(P605<>0,O607=0),P605,\nIF(AND(P606<>0,O607<>0),(O607-(O607/O631))+P605,\nIF(O631<1,0,(O607-(O607/O631)))))))","v":0},{"$f":"IF(Q631=\"n/a\",0,IF(AND(Q605=0,P607=0),0,\nIF(AND(Q605<>0,P607=0),Q605,\nIF(AND(Q606<>0,P607<>0),(P607-(P607/P631))+Q605,\nIF(P631<1,0,(P607-(P607/P631)))))))","v":0},{"$f":"IF(R631=\"n/a\",0,IF(AND(R605=0,Q607=0),0,\nIF(AND(R605<>0,Q607=0),R605,\nIF(AND(R606<>0,Q607<>0),(Q607-(Q607/Q631))+R605,\nIF(Q631<1,0,(Q607-(Q607/Q631)))))))","v":0},{"$f":"IF(S631=\"n/a\",0,IF(AND(S605=0,R607=0),0,\nIF(AND(S605<>0,R607=0),S605,\nIF(AND(S606<>0,R607<>0),(R607-(R607/R631))+S605,\nIF(R631<1,0,(R607-(R607/R631)))))))","v":0},{"$f":"IF(T631=\"n/a\",0,IF(AND(T605=0,S607=0),0,\nIF(AND(T605<>0,S607=0),T605,\nIF(AND(T606<>0,S607<>0),(S607-(S607/S631))+T605,\nIF(S631<1,0,(S607-(S607/S631)))))))","v":0},{"$f":"IF(U631=\"n/a\",0,IF(AND(U605=0,T607=0),0,\nIF(AND(U605<>0,T607=0),U605,\nIF(AND(U606<>0,T607<>0),(T607-(T607/T631))+U605,\nIF(T631<1,0,(T607-(T607/T631)))))))","v":0},{"$f":"IF(V631=\"n/a\",0,IF(AND(V605=0,U607=0),0,\nIF(AND(V605<>0,U607=0),V605,\nIF(AND(V606<>0,U607<>0),(U607-(U607/U631))+V605,\nIF(U631<1,0,(U607-(U607/U631)))))))","v":0},{"$f":"IF(W631=\"n/a\",0,IF(AND(W605=0,V607=0),0,\nIF(AND(W605<>0,V607=0),W605,\nIF(AND(W606<>0,V607<>0),(V607-(V607/V631))+W605,\nIF(V631<1,0,(V607-(V607/V631)))))))","v":0}]
[{"$f":"A607+1","v":0},"Depreciated starting TAB",{"$f":"C603","v":0},{"$f":"IF(C632=\"n/a\",C608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(D632=\"n/a\",D608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(E632=\"n/a\",E608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(F632=\"n/a\",F608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(G632=\"n/a\",G608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(H632=\"n/a\",H608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))/2),\nMAX(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))/2)),0))","v":0},{"$f":"IF(I632=\"n/a\",I608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(J632=\"n/a\",J608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(K632=\"n/a\",K608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(L632=\"n/a\",L608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(M632=\"n/a\",M608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(N632=\"n/a\",N608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(O632=\"n/a\",O608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(P632=\"n/a\",P608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(Q632=\"n/a\",Q608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(R632=\"n/a\",R608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(S632=\"n/a\",S608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(T632=\"n/a\",T608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(U632=\"n/a\",U608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(V632=\"n/a\",V608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0}]
[{"$f":"A608+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A609)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D609,-($A609+5),0)","v":0},{"$f":"IF(D633=\"n/a\",D609,IFERROR(IF((OFFSET($C609,0,$A609))<0,\nMIN(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609)))),\nMAX(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609))))),0))","v":0},0,0,0,{"$f":"IF(H633=\"n/a\",H609,IFERROR(IF((OFFSET($C609,0,$A609))<0,\nMIN(0,H609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609)))/2),\nMAX(0,H609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E610,-($A610+5),0)","v":0},{"$f":"IF(E634=\"n/a\",E610,IFERROR(IF((OFFSET($C610,0,$A610))<0,\nMIN(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610)))),\nMAX(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F611,-($A611+5),0)","v":0},{"$f":"IF(F635=\"n/a\",F611,IFERROR(IF((OFFSET($C611,0,$A611))<0,\nMIN(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611)))),\nMAX(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G612,-($A612+5),0)","v":0},{"$f":"IF(G636=\"n/a\",G612,IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612)))),\nMAX(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H613,-($A613+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I614,-($A614+5),0)","v":0},{"$f":"IF(I638=\"n/a\",I614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J615,-($A615+5),0)","v":0},{"$f":"IF(J639=\"n/a\",J615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K616,-($A616+5),0)","v":0},{"$f":"IF(K640=\"n/a\",K616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L617,-($A617+5),0)","v":0},{"$f":"IF(L641=\"n/a\",L617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M618,-($A618+5),0)","v":0},{"$f":"IF(M642=\"n/a\",M618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N619,-($A619+5),0)","v":0},{"$f":"IF(N643=\"n/a\",N619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O620,-($A620+5),0)","v":0},{"$f":"IF(O644=\"n/a\",O620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P621,-($A621+5),0)","v":0},{"$f":"IF(P645=\"n/a\",P621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q622,-($A622+5),0)","v":0},{"$f":"IF(Q646=\"n/a\",Q622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R623,-($A623+5),0)","v":0},{"$f":"IF(R647=\"n/a\",R623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S624,-($A624+5),0)","v":0},{"$f":"IF(S648=\"n/a\",S624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T625,-($A625+5),0)","v":0},{"$f":"IF(T649=\"n/a\",T625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U626,-($A626+5),0)","v":0},{"$f":"IF(U650=\"n/a\",U626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V627,-($A627+5),0)","v":0},{"$f":"IF(V651=\"n/a\",V627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W628,-($A628+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C631=\"n/a\",\"n/a\",IF(AND(C631<1,D605=0),0,\nIF(D605=0,C631-1,\nIF(C631<1,D606,\n(((C631-1)*(C607-(C607/(C631))))+(D605*D606))/(D607)))))","v":0},0,0,0,0,{"$f":"IF(H631=\"n/a\",\"n/a\",IF(AND(H631<1,I605=0),0,\nIF(I605=0,H631-1,\nIF(H631<1,I606,\n(((H631-1)*(H607-(H607/(H631))))+(I605*I606))/(I607)))))","v":0},{"$f":"IF(I631=\"n/a\",\"n/a\",IF(AND(I631<1,J605=0),0,\nIF(J605=0,I631-1,\nIF(I631<1,J606,\n(((I631-1)*(I607-(I607/(I631))))+(J605*J606))/(J607)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C632,(-$A608-ROWS(C604:C631)),0)","v":0},{"$f":"IF(C632=\"n/a\",\"n/a\",MAX(0,C632-1))","v":0},{"$f":"IF(D632=\"n/a\",\"n/a\",MAX(0,D632-1))","v":0},{"$f":"IF(E632=\"n/a\",\"n/a\",MAX(0,E632-1))","v":0},{"$f":"IF(F632=\"n/a\",\"n/a\",MAX(0,F632-1))","v":0},{"$f":"IF(G632=\"n/a\",\"n/a\",MAX(0,G632-1))","v":0},{"$f":"IF(H632=\"n/a\",\"n/a\",MAX(0,H632-0.5))","v":0},{"$f":"IF(I632=\"n/a\",\"n/a\",MAX(0,I632-1))","v":0},{"$f":"IF(J632=\"n/a\",\"n/a\",MAX(0,J632-1))","v":0},{"$f":"IF(K632=\"n/a\",\"n/a\",MAX(0,K632-1))","v":0},{"$f":"IF(L632=\"n/a\",\"n/a\",MAX(0,L632-1))","v":0},{"$f":"IF(M632=\"n/a\",\"n/a\",MAX(0,M632-1))","v":0},{"$f":"IF(N632=\"n/a\",\"n/a\",MAX(0,N632-1))","v":0},{"$f":"IF(O632=\"n/a\",\"n/a\",MAX(0,O632-1))","v":0},{"$f":"IF(P632=\"n/a\",\"n/a\",MAX(0,P632-1))","v":0},{"$f":"IF(Q632=\"n/a\",\"n/a\",MAX(0,Q632-1))","v":0},{"$f":"IF(R632=\"n/a\",\"n/a\",MAX(0,R632-1))","v":0},{"$f":"IF(S632=\"n/a\",\"n/a\",MAX(0,S632-1))","v":0},{"$f":"IF(T632=\"n/a\",\"n/a\",MAX(0,T632-1))","v":0},{"$f":"IF(U632=\"n/a\",\"n/a\",MAX(0,U632-1))","v":0},{"$f":"IF(V632=\"n/a\",\"n/a\",MAX(0,V632-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A609)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D633,(-$A609-ROWS(D605:D632)),0)","v":0},0,0,0,0,{"$f":"IF(H633=\"n/a\",\"n/a\",MAX(0,H633-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E634,(-$A610-ROWS(E606:E633)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F635,(-$A611-ROWS(F607:F634)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G636,(-$A612-ROWS(G608:G635)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H637,(-$A613-ROWS(H609:H636)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I638,(-$A614-ROWS(I610:I637)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J639,(-$A615-ROWS(J611:J638)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K640,(-$A616-ROWS(K612:K639)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L641,(-$A617-ROWS(L613:L640)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M642,(-$A618-ROWS(M614:M641)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N643,(-$A619-ROWS(N615:N642)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O644,(-$A620-ROWS(O616:O643)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P645,(-$A621-ROWS(P617:P644)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q646,(-$A622-ROWS(Q618:Q645)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R647,(-$A623-ROWS(R619:R646)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S648,(-$A624-ROWS(S620:S647)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T649,(-$A625-ROWS(T621:T648)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U650,(-$A626-ROWS(U622:U649)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V651,(-$A627-ROWS(V623:V650)),0)","v":0},{"$f":"IF(V651=\"n/a\",\"n/a\",MAX(0,V651-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W652,(-$A628-ROWS(W624:W651)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C604<>\"n/a\",C604<>\"n/a\"),IF(SUM(C607:C629)=0,0,IF((SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629))<0,1,(SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",D604<>\"n/a\"),IF(SUM(D607:D629)=0,0,IF((SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629))<0,1,(SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",E604<>\"n/a\"),IF(SUM(E607:E629)=0,0,IF((SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629))<0,1,(SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",F604<>\"n/a\"),IF(SUM(F607:F629)=0,0,IF((SUMPRODUCT(F607:F629,F631:F653)/SUM(F607:F629))<0,1,(SUMPRODUCT(F607:F629,F631:F653)/SUM(F607:F629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",G604<>\"n/a\"),IF(SUM(G607:G629)=0,0,IF((SUMPRODUCT(G607:G629,G631:G653)/SUM(G607:G629))<0,1,(SUMPRODUCT(G607:G629,G631:G653)/SUM(G607:G629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",H604<>\"n/a\"),IF(SUM(H607:H629)=0,0,IF((SUMPRODUCT(H607:H629,H631:H653)/SUM(H607:H629))<0,1,(SUMPRODUCT(H607:H629,H631:H653)/SUM(H607:H629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",I604<>\"n/a\"),IF(SUM(I607:I629)=0,0,IF((SUMPRODUCT(I607:I629,I631:I653)/SUM(I607:I629))<0,1,(SUMPRODUCT(I607:I629,I631:I653)/SUM(I607:I629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",J604<>\"n/a\"),IF(SUM(J607:J629)=0,0,IF((SUMPRODUCT(J607:J629,J631:J653)/SUM(J607:J629))<0,1,(SUMPRODUCT(J607:J629,J631:J653)/SUM(J607:J629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",K604<>\"n/a\"),IF(SUM(K607:K629)=0,0,IF((SUMPRODUCT(K607:K629,K631:K653)/SUM(K607:K629))<0,1,(SUMPRODUCT(K607:K629,K631:K653)/SUM(K607:K629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",L604<>\"n/a\"),IF(SUM(L607:L629)=0,0,IF((SUMPRODUCT(L607:L629,L631:L653)/SUM(L607:L629))<0,1,(SUMPRODUCT(L607:L629,L631:L653)/SUM(L607:L629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",M604<>\"n/a\"),IF(SUM(M607:M629)=0,0,IF((SUMPRODUCT(M607:M629,M631:M653)/SUM(M607:M629))<0,1,(SUMPRODUCT(M607:M629,M631:M653)/SUM(M607:M629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",N604<>\"n/a\"),IF(SUM(N607:N629)=0,0,IF((SUMPRODUCT(N607:N629,N631:N653)/SUM(N607:N629))<0,1,(SUMPRODUCT(N607:N629,N631:N653)/SUM(N607:N629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",O604<>\"n/a\"),IF(SUM(O607:O629)=0,0,IF((SUMPRODUCT(O607:O629,O631:O653)/SUM(O607:O629))<0,1,(SUMPRODUCT(O607:O629,O631:O653)/SUM(O607:O629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",P604<>\"n/a\"),IF(SUM(P607:P629)=0,0,IF((SUMPRODUCT(P607:P629,P631:P653)/SUM(P607:P629))<0,1,(SUMPRODUCT(P607:P629,P631:P653)/SUM(P607:P629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",Q604<>\"n/a\"),IF(SUM(Q607:Q629)=0,0,IF((SUMPRODUCT(Q607:Q629,Q631:Q653)/SUM(Q607:Q629))<0,1,(SUMPRODUCT(Q607:Q629,Q631:Q653)/SUM(Q607:Q629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",R604<>\"n/a\"),IF(SUM(R607:R629)=0,0,IF((SUMPRODUCT(R607:R629,R631:R653)/SUM(R607:R629))<0,1,(SUMPRODUCT(R607:R629,R631:R653)/SUM(R607:R629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",S604<>\"n/a\"),IF(SUM(S607:S629)=0,0,IF((SUMPRODUCT(S607:S629,S631:S653)/SUM(S607:S629))<0,1,(SUMPRODUCT(S607:S629,S631:S653)/SUM(S607:S629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",T604<>\"n/a\"),IF(SUM(T607:T629)=0,0,IF((SUMPRODUCT(T607:T629,T631:T653)/SUM(T607:T629))<0,1,(SUMPRODUCT(T607:T629,T631:T653)/SUM(T607:T629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",U604<>\"n/a\"),IF(SUM(U607:U629)=0,0,IF((SUMPRODUCT(U607:U629,U631:U653)/SUM(U607:U629))<0,1,(SUMPRODUCT(U607:U629,U631:U653)/SUM(U607:U629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",V604<>\"n/a\"),IF(SUM(V607:V629)=0,0,IF((SUMPRODUCT(V607:V629,V631:V653)/SUM(V607:V629))<0,1,(SUMPRODUCT(V607:V629,V631:V653)/SUM(V607:V629)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C604<>\"n/a\",W604<>\"n/a\"),IF(SUM(W607:W629)=0,0,IF((SUMPRODUCT(W607:W629,W631:W653)/SUM(W607:W629))<0,1,(SUMPRODUCT(W607:W629,W631:W653)/SUM(W607:W629)))),\"n/a\"))","v":0}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A656,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A656,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A657,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A657,0)-OFFSET('RFM input'!H$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A657,0)-OFFSET('RFM input'!I$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A657,0)-OFFSET('RFM input'!J$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A657,0)-OFFSET('RFM input'!K$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A657,0)-OFFSET('RFM input'!L$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A657,0)-OFFSET('RFM input'!M$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A657,0)-OFFSET('RFM input'!N$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A657,0)-OFFSET('RFM input'!O$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A657,0)-OFFSET('RFM input'!P$74,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A657,0)-OFFSET('RFM input'!Q$74,$A657,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A657,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A657,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D685=\"n/a\",0,IF(AND(D659=0,C661=0),0,\nIF(AND(D659<>0,C661=0),D659,\nIF(AND(D660<>0,C661<>0),(C661-(C661/C685))+D659,\nIF(C685<1,0,(C661-(C661/C685)))))))","v":0},{"$f":"IF(E685=\"n/a\",0,IF(AND(E659=0,D661=0),0,\nIF(AND(E659<>0,D661=0),E659,\nIF(AND(E660<>0,D661<>0),(D661-(D661/D685))+E659,\nIF(D685<1,0,(D661-(D661/D685)))))))","v":0},{"$f":"IF(F685=\"n/a\",0,IF(AND(F659=0,E661=0),0,\nIF(AND(F659<>0,E661=0),F659,\nIF(AND(F660<>0,E661<>0),(E661-(E661/E685))+F659,\nIF(E685<1,0,(E661-(E661/E685)))))))","v":0},{"$f":"IF(G685=\"n/a\",0,IF(AND(G659=0,F661=0),0,\nIF(AND(G659<>0,F661=0),G659,\nIF(AND(G660<>0,F661<>0),(F661-(F661/F685))+G659,\nIF(F685<1,0,(F661-(F661/F685)))))))","v":0},{"$f":"IF(H685=\"n/a\",0,IF(AND(H659=0,G661=0),0,\nIF(AND(H659<>0,G661=0),H659,\nIF(AND(H660<>0,G661<>0),(G661-(G661/G685))+H659,\nIF(G685<1,0,(G661-(G661/G685)))))))","v":0},{"$f":"IF(I685=\"n/a\",0,IF(AND(I659=0,H661=0),0,\nIF(AND(I659<>0,H661=0),I659,\nIF(AND(I660<>0,H661<>0),(H661-(H661/H685))+I659,\nIF(H685<1,0,(H661-(H661/H685)))))))","v":0},{"$f":"IF(J685=\"n/a\",0,IF(AND(J659=0,I661=0),0,\nIF(AND(J659<>0,I661=0),J659,\nIF(AND(J660<>0,I661<>0),(I661-(I661/I685))+J659,\nIF(I685<1,0,(I661-(I661/I685)))))))","v":0},{"$f":"IF(K685=\"n/a\",0,IF(AND(K659=0,J661=0),0,\nIF(AND(K659<>0,J661=0),K659,\nIF(AND(K660<>0,J661<>0),(J661-(J661/J685))+K659,\nIF(J685<1,0,(J661-(J661/J685)))))))","v":0},{"$f":"IF(L685=\"n/a\",0,IF(AND(L659=0,K661=0),0,\nIF(AND(L659<>0,K661=0),L659,\nIF(AND(L660<>0,K661<>0),(K661-(K661/K685))+L659,\nIF(K685<1,0,(K661-(K661/K685)))))))","v":0},{"$f":"IF(M685=\"n/a\",0,IF(AND(M659=0,L661=0),0,\nIF(AND(M659<>0,L661=0),M659,\nIF(AND(M660<>0,L661<>0),(L661-(L661/L685))+M659,\nIF(L685<1,0,(L661-(L661/L685)))))))","v":0},{"$f":"IF(N685=\"n/a\",0,IF(AND(N659=0,M661=0),0,\nIF(AND(N659<>0,M661=0),N659,\nIF(AND(N660<>0,M661<>0),(M661-(M661/M685))+N659,\nIF(M685<1,0,(M661-(M661/M685)))))))","v":0},{"$f":"IF(O685=\"n/a\",0,IF(AND(O659=0,N661=0),0,\nIF(AND(O659<>0,N661=0),O659,\nIF(AND(O660<>0,N661<>0),(N661-(N661/N685))+O659,\nIF(N685<1,0,(N661-(N661/N685)))))))","v":0},{"$f":"IF(P685=\"n/a\",0,IF(AND(P659=0,O661=0),0,\nIF(AND(P659<>0,O661=0),P659,\nIF(AND(P660<>0,O661<>0),(O661-(O661/O685))+P659,\nIF(O685<1,0,(O661-(O661/O685)))))))","v":0},{"$f":"IF(Q685=\"n/a\",0,IF(AND(Q659=0,P661=0),0,\nIF(AND(Q659<>0,P661=0),Q659,\nIF(AND(Q660<>0,P661<>0),(P661-(P661/P685))+Q659,\nIF(P685<1,0,(P661-(P661/P685)))))))","v":0},{"$f":"IF(R685=\"n/a\",0,IF(AND(R659=0,Q661=0),0,\nIF(AND(R659<>0,Q661=0),R659,\nIF(AND(R660<>0,Q661<>0),(Q661-(Q661/Q685))+R659,\nIF(Q685<1,0,(Q661-(Q661/Q685)))))))","v":0},{"$f":"IF(S685=\"n/a\",0,IF(AND(S659=0,R661=0),0,\nIF(AND(S659<>0,R661=0),S659,\nIF(AND(S660<>0,R661<>0),(R661-(R661/R685))+S659,\nIF(R685<1,0,(R661-(R661/R685)))))))","v":0},{"$f":"IF(T685=\"n/a\",0,IF(AND(T659=0,S661=0),0,\nIF(AND(T659<>0,S661=0),T659,\nIF(AND(T660<>0,S661<>0),(S661-(S661/S685))+T659,\nIF(S685<1,0,(S661-(S661/S685)))))))","v":0},{"$f":"IF(U685=\"n/a\",0,IF(AND(U659=0,T661=0),0,\nIF(AND(U659<>0,T661=0),U659,\nIF(AND(U660<>0,T661<>0),(T661-(T661/T685))+U659,\nIF(T685<1,0,(T661-(T661/T685)))))))","v":0},{"$f":"IF(V685=\"n/a\",0,IF(AND(V659=0,U661=0),0,\nIF(AND(V659<>0,U661=0),V659,\nIF(AND(V660<>0,U661<>0),(U661-(U661/U685))+V659,\nIF(U685<1,0,(U661-(U661/U685)))))))","v":0},{"$f":"IF(W685=\"n/a\",0,IF(AND(W659=0,V661=0),0,\nIF(AND(W659<>0,V661=0),W659,\nIF(AND(W660<>0,V661<>0),(V661-(V661/V685))+W659,\nIF(V685<1,0,(V661-(V661/V685)))))))","v":0}]
[{"$f":"A661+1","v":0},"Depreciated starting TAB",{"$f":"C657","v":0},{"$f":"IF(C686=\"n/a\",C662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(D686=\"n/a\",D662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(E686=\"n/a\",E662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(F686=\"n/a\",F662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(G686=\"n/a\",G662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(H686=\"n/a\",H662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))/2),\nMAX(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))/2)),0))","v":0},{"$f":"IF(I686=\"n/a\",I662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(J686=\"n/a\",J662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(K686=\"n/a\",K662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(L686=\"n/a\",L662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(M686=\"n/a\",M662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(N686=\"n/a\",N662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(O686=\"n/a\",O662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(P686=\"n/a\",P662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(Q686=\"n/a\",Q662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(R686=\"n/a\",R662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(S686=\"n/a\",S662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(T686=\"n/a\",T662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(U686=\"n/a\",U662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(V686=\"n/a\",V662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0}]
[{"$f":"A662+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A663)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D663,-($A663+5),0)","v":0},{"$f":"IF(D687=\"n/a\",D663,IFERROR(IF((OFFSET($C663,0,$A663))<0,\nMIN(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663)))),\nMAX(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663))))),0))","v":0},0,0,0,{"$f":"IF(H687=\"n/a\",H663,IFERROR(IF((OFFSET($C663,0,$A663))<0,\nMIN(0,H663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663)))/2),\nMAX(0,H663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E664,-($A664+5),0)","v":0},{"$f":"IF(E688=\"n/a\",E664,IFERROR(IF((OFFSET($C664,0,$A664))<0,\nMIN(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664)))),\nMAX(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F665,-($A665+5),0)","v":0},{"$f":"IF(F689=\"n/a\",F665,IFERROR(IF((OFFSET($C665,0,$A665))<0,\nMIN(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665)))),\nMAX(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G666,-($A666+5),0)","v":0},{"$f":"IF(G690=\"n/a\",G666,IFERROR(IF((OFFSET($C666,0,$A666))<0,\nMIN(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666)))),\nMAX(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H667,-($A667+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I668,-($A668+5),0)","v":0},{"$f":"IF(I692=\"n/a\",I668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J669,-($A669+5),0)","v":0},{"$f":"IF(J693=\"n/a\",J669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K670,-($A670+5),0)","v":0},{"$f":"IF(K694=\"n/a\",K670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L671,-($A671+5),0)","v":0},{"$f":"IF(L695=\"n/a\",L671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M672,-($A672+5),0)","v":0},{"$f":"IF(M696=\"n/a\",M672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N673,-($A673+5),0)","v":0},{"$f":"IF(N697=\"n/a\",N673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O674,-($A674+5),0)","v":0},{"$f":"IF(O698=\"n/a\",O674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P675,-($A675+5),0)","v":0},{"$f":"IF(P699=\"n/a\",P675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q676,-($A676+5),0)","v":0},{"$f":"IF(Q700=\"n/a\",Q676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R677,-($A677+5),0)","v":0},{"$f":"IF(R701=\"n/a\",R677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S678,-($A678+5),0)","v":0},{"$f":"IF(S702=\"n/a\",S678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T679,-($A679+5),0)","v":0},{"$f":"IF(T703=\"n/a\",T679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U680,-($A680+5),0)","v":0},{"$f":"IF(U704=\"n/a\",U680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V681,-($A681+5),0)","v":0},{"$f":"IF(V705=\"n/a\",V681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W682,-($A682+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C685=\"n/a\",\"n/a\",IF(AND(C685<1,D659=0),0,\nIF(D659=0,C685-1,\nIF(C685<1,D660,\n(((C685-1)*(C661-(C661/(C685))))+(D659*D660))/(D661)))))","v":0},0,0,0,0,{"$f":"IF(H685=\"n/a\",\"n/a\",IF(AND(H685<1,I659=0),0,\nIF(I659=0,H685-1,\nIF(H685<1,I660,\n(((H685-1)*(H661-(H661/(H685))))+(I659*I660))/(I661)))))","v":0},{"$f":"IF(I685=\"n/a\",\"n/a\",IF(AND(I685<1,J659=0),0,\nIF(J659=0,I685-1,\nIF(I685<1,J660,\n(((I685-1)*(I661-(I661/(I685))))+(J659*J660))/(J661)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C686,(-$A662-ROWS(C658:C685)),0)","v":0},{"$f":"IF(C686=\"n/a\",\"n/a\",MAX(0,C686-1))","v":0},{"$f":"IF(D686=\"n/a\",\"n/a\",MAX(0,D686-1))","v":0},{"$f":"IF(E686=\"n/a\",\"n/a\",MAX(0,E686-1))","v":0},{"$f":"IF(F686=\"n/a\",\"n/a\",MAX(0,F686-1))","v":0},{"$f":"IF(G686=\"n/a\",\"n/a\",MAX(0,G686-1))","v":0},{"$f":"IF(H686=\"n/a\",\"n/a\",MAX(0,H686-0.5))","v":0},{"$f":"IF(I686=\"n/a\",\"n/a\",MAX(0,I686-1))","v":0},{"$f":"IF(J686=\"n/a\",\"n/a\",MAX(0,J686-1))","v":0},{"$f":"IF(K686=\"n/a\",\"n/a\",MAX(0,K686-1))","v":0},{"$f":"IF(L686=\"n/a\",\"n/a\",MAX(0,L686-1))","v":0},{"$f":"IF(M686=\"n/a\",\"n/a\",MAX(0,M686-1))","v":0},{"$f":"IF(N686=\"n/a\",\"n/a\",MAX(0,N686-1))","v":0},{"$f":"IF(O686=\"n/a\",\"n/a\",MAX(0,O686-1))","v":0},{"$f":"IF(P686=\"n/a\",\"n/a\",MAX(0,P686-1))","v":0},{"$f":"IF(Q686=\"n/a\",\"n/a\",MAX(0,Q686-1))","v":0},{"$f":"IF(R686=\"n/a\",\"n/a\",MAX(0,R686-1))","v":0},{"$f":"IF(S686=\"n/a\",\"n/a\",MAX(0,S686-1))","v":0},{"$f":"IF(T686=\"n/a\",\"n/a\",MAX(0,T686-1))","v":0},{"$f":"IF(U686=\"n/a\",\"n/a\",MAX(0,U686-1))","v":0},{"$f":"IF(V686=\"n/a\",\"n/a\",MAX(0,V686-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A663)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D687,(-$A663-ROWS(D659:D686)),0)","v":0},0,0,0,0,{"$f":"IF(H687=\"n/a\",\"n/a\",MAX(0,H687-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E688,(-$A664-ROWS(E660:E687)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F689,(-$A665-ROWS(F661:F688)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G690,(-$A666-ROWS(G662:G689)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H691,(-$A667-ROWS(H663:H690)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I692,(-$A668-ROWS(I664:I691)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J693,(-$A669-ROWS(J665:J692)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K694,(-$A670-ROWS(K666:K693)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L695,(-$A671-ROWS(L667:L694)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M696,(-$A672-ROWS(M668:M695)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N697,(-$A673-ROWS(N669:N696)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O698,(-$A674-ROWS(O670:O697)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P699,(-$A675-ROWS(P671:P698)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q700,(-$A676-ROWS(Q672:Q699)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R701,(-$A677-ROWS(R673:R700)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S702,(-$A678-ROWS(S674:S701)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T703,(-$A679-ROWS(T675:T702)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U704,(-$A680-ROWS(U676:U703)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V705,(-$A681-ROWS(V677:V704)),0)","v":0},{"$f":"IF(V705=\"n/a\",\"n/a\",MAX(0,V705-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W706,(-$A682-ROWS(W678:W705)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C658<>\"n/a\",C658<>\"n/a\"),IF(SUM(C661:C683)=0,0,IF((SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683))<0,1,(SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",D658<>\"n/a\"),IF(SUM(D661:D683)=0,0,IF((SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683))<0,1,(SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",E658<>\"n/a\"),IF(SUM(E661:E683)=0,0,IF((SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683))<0,1,(SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",F658<>\"n/a\"),IF(SUM(F661:F683)=0,0,IF((SUMPRODUCT(F661:F683,F685:F707)/SUM(F661:F683))<0,1,(SUMPRODUCT(F661:F683,F685:F707)/SUM(F661:F683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",G658<>\"n/a\"),IF(SUM(G661:G683)=0,0,IF((SUMPRODUCT(G661:G683,G685:G707)/SUM(G661:G683))<0,1,(SUMPRODUCT(G661:G683,G685:G707)/SUM(G661:G683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",H658<>\"n/a\"),IF(SUM(H661:H683)=0,0,IF((SUMPRODUCT(H661:H683,H685:H707)/SUM(H661:H683))<0,1,(SUMPRODUCT(H661:H683,H685:H707)/SUM(H661:H683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",I658<>\"n/a\"),IF(SUM(I661:I683)=0,0,IF((SUMPRODUCT(I661:I683,I685:I707)/SUM(I661:I683))<0,1,(SUMPRODUCT(I661:I683,I685:I707)/SUM(I661:I683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",J658<>\"n/a\"),IF(SUM(J661:J683)=0,0,IF((SUMPRODUCT(J661:J683,J685:J707)/SUM(J661:J683))<0,1,(SUMPRODUCT(J661:J683,J685:J707)/SUM(J661:J683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",K658<>\"n/a\"),IF(SUM(K661:K683)=0,0,IF((SUMPRODUCT(K661:K683,K685:K707)/SUM(K661:K683))<0,1,(SUMPRODUCT(K661:K683,K685:K707)/SUM(K661:K683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",L658<>\"n/a\"),IF(SUM(L661:L683)=0,0,IF((SUMPRODUCT(L661:L683,L685:L707)/SUM(L661:L683))<0,1,(SUMPRODUCT(L661:L683,L685:L707)/SUM(L661:L683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",M658<>\"n/a\"),IF(SUM(M661:M683)=0,0,IF((SUMPRODUCT(M661:M683,M685:M707)/SUM(M661:M683))<0,1,(SUMPRODUCT(M661:M683,M685:M707)/SUM(M661:M683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",N658<>\"n/a\"),IF(SUM(N661:N683)=0,0,IF((SUMPRODUCT(N661:N683,N685:N707)/SUM(N661:N683))<0,1,(SUMPRODUCT(N661:N683,N685:N707)/SUM(N661:N683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",O658<>\"n/a\"),IF(SUM(O661:O683)=0,0,IF((SUMPRODUCT(O661:O683,O685:O707)/SUM(O661:O683))<0,1,(SUMPRODUCT(O661:O683,O685:O707)/SUM(O661:O683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",P658<>\"n/a\"),IF(SUM(P661:P683)=0,0,IF((SUMPRODUCT(P661:P683,P685:P707)/SUM(P661:P683))<0,1,(SUMPRODUCT(P661:P683,P685:P707)/SUM(P661:P683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",Q658<>\"n/a\"),IF(SUM(Q661:Q683)=0,0,IF((SUMPRODUCT(Q661:Q683,Q685:Q707)/SUM(Q661:Q683))<0,1,(SUMPRODUCT(Q661:Q683,Q685:Q707)/SUM(Q661:Q683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",R658<>\"n/a\"),IF(SUM(R661:R683)=0,0,IF((SUMPRODUCT(R661:R683,R685:R707)/SUM(R661:R683))<0,1,(SUMPRODUCT(R661:R683,R685:R707)/SUM(R661:R683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",S658<>\"n/a\"),IF(SUM(S661:S683)=0,0,IF((SUMPRODUCT(S661:S683,S685:S707)/SUM(S661:S683))<0,1,(SUMPRODUCT(S661:S683,S685:S707)/SUM(S661:S683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",T658<>\"n/a\"),IF(SUM(T661:T683)=0,0,IF((SUMPRODUCT(T661:T683,T685:T707)/SUM(T661:T683))<0,1,(SUMPRODUCT(T661:T683,T685:T707)/SUM(T661:T683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",U658<>\"n/a\"),IF(SUM(U661:U683)=0,0,IF((SUMPRODUCT(U661:U683,U685:U707)/SUM(U661:U683))<0,1,(SUMPRODUCT(U661:U683,U685:U707)/SUM(U661:U683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",V658<>\"n/a\"),IF(SUM(V661:V683)=0,0,IF((SUMPRODUCT(V661:V683,V685:V707)/SUM(V661:V683))<0,1,(SUMPRODUCT(V661:V683,V685:V707)/SUM(V661:V683)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C658<>\"n/a\",W658<>\"n/a\"),IF(SUM(W661:W683)=0,0,IF((SUMPRODUCT(W661:W683,W685:W707)/SUM(W661:W683))<0,1,(SUMPRODUCT(W661:W683,W685:W707)/SUM(W661:W683)))),\"n/a\"))","v":0}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A710,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A710,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A711,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A711,0)-OFFSET('RFM input'!H$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A711,0)-OFFSET('RFM input'!I$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A711,0)-OFFSET('RFM input'!J$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A711,0)-OFFSET('RFM input'!K$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A711,0)-OFFSET('RFM input'!L$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A711,0)-OFFSET('RFM input'!M$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A711,0)-OFFSET('RFM input'!N$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A711,0)-OFFSET('RFM input'!O$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A711,0)-OFFSET('RFM input'!P$74,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A711,0)-OFFSET('RFM input'!Q$74,$A711,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A711,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A711,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D739=\"n/a\",0,IF(AND(D713=0,C715=0),0,\nIF(AND(D713<>0,C715=0),D713,\nIF(AND(D714<>0,C715<>0),(C715-(C715/C739))+D713,\nIF(C739<1,0,(C715-(C715/C739)))))))","v":0},{"$f":"IF(E739=\"n/a\",0,IF(AND(E713=0,D715=0),0,\nIF(AND(E713<>0,D715=0),E713,\nIF(AND(E714<>0,D715<>0),(D715-(D715/D739))+E713,\nIF(D739<1,0,(D715-(D715/D739)))))))","v":0},{"$f":"IF(F739=\"n/a\",0,IF(AND(F713=0,E715=0),0,\nIF(AND(F713<>0,E715=0),F713,\nIF(AND(F714<>0,E715<>0),(E715-(E715/E739))+F713,\nIF(E739<1,0,(E715-(E715/E739)))))))","v":0},{"$f":"IF(G739=\"n/a\",0,IF(AND(G713=0,F715=0),0,\nIF(AND(G713<>0,F715=0),G713,\nIF(AND(G714<>0,F715<>0),(F715-(F715/F739))+G713,\nIF(F739<1,0,(F715-(F715/F739)))))))","v":0},{"$f":"IF(H739=\"n/a\",0,IF(AND(H713=0,G715=0),0,\nIF(AND(H713<>0,G715=0),H713,\nIF(AND(H714<>0,G715<>0),(G715-(G715/G739))+H713,\nIF(G739<1,0,(G715-(G715/G739)))))))","v":0},{"$f":"IF(I739=\"n/a\",0,IF(AND(I713=0,H715=0),0,\nIF(AND(I713<>0,H715=0),I713,\nIF(AND(I714<>0,H715<>0),(H715-(H715/H739))+I713,\nIF(H739<1,0,(H715-(H715/H739)))))))","v":0},{"$f":"IF(J739=\"n/a\",0,IF(AND(J713=0,I715=0),0,\nIF(AND(J713<>0,I715=0),J713,\nIF(AND(J714<>0,I715<>0),(I715-(I715/I739))+J713,\nIF(I739<1,0,(I715-(I715/I739)))))))","v":0},{"$f":"IF(K739=\"n/a\",0,IF(AND(K713=0,J715=0),0,\nIF(AND(K713<>0,J715=0),K713,\nIF(AND(K714<>0,J715<>0),(J715-(J715/J739))+K713,\nIF(J739<1,0,(J715-(J715/J739)))))))","v":0},{"$f":"IF(L739=\"n/a\",0,IF(AND(L713=0,K715=0),0,\nIF(AND(L713<>0,K715=0),L713,\nIF(AND(L714<>0,K715<>0),(K715-(K715/K739))+L713,\nIF(K739<1,0,(K715-(K715/K739)))))))","v":0},{"$f":"IF(M739=\"n/a\",0,IF(AND(M713=0,L715=0),0,\nIF(AND(M713<>0,L715=0),M713,\nIF(AND(M714<>0,L715<>0),(L715-(L715/L739))+M713,\nIF(L739<1,0,(L715-(L715/L739)))))))","v":0},{"$f":"IF(N739=\"n/a\",0,IF(AND(N713=0,M715=0),0,\nIF(AND(N713<>0,M715=0),N713,\nIF(AND(N714<>0,M715<>0),(M715-(M715/M739))+N713,\nIF(M739<1,0,(M715-(M715/M739)))))))","v":0},{"$f":"IF(O739=\"n/a\",0,IF(AND(O713=0,N715=0),0,\nIF(AND(O713<>0,N715=0),O713,\nIF(AND(O714<>0,N715<>0),(N715-(N715/N739))+O713,\nIF(N739<1,0,(N715-(N715/N739)))))))","v":0},{"$f":"IF(P739=\"n/a\",0,IF(AND(P713=0,O715=0),0,\nIF(AND(P713<>0,O715=0),P713,\nIF(AND(P714<>0,O715<>0),(O715-(O715/O739))+P713,\nIF(O739<1,0,(O715-(O715/O739)))))))","v":0},{"$f":"IF(Q739=\"n/a\",0,IF(AND(Q713=0,P715=0),0,\nIF(AND(Q713<>0,P715=0),Q713,\nIF(AND(Q714<>0,P715<>0),(P715-(P715/P739))+Q713,\nIF(P739<1,0,(P715-(P715/P739)))))))","v":0},{"$f":"IF(R739=\"n/a\",0,IF(AND(R713=0,Q715=0),0,\nIF(AND(R713<>0,Q715=0),R713,\nIF(AND(R714<>0,Q715<>0),(Q715-(Q715/Q739))+R713,\nIF(Q739<1,0,(Q715-(Q715/Q739)))))))","v":0},{"$f":"IF(S739=\"n/a\",0,IF(AND(S713=0,R715=0),0,\nIF(AND(S713<>0,R715=0),S713,\nIF(AND(S714<>0,R715<>0),(R715-(R715/R739))+S713,\nIF(R739<1,0,(R715-(R715/R739)))))))","v":0},{"$f":"IF(T739=\"n/a\",0,IF(AND(T713=0,S715=0),0,\nIF(AND(T713<>0,S715=0),T713,\nIF(AND(T714<>0,S715<>0),(S715-(S715/S739))+T713,\nIF(S739<1,0,(S715-(S715/S739)))))))","v":0},{"$f":"IF(U739=\"n/a\",0,IF(AND(U713=0,T715=0),0,\nIF(AND(U713<>0,T715=0),U713,\nIF(AND(U714<>0,T715<>0),(T715-(T715/T739))+U713,\nIF(T739<1,0,(T715-(T715/T739)))))))","v":0},{"$f":"IF(V739=\"n/a\",0,IF(AND(V713=0,U715=0),0,\nIF(AND(V713<>0,U715=0),V713,\nIF(AND(V714<>0,U715<>0),(U715-(U715/U739))+V713,\nIF(U739<1,0,(U715-(U715/U739)))))))","v":0},{"$f":"IF(W739=\"n/a\",0,IF(AND(W713=0,V715=0),0,\nIF(AND(W713<>0,V715=0),W713,\nIF(AND(W714<>0,V715<>0),(V715-(V715/V739))+W713,\nIF(V739<1,0,(V715-(V715/V739)))))))","v":0}]
[{"$f":"A715+1","v":0},"Depreciated starting TAB",{"$f":"C711","v":0},{"$f":"IF(C740=\"n/a\",C716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(D740=\"n/a\",D716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(E740=\"n/a\",E716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(F740=\"n/a\",F716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(G740=\"n/a\",G716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(H740=\"n/a\",H716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))/2),\nMAX(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))/2)),0))","v":0},{"$f":"IF(I740=\"n/a\",I716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(J740=\"n/a\",J716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(K740=\"n/a\",K716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(L740=\"n/a\",L716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(M740=\"n/a\",M716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(N740=\"n/a\",N716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(O740=\"n/a\",O716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(P740=\"n/a\",P716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(Q740=\"n/a\",Q716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(R740=\"n/a\",R716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(S740=\"n/a\",S716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(T740=\"n/a\",T716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(U740=\"n/a\",U716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0},{"$f":"IF(V740=\"n/a\",V716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":0}]
[{"$f":"A716+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A717)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D717,-($A717+5),0)","v":0},{"$f":"IF(D741=\"n/a\",D717,IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717)))),\nMAX(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717))))),0))","v":0},0,0,0,{"$f":"IF(H741=\"n/a\",H717,IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,H717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717)))/2),\nMAX(0,H717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E718,-($A718+5),0)","v":0},{"$f":"IF(E742=\"n/a\",E718,IFERROR(IF((OFFSET($C718,0,$A718))<0,\nMIN(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718)))),\nMAX(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F719,-($A719+5),0)","v":0},{"$f":"IF(F743=\"n/a\",F719,IFERROR(IF((OFFSET($C719,0,$A719))<0,\nMIN(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719)))),\nMAX(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G720,-($A720+5),0)","v":0},{"$f":"IF(G744=\"n/a\",G720,IFERROR(IF((OFFSET($C720,0,$A720))<0,\nMIN(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720)))),\nMAX(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H721,-($A721+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I722,-($A722+5),0)","v":0},{"$f":"IF(I746=\"n/a\",I722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J723,-($A723+5),0)","v":0},{"$f":"IF(J747=\"n/a\",J723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K724,-($A724+5),0)","v":0},{"$f":"IF(K748=\"n/a\",K724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L725,-($A725+5),0)","v":0},{"$f":"IF(L749=\"n/a\",L725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M726,-($A726+5),0)","v":0},{"$f":"IF(M750=\"n/a\",M726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N727,-($A727+5),0)","v":0},{"$f":"IF(N751=\"n/a\",N727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O728,-($A728+5),0)","v":0},{"$f":"IF(O752=\"n/a\",O728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P729,-($A729+5),0)","v":0},{"$f":"IF(P753=\"n/a\",P729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q730,-($A730+5),0)","v":0},{"$f":"IF(Q754=\"n/a\",Q730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R731,-($A731+5),0)","v":0},{"$f":"IF(R755=\"n/a\",R731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S732,-($A732+5),0)","v":0},{"$f":"IF(S756=\"n/a\",S732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T733,-($A733+5),0)","v":0},{"$f":"IF(T757=\"n/a\",T733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U734,-($A734+5),0)","v":0},{"$f":"IF(U758=\"n/a\",U734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V735,-($A735+5),0)","v":0},{"$f":"IF(V759=\"n/a\",V735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W736,-($A736+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C739=\"n/a\",\"n/a\",IF(AND(C739<1,D713=0),0,\nIF(D713=0,C739-1,\nIF(C739<1,D714,\n(((C739-1)*(C715-(C715/(C739))))+(D713*D714))/(D715)))))","v":0},0,0,0,0,{"$f":"IF(H739=\"n/a\",\"n/a\",IF(AND(H739<1,I713=0),0,\nIF(I713=0,H739-1,\nIF(H739<1,I714,\n(((H739-1)*(H715-(H715/(H739))))+(I713*I714))/(I715)))))","v":0},{"$f":"IF(I739=\"n/a\",\"n/a\",IF(AND(I739<1,J713=0),0,\nIF(J713=0,I739-1,\nIF(I739<1,J714,\n(((I739-1)*(I715-(I715/(I739))))+(J713*J714))/(J715)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C740,(-$A716-ROWS(C712:C739)),0)","v":0},{"$f":"IF(C740=\"n/a\",\"n/a\",MAX(0,C740-1))","v":0},{"$f":"IF(D740=\"n/a\",\"n/a\",MAX(0,D740-1))","v":0},{"$f":"IF(E740=\"n/a\",\"n/a\",MAX(0,E740-1))","v":0},{"$f":"IF(F740=\"n/a\",\"n/a\",MAX(0,F740-1))","v":0},{"$f":"IF(G740=\"n/a\",\"n/a\",MAX(0,G740-1))","v":0},{"$f":"IF(H740=\"n/a\",\"n/a\",MAX(0,H740-0.5))","v":0},{"$f":"IF(I740=\"n/a\",\"n/a\",MAX(0,I740-1))","v":0},{"$f":"IF(J740=\"n/a\",\"n/a\",MAX(0,J740-1))","v":0},{"$f":"IF(K740=\"n/a\",\"n/a\",MAX(0,K740-1))","v":0},{"$f":"IF(L740=\"n/a\",\"n/a\",MAX(0,L740-1))","v":0},{"$f":"IF(M740=\"n/a\",\"n/a\",MAX(0,M740-1))","v":0},{"$f":"IF(N740=\"n/a\",\"n/a\",MAX(0,N740-1))","v":0},{"$f":"IF(O740=\"n/a\",\"n/a\",MAX(0,O740-1))","v":0},{"$f":"IF(P740=\"n/a\",\"n/a\",MAX(0,P740-1))","v":0},{"$f":"IF(Q740=\"n/a\",\"n/a\",MAX(0,Q740-1))","v":0},{"$f":"IF(R740=\"n/a\",\"n/a\",MAX(0,R740-1))","v":0},{"$f":"IF(S740=\"n/a\",\"n/a\",MAX(0,S740-1))","v":0},{"$f":"IF(T740=\"n/a\",\"n/a\",MAX(0,T740-1))","v":0},{"$f":"IF(U740=\"n/a\",\"n/a\",MAX(0,U740-1))","v":0},{"$f":"IF(V740=\"n/a\",\"n/a\",MAX(0,V740-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A717)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D741,(-$A717-ROWS(D713:D740)),0)","v":0},0,0,0,0,{"$f":"IF(H741=\"n/a\",\"n/a\",MAX(0,H741-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E742,(-$A718-ROWS(E714:E741)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F743,(-$A719-ROWS(F715:F742)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G744,(-$A720-ROWS(G716:G743)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H745,(-$A721-ROWS(H717:H744)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I746,(-$A722-ROWS(I718:I745)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J747,(-$A723-ROWS(J719:J746)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K748,(-$A724-ROWS(K720:K747)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L749,(-$A725-ROWS(L721:L748)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M750,(-$A726-ROWS(M722:M749)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N751,(-$A727-ROWS(N723:N750)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O752,(-$A728-ROWS(O724:O751)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P753,(-$A729-ROWS(P725:P752)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q754,(-$A730-ROWS(Q726:Q753)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R755,(-$A731-ROWS(R727:R754)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S756,(-$A732-ROWS(S728:S755)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T757,(-$A733-ROWS(T729:T756)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U758,(-$A734-ROWS(U730:U757)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V759,(-$A735-ROWS(V731:V758)),0)","v":0},{"$f":"IF(V759=\"n/a\",\"n/a\",MAX(0,V759-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W760,(-$A736-ROWS(W732:W759)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C712<>\"n/a\",C712<>\"n/a\"),IF(SUM(C715:C737)=0,0,IF((SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737))<0,1,(SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",D712<>\"n/a\"),IF(SUM(D715:D737)=0,0,IF((SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737))<0,1,(SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",E712<>\"n/a\"),IF(SUM(E715:E737)=0,0,IF((SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737))<0,1,(SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",F712<>\"n/a\"),IF(SUM(F715:F737)=0,0,IF((SUMPRODUCT(F715:F737,F739:F761)/SUM(F715:F737))<0,1,(SUMPRODUCT(F715:F737,F739:F761)/SUM(F715:F737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",G712<>\"n/a\"),IF(SUM(G715:G737)=0,0,IF((SUMPRODUCT(G715:G737,G739:G761)/SUM(G715:G737))<0,1,(SUMPRODUCT(G715:G737,G739:G761)/SUM(G715:G737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",H712<>\"n/a\"),IF(SUM(H715:H737)=0,0,IF((SUMPRODUCT(H715:H737,H739:H761)/SUM(H715:H737))<0,1,(SUMPRODUCT(H715:H737,H739:H761)/SUM(H715:H737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",I712<>\"n/a\"),IF(SUM(I715:I737)=0,0,IF((SUMPRODUCT(I715:I737,I739:I761)/SUM(I715:I737))<0,1,(SUMPRODUCT(I715:I737,I739:I761)/SUM(I715:I737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",J712<>\"n/a\"),IF(SUM(J715:J737)=0,0,IF((SUMPRODUCT(J715:J737,J739:J761)/SUM(J715:J737))<0,1,(SUMPRODUCT(J715:J737,J739:J761)/SUM(J715:J737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",K712<>\"n/a\"),IF(SUM(K715:K737)=0,0,IF((SUMPRODUCT(K715:K737,K739:K761)/SUM(K715:K737))<0,1,(SUMPRODUCT(K715:K737,K739:K761)/SUM(K715:K737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",L712<>\"n/a\"),IF(SUM(L715:L737)=0,0,IF((SUMPRODUCT(L715:L737,L739:L761)/SUM(L715:L737))<0,1,(SUMPRODUCT(L715:L737,L739:L761)/SUM(L715:L737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",M712<>\"n/a\"),IF(SUM(M715:M737)=0,0,IF((SUMPRODUCT(M715:M737,M739:M761)/SUM(M715:M737))<0,1,(SUMPRODUCT(M715:M737,M739:M761)/SUM(M715:M737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",N712<>\"n/a\"),IF(SUM(N715:N737)=0,0,IF((SUMPRODUCT(N715:N737,N739:N761)/SUM(N715:N737))<0,1,(SUMPRODUCT(N715:N737,N739:N761)/SUM(N715:N737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",O712<>\"n/a\"),IF(SUM(O715:O737)=0,0,IF((SUMPRODUCT(O715:O737,O739:O761)/SUM(O715:O737))<0,1,(SUMPRODUCT(O715:O737,O739:O761)/SUM(O715:O737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",P712<>\"n/a\"),IF(SUM(P715:P737)=0,0,IF((SUMPRODUCT(P715:P737,P739:P761)/SUM(P715:P737))<0,1,(SUMPRODUCT(P715:P737,P739:P761)/SUM(P715:P737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",Q712<>\"n/a\"),IF(SUM(Q715:Q737)=0,0,IF((SUMPRODUCT(Q715:Q737,Q739:Q761)/SUM(Q715:Q737))<0,1,(SUMPRODUCT(Q715:Q737,Q739:Q761)/SUM(Q715:Q737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",R712<>\"n/a\"),IF(SUM(R715:R737)=0,0,IF((SUMPRODUCT(R715:R737,R739:R761)/SUM(R715:R737))<0,1,(SUMPRODUCT(R715:R737,R739:R761)/SUM(R715:R737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",S712<>\"n/a\"),IF(SUM(S715:S737)=0,0,IF((SUMPRODUCT(S715:S737,S739:S761)/SUM(S715:S737))<0,1,(SUMPRODUCT(S715:S737,S739:S761)/SUM(S715:S737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",T712<>\"n/a\"),IF(SUM(T715:T737)=0,0,IF((SUMPRODUCT(T715:T737,T739:T761)/SUM(T715:T737))<0,1,(SUMPRODUCT(T715:T737,T739:T761)/SUM(T715:T737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",U712<>\"n/a\"),IF(SUM(U715:U737)=0,0,IF((SUMPRODUCT(U715:U737,U739:U761)/SUM(U715:U737))<0,1,(SUMPRODUCT(U715:U737,U739:U761)/SUM(U715:U737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",V712<>\"n/a\"),IF(SUM(V715:V737)=0,0,IF((SUMPRODUCT(V715:V737,V739:V761)/SUM(V715:V737))<0,1,(SUMPRODUCT(V715:V737,V739:V761)/SUM(V715:V737)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C712<>\"n/a\",W712<>\"n/a\"),IF(SUM(W715:W737)=0,0,IF((SUMPRODUCT(W715:W737,W739:W761)/SUM(W715:W737))<0,1,(SUMPRODUCT(W715:W737,W739:W761)/SUM(W715:W737)))),\"n/a\"))","v":0}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A764,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A764,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A765,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A765,0)-OFFSET('RFM input'!H$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A765,0)-OFFSET('RFM input'!I$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A765,0)-OFFSET('RFM input'!J$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A765,0)-OFFSET('RFM input'!K$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A765,0)-OFFSET('RFM input'!L$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A765,0)-OFFSET('RFM input'!M$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A765,0)-OFFSET('RFM input'!N$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A765,0)-OFFSET('RFM input'!O$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A765,0)-OFFSET('RFM input'!P$74,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A765,0)-OFFSET('RFM input'!Q$74,$A765,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A765,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A765,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D793=\"n/a\",0,IF(AND(D767=0,C769=0),0,\nIF(AND(D767<>0,C769=0),D767,\nIF(AND(D768<>0,C769<>0),(C769-(C769/C793))+D767,\nIF(C793<1,0,(C769-(C769/C793)))))))","v":0},{"$f":"IF(E793=\"n/a\",0,IF(AND(E767=0,D769=0),0,\nIF(AND(E767<>0,D769=0),E767,\nIF(AND(E768<>0,D769<>0),(D769-(D769/D793))+E767,\nIF(D793<1,0,(D769-(D769/D793)))))))","v":0},{"$f":"IF(F793=\"n/a\",0,IF(AND(F767=0,E769=0),0,\nIF(AND(F767<>0,E769=0),F767,\nIF(AND(F768<>0,E769<>0),(E769-(E769/E793))+F767,\nIF(E793<1,0,(E769-(E769/E793)))))))","v":0},{"$f":"IF(G793=\"n/a\",0,IF(AND(G767=0,F769=0),0,\nIF(AND(G767<>0,F769=0),G767,\nIF(AND(G768<>0,F769<>0),(F769-(F769/F793))+G767,\nIF(F793<1,0,(F769-(F769/F793)))))))","v":0},{"$f":"IF(H793=\"n/a\",0,IF(AND(H767=0,G769=0),0,\nIF(AND(H767<>0,G769=0),H767,\nIF(AND(H768<>0,G769<>0),(G769-(G769/G793))+H767,\nIF(G793<1,0,(G769-(G769/G793)))))))","v":0},{"$f":"IF(I793=\"n/a\",0,IF(AND(I767=0,H769=0),0,\nIF(AND(I767<>0,H769=0),I767,\nIF(AND(I768<>0,H769<>0),(H769-(H769/H793))+I767,\nIF(H793<1,0,(H769-(H769/H793)))))))","v":0},{"$f":"IF(J793=\"n/a\",0,IF(AND(J767=0,I769=0),0,\nIF(AND(J767<>0,I769=0),J767,\nIF(AND(J768<>0,I769<>0),(I769-(I769/I793))+J767,\nIF(I793<1,0,(I769-(I769/I793)))))))","v":0},{"$f":"IF(K793=\"n/a\",0,IF(AND(K767=0,J769=0),0,\nIF(AND(K767<>0,J769=0),K767,\nIF(AND(K768<>0,J769<>0),(J769-(J769/J793))+K767,\nIF(J793<1,0,(J769-(J769/J793)))))))","v":0},{"$f":"IF(L793=\"n/a\",0,IF(AND(L767=0,K769=0),0,\nIF(AND(L767<>0,K769=0),L767,\nIF(AND(L768<>0,K769<>0),(K769-(K769/K793))+L767,\nIF(K793<1,0,(K769-(K769/K793)))))))","v":0},{"$f":"IF(M793=\"n/a\",0,IF(AND(M767=0,L769=0),0,\nIF(AND(M767<>0,L769=0),M767,\nIF(AND(M768<>0,L769<>0),(L769-(L769/L793))+M767,\nIF(L793<1,0,(L769-(L769/L793)))))))","v":0},{"$f":"IF(N793=\"n/a\",0,IF(AND(N767=0,M769=0),0,\nIF(AND(N767<>0,M769=0),N767,\nIF(AND(N768<>0,M769<>0),(M769-(M769/M793))+N767,\nIF(M793<1,0,(M769-(M769/M793)))))))","v":0},{"$f":"IF(O793=\"n/a\",0,IF(AND(O767=0,N769=0),0,\nIF(AND(O767<>0,N769=0),O767,\nIF(AND(O768<>0,N769<>0),(N769-(N769/N793))+O767,\nIF(N793<1,0,(N769-(N769/N793)))))))","v":0},{"$f":"IF(P793=\"n/a\",0,IF(AND(P767=0,O769=0),0,\nIF(AND(P767<>0,O769=0),P767,\nIF(AND(P768<>0,O769<>0),(O769-(O769/O793))+P767,\nIF(O793<1,0,(O769-(O769/O793)))))))","v":0},{"$f":"IF(Q793=\"n/a\",0,IF(AND(Q767=0,P769=0),0,\nIF(AND(Q767<>0,P769=0),Q767,\nIF(AND(Q768<>0,P769<>0),(P769-(P769/P793))+Q767,\nIF(P793<1,0,(P769-(P769/P793)))))))","v":0},{"$f":"IF(R793=\"n/a\",0,IF(AND(R767=0,Q769=0),0,\nIF(AND(R767<>0,Q769=0),R767,\nIF(AND(R768<>0,Q769<>0),(Q769-(Q769/Q793))+R767,\nIF(Q793<1,0,(Q769-(Q769/Q793)))))))","v":0},{"$f":"IF(S793=\"n/a\",0,IF(AND(S767=0,R769=0),0,\nIF(AND(S767<>0,R769=0),S767,\nIF(AND(S768<>0,R769<>0),(R769-(R769/R793))+S767,\nIF(R793<1,0,(R769-(R769/R793)))))))","v":0},{"$f":"IF(T793=\"n/a\",0,IF(AND(T767=0,S769=0),0,\nIF(AND(T767<>0,S769=0),T767,\nIF(AND(T768<>0,S769<>0),(S769-(S769/S793))+T767,\nIF(S793<1,0,(S769-(S769/S793)))))))","v":0},{"$f":"IF(U793=\"n/a\",0,IF(AND(U767=0,T769=0),0,\nIF(AND(U767<>0,T769=0),U767,\nIF(AND(U768<>0,T769<>0),(T769-(T769/T793))+U767,\nIF(T793<1,0,(T769-(T769/T793)))))))","v":0},{"$f":"IF(V793=\"n/a\",0,IF(AND(V767=0,U769=0),0,\nIF(AND(V767<>0,U769=0),V767,\nIF(AND(V768<>0,U769<>0),(U769-(U769/U793))+V767,\nIF(U793<1,0,(U769-(U769/U793)))))))","v":0},{"$f":"IF(W793=\"n/a\",0,IF(AND(W767=0,V769=0),0,\nIF(AND(W767<>0,V769=0),W767,\nIF(AND(W768<>0,V769<>0),(V769-(V769/V793))+W767,\nIF(V793<1,0,(V769-(V769/V793)))))))","v":0}]
[{"$f":"A769+1","v":0},"Depreciated starting TAB",{"$f":"C765","v":0},{"$f":"IF(C794=\"n/a\",C770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(D794=\"n/a\",D770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(E794=\"n/a\",E770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(F794=\"n/a\",F770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(G794=\"n/a\",G770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(H794=\"n/a\",H770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))/2),\nMAX(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))/2)),0))","v":0},{"$f":"IF(I794=\"n/a\",I770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(J794=\"n/a\",J770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(K794=\"n/a\",K770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(L794=\"n/a\",L770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(M794=\"n/a\",M770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(N794=\"n/a\",N770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(O794=\"n/a\",O770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(P794=\"n/a\",P770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(Q794=\"n/a\",Q770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(R794=\"n/a\",R770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(S794=\"n/a\",S770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(T794=\"n/a\",T770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(U794=\"n/a\",U770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(V794=\"n/a\",V770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0}]
[{"$f":"A770+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A771)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D771,-($A771+5),0)","v":0},{"$f":"IF(D795=\"n/a\",D771,IFERROR(IF((OFFSET($C771,0,$A771))<0,\nMIN(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771)))),\nMAX(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771))))),0))","v":0},0,0,0,{"$f":"IF(H795=\"n/a\",H771,IFERROR(IF((OFFSET($C771,0,$A771))<0,\nMIN(0,H771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771)))/2),\nMAX(0,H771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E772,-($A772+5),0)","v":0},{"$f":"IF(E796=\"n/a\",E772,IFERROR(IF((OFFSET($C772,0,$A772))<0,\nMIN(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772)))),\nMAX(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F773,-($A773+5),0)","v":0},{"$f":"IF(F797=\"n/a\",F773,IFERROR(IF((OFFSET($C773,0,$A773))<0,\nMIN(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773)))),\nMAX(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G774,-($A774+5),0)","v":0},{"$f":"IF(G798=\"n/a\",G774,IFERROR(IF((OFFSET($C774,0,$A774))<0,\nMIN(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774)))),\nMAX(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H775,-($A775+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I776,-($A776+5),0)","v":0},{"$f":"IF(I800=\"n/a\",I776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J777,-($A777+5),0)","v":0},{"$f":"IF(J801=\"n/a\",J777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K778,-($A778+5),0)","v":0},{"$f":"IF(K802=\"n/a\",K778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L779,-($A779+5),0)","v":0},{"$f":"IF(L803=\"n/a\",L779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M780,-($A780+5),0)","v":0},{"$f":"IF(M804=\"n/a\",M780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N781,-($A781+5),0)","v":0},{"$f":"IF(N805=\"n/a\",N781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O782,-($A782+5),0)","v":0},{"$f":"IF(O806=\"n/a\",O782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P783,-($A783+5),0)","v":0},{"$f":"IF(P807=\"n/a\",P783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q784,-($A784+5),0)","v":0},{"$f":"IF(Q808=\"n/a\",Q784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R785,-($A785+5),0)","v":0},{"$f":"IF(R809=\"n/a\",R785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S786,-($A786+5),0)","v":0},{"$f":"IF(S810=\"n/a\",S786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T787,-($A787+5),0)","v":0},{"$f":"IF(T811=\"n/a\",T787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U788,-($A788+5),0)","v":0},{"$f":"IF(U812=\"n/a\",U788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V789,-($A789+5),0)","v":0},{"$f":"IF(V813=\"n/a\",V789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W790,-($A790+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C793=\"n/a\",\"n/a\",IF(AND(C793<1,D767=0),0,\nIF(D767=0,C793-1,\nIF(C793<1,D768,\n(((C793-1)*(C769-(C769/(C793))))+(D767*D768))/(D769)))))","v":0},0,0,0,0,{"$f":"IF(H793=\"n/a\",\"n/a\",IF(AND(H793<1,I767=0),0,\nIF(I767=0,H793-1,\nIF(H793<1,I768,\n(((H793-1)*(H769-(H769/(H793))))+(I767*I768))/(I769)))))","v":0},{"$f":"IF(I793=\"n/a\",\"n/a\",IF(AND(I793<1,J767=0),0,\nIF(J767=0,I793-1,\nIF(I793<1,J768,\n(((I793-1)*(I769-(I769/(I793))))+(J767*J768))/(J769)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C794,(-$A770-ROWS(C766:C793)),0)","v":0},{"$f":"IF(C794=\"n/a\",\"n/a\",MAX(0,C794-1))","v":0},{"$f":"IF(D794=\"n/a\",\"n/a\",MAX(0,D794-1))","v":0},{"$f":"IF(E794=\"n/a\",\"n/a\",MAX(0,E794-1))","v":0},{"$f":"IF(F794=\"n/a\",\"n/a\",MAX(0,F794-1))","v":0},{"$f":"IF(G794=\"n/a\",\"n/a\",MAX(0,G794-1))","v":0},{"$f":"IF(H794=\"n/a\",\"n/a\",MAX(0,H794-0.5))","v":0},{"$f":"IF(I794=\"n/a\",\"n/a\",MAX(0,I794-1))","v":0},{"$f":"IF(J794=\"n/a\",\"n/a\",MAX(0,J794-1))","v":0},{"$f":"IF(K794=\"n/a\",\"n/a\",MAX(0,K794-1))","v":0},{"$f":"IF(L794=\"n/a\",\"n/a\",MAX(0,L794-1))","v":0},{"$f":"IF(M794=\"n/a\",\"n/a\",MAX(0,M794-1))","v":0},{"$f":"IF(N794=\"n/a\",\"n/a\",MAX(0,N794-1))","v":0},{"$f":"IF(O794=\"n/a\",\"n/a\",MAX(0,O794-1))","v":0},{"$f":"IF(P794=\"n/a\",\"n/a\",MAX(0,P794-1))","v":0},{"$f":"IF(Q794=\"n/a\",\"n/a\",MAX(0,Q794-1))","v":0},{"$f":"IF(R794=\"n/a\",\"n/a\",MAX(0,R794-1))","v":0},{"$f":"IF(S794=\"n/a\",\"n/a\",MAX(0,S794-1))","v":0},{"$f":"IF(T794=\"n/a\",\"n/a\",MAX(0,T794-1))","v":0},{"$f":"IF(U794=\"n/a\",\"n/a\",MAX(0,U794-1))","v":0},{"$f":"IF(V794=\"n/a\",\"n/a\",MAX(0,V794-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A771)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D795,(-$A771-ROWS(D767:D794)),0)","v":0},0,0,0,0,{"$f":"IF(H795=\"n/a\",\"n/a\",MAX(0,H795-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E796,(-$A772-ROWS(E768:E795)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F797,(-$A773-ROWS(F769:F796)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G798,(-$A774-ROWS(G770:G797)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H799,(-$A775-ROWS(H771:H798)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I800,(-$A776-ROWS(I772:I799)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J801,(-$A777-ROWS(J773:J800)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K802,(-$A778-ROWS(K774:K801)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L803,(-$A779-ROWS(L775:L802)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M804,(-$A780-ROWS(M776:M803)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N805,(-$A781-ROWS(N777:N804)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O806,(-$A782-ROWS(O778:O805)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P807,(-$A783-ROWS(P779:P806)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q808,(-$A784-ROWS(Q780:Q807)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R809,(-$A785-ROWS(R781:R808)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S810,(-$A786-ROWS(S782:S809)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T811,(-$A787-ROWS(T783:T810)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U812,(-$A788-ROWS(U784:U811)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V813,(-$A789-ROWS(V785:V812)),0)","v":0},{"$f":"IF(V813=\"n/a\",\"n/a\",MAX(0,V813-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W814,(-$A790-ROWS(W786:W813)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C766<>\"n/a\",C766<>\"n/a\"),IF(SUM(C769:C791)=0,0,IF((SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791))<0,1,(SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",D766<>\"n/a\"),IF(SUM(D769:D791)=0,0,IF((SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791))<0,1,(SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",E766<>\"n/a\"),IF(SUM(E769:E791)=0,0,IF((SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791))<0,1,(SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",F766<>\"n/a\"),IF(SUM(F769:F791)=0,0,IF((SUMPRODUCT(F769:F791,F793:F815)/SUM(F769:F791))<0,1,(SUMPRODUCT(F769:F791,F793:F815)/SUM(F769:F791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",G766<>\"n/a\"),IF(SUM(G769:G791)=0,0,IF((SUMPRODUCT(G769:G791,G793:G815)/SUM(G769:G791))<0,1,(SUMPRODUCT(G769:G791,G793:G815)/SUM(G769:G791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",H766<>\"n/a\"),IF(SUM(H769:H791)=0,0,IF((SUMPRODUCT(H769:H791,H793:H815)/SUM(H769:H791))<0,1,(SUMPRODUCT(H769:H791,H793:H815)/SUM(H769:H791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",I766<>\"n/a\"),IF(SUM(I769:I791)=0,0,IF((SUMPRODUCT(I769:I791,I793:I815)/SUM(I769:I791))<0,1,(SUMPRODUCT(I769:I791,I793:I815)/SUM(I769:I791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",J766<>\"n/a\"),IF(SUM(J769:J791)=0,0,IF((SUMPRODUCT(J769:J791,J793:J815)/SUM(J769:J791))<0,1,(SUMPRODUCT(J769:J791,J793:J815)/SUM(J769:J791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",K766<>\"n/a\"),IF(SUM(K769:K791)=0,0,IF((SUMPRODUCT(K769:K791,K793:K815)/SUM(K769:K791))<0,1,(SUMPRODUCT(K769:K791,K793:K815)/SUM(K769:K791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",L766<>\"n/a\"),IF(SUM(L769:L791)=0,0,IF((SUMPRODUCT(L769:L791,L793:L815)/SUM(L769:L791))<0,1,(SUMPRODUCT(L769:L791,L793:L815)/SUM(L769:L791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",M766<>\"n/a\"),IF(SUM(M769:M791)=0,0,IF((SUMPRODUCT(M769:M791,M793:M815)/SUM(M769:M791))<0,1,(SUMPRODUCT(M769:M791,M793:M815)/SUM(M769:M791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",N766<>\"n/a\"),IF(SUM(N769:N791)=0,0,IF((SUMPRODUCT(N769:N791,N793:N815)/SUM(N769:N791))<0,1,(SUMPRODUCT(N769:N791,N793:N815)/SUM(N769:N791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",O766<>\"n/a\"),IF(SUM(O769:O791)=0,0,IF((SUMPRODUCT(O769:O791,O793:O815)/SUM(O769:O791))<0,1,(SUMPRODUCT(O769:O791,O793:O815)/SUM(O769:O791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",P766<>\"n/a\"),IF(SUM(P769:P791)=0,0,IF((SUMPRODUCT(P769:P791,P793:P815)/SUM(P769:P791))<0,1,(SUMPRODUCT(P769:P791,P793:P815)/SUM(P769:P791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",Q766<>\"n/a\"),IF(SUM(Q769:Q791)=0,0,IF((SUMPRODUCT(Q769:Q791,Q793:Q815)/SUM(Q769:Q791))<0,1,(SUMPRODUCT(Q769:Q791,Q793:Q815)/SUM(Q769:Q791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",R766<>\"n/a\"),IF(SUM(R769:R791)=0,0,IF((SUMPRODUCT(R769:R791,R793:R815)/SUM(R769:R791))<0,1,(SUMPRODUCT(R769:R791,R793:R815)/SUM(R769:R791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",S766<>\"n/a\"),IF(SUM(S769:S791)=0,0,IF((SUMPRODUCT(S769:S791,S793:S815)/SUM(S769:S791))<0,1,(SUMPRODUCT(S769:S791,S793:S815)/SUM(S769:S791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",T766<>\"n/a\"),IF(SUM(T769:T791)=0,0,IF((SUMPRODUCT(T769:T791,T793:T815)/SUM(T769:T791))<0,1,(SUMPRODUCT(T769:T791,T793:T815)/SUM(T769:T791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",U766<>\"n/a\"),IF(SUM(U769:U791)=0,0,IF((SUMPRODUCT(U769:U791,U793:U815)/SUM(U769:U791))<0,1,(SUMPRODUCT(U769:U791,U793:U815)/SUM(U769:U791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",V766<>\"n/a\"),IF(SUM(V769:V791)=0,0,IF((SUMPRODUCT(V769:V791,V793:V815)/SUM(V769:V791))<0,1,(SUMPRODUCT(V769:V791,V793:V815)/SUM(V769:V791)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C766<>\"n/a\",W766<>\"n/a\"),IF(SUM(W769:W791)=0,0,IF((SUMPRODUCT(W769:W791,W793:W815)/SUM(W769:W791))<0,1,(SUMPRODUCT(W769:W791,W793:W815)/SUM(W769:W791)))),\"n/a\"))","v":0}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A818,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A818,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A819,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A819,0)-OFFSET('RFM input'!H$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A819,0)-OFFSET('RFM input'!I$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A819,0)-OFFSET('RFM input'!J$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A819,0)-OFFSET('RFM input'!K$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A819,0)-OFFSET('RFM input'!L$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A819,0)-OFFSET('RFM input'!M$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A819,0)-OFFSET('RFM input'!N$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A819,0)-OFFSET('RFM input'!O$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A819,0)-OFFSET('RFM input'!P$74,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A819,0)-OFFSET('RFM input'!Q$74,$A819,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A819,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A819,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D847=\"n/a\",0,IF(AND(D821=0,C823=0),0,\nIF(AND(D821<>0,C823=0),D821,\nIF(AND(D822<>0,C823<>0),(C823-(C823/C847))+D821,\nIF(C847<1,0,(C823-(C823/C847)))))))","v":0},{"$f":"IF(E847=\"n/a\",0,IF(AND(E821=0,D823=0),0,\nIF(AND(E821<>0,D823=0),E821,\nIF(AND(E822<>0,D823<>0),(D823-(D823/D847))+E821,\nIF(D847<1,0,(D823-(D823/D847)))))))","v":0},{"$f":"IF(F847=\"n/a\",0,IF(AND(F821=0,E823=0),0,\nIF(AND(F821<>0,E823=0),F821,\nIF(AND(F822<>0,E823<>0),(E823-(E823/E847))+F821,\nIF(E847<1,0,(E823-(E823/E847)))))))","v":0},{"$f":"IF(G847=\"n/a\",0,IF(AND(G821=0,F823=0),0,\nIF(AND(G821<>0,F823=0),G821,\nIF(AND(G822<>0,F823<>0),(F823-(F823/F847))+G821,\nIF(F847<1,0,(F823-(F823/F847)))))))","v":0},{"$f":"IF(H847=\"n/a\",0,IF(AND(H821=0,G823=0),0,\nIF(AND(H821<>0,G823=0),H821,\nIF(AND(H822<>0,G823<>0),(G823-(G823/G847))+H821,\nIF(G847<1,0,(G823-(G823/G847)))))))","v":0},{"$f":"IF(I847=\"n/a\",0,IF(AND(I821=0,H823=0),0,\nIF(AND(I821<>0,H823=0),I821,\nIF(AND(I822<>0,H823<>0),(H823-(H823/H847))+I821,\nIF(H847<1,0,(H823-(H823/H847)))))))","v":0},{"$f":"IF(J847=\"n/a\",0,IF(AND(J821=0,I823=0),0,\nIF(AND(J821<>0,I823=0),J821,\nIF(AND(J822<>0,I823<>0),(I823-(I823/I847))+J821,\nIF(I847<1,0,(I823-(I823/I847)))))))","v":0},{"$f":"IF(K847=\"n/a\",0,IF(AND(K821=0,J823=0),0,\nIF(AND(K821<>0,J823=0),K821,\nIF(AND(K822<>0,J823<>0),(J823-(J823/J847))+K821,\nIF(J847<1,0,(J823-(J823/J847)))))))","v":0},{"$f":"IF(L847=\"n/a\",0,IF(AND(L821=0,K823=0),0,\nIF(AND(L821<>0,K823=0),L821,\nIF(AND(L822<>0,K823<>0),(K823-(K823/K847))+L821,\nIF(K847<1,0,(K823-(K823/K847)))))))","v":0},{"$f":"IF(M847=\"n/a\",0,IF(AND(M821=0,L823=0),0,\nIF(AND(M821<>0,L823=0),M821,\nIF(AND(M822<>0,L823<>0),(L823-(L823/L847))+M821,\nIF(L847<1,0,(L823-(L823/L847)))))))","v":0},{"$f":"IF(N847=\"n/a\",0,IF(AND(N821=0,M823=0),0,\nIF(AND(N821<>0,M823=0),N821,\nIF(AND(N822<>0,M823<>0),(M823-(M823/M847))+N821,\nIF(M847<1,0,(M823-(M823/M847)))))))","v":0},{"$f":"IF(O847=\"n/a\",0,IF(AND(O821=0,N823=0),0,\nIF(AND(O821<>0,N823=0),O821,\nIF(AND(O822<>0,N823<>0),(N823-(N823/N847))+O821,\nIF(N847<1,0,(N823-(N823/N847)))))))","v":0},{"$f":"IF(P847=\"n/a\",0,IF(AND(P821=0,O823=0),0,\nIF(AND(P821<>0,O823=0),P821,\nIF(AND(P822<>0,O823<>0),(O823-(O823/O847))+P821,\nIF(O847<1,0,(O823-(O823/O847)))))))","v":0},{"$f":"IF(Q847=\"n/a\",0,IF(AND(Q821=0,P823=0),0,\nIF(AND(Q821<>0,P823=0),Q821,\nIF(AND(Q822<>0,P823<>0),(P823-(P823/P847))+Q821,\nIF(P847<1,0,(P823-(P823/P847)))))))","v":0},{"$f":"IF(R847=\"n/a\",0,IF(AND(R821=0,Q823=0),0,\nIF(AND(R821<>0,Q823=0),R821,\nIF(AND(R822<>0,Q823<>0),(Q823-(Q823/Q847))+R821,\nIF(Q847<1,0,(Q823-(Q823/Q847)))))))","v":0},{"$f":"IF(S847=\"n/a\",0,IF(AND(S821=0,R823=0),0,\nIF(AND(S821<>0,R823=0),S821,\nIF(AND(S822<>0,R823<>0),(R823-(R823/R847))+S821,\nIF(R847<1,0,(R823-(R823/R847)))))))","v":0},{"$f":"IF(T847=\"n/a\",0,IF(AND(T821=0,S823=0),0,\nIF(AND(T821<>0,S823=0),T821,\nIF(AND(T822<>0,S823<>0),(S823-(S823/S847))+T821,\nIF(S847<1,0,(S823-(S823/S847)))))))","v":0},{"$f":"IF(U847=\"n/a\",0,IF(AND(U821=0,T823=0),0,\nIF(AND(U821<>0,T823=0),U821,\nIF(AND(U822<>0,T823<>0),(T823-(T823/T847))+U821,\nIF(T847<1,0,(T823-(T823/T847)))))))","v":0},{"$f":"IF(V847=\"n/a\",0,IF(AND(V821=0,U823=0),0,\nIF(AND(V821<>0,U823=0),V821,\nIF(AND(V822<>0,U823<>0),(U823-(U823/U847))+V821,\nIF(U847<1,0,(U823-(U823/U847)))))))","v":0},{"$f":"IF(W847=\"n/a\",0,IF(AND(W821=0,V823=0),0,\nIF(AND(W821<>0,V823=0),W821,\nIF(AND(W822<>0,V823<>0),(V823-(V823/V847))+W821,\nIF(V847<1,0,(V823-(V823/V847)))))))","v":0}]
[{"$f":"A823+1","v":0},"Depreciated starting TAB",{"$f":"C819","v":0},{"$f":"IF(C848=\"n/a\",C824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(D848=\"n/a\",D824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(E848=\"n/a\",E824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(F848=\"n/a\",F824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(G848=\"n/a\",G824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(H848=\"n/a\",H824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))/2),\nMAX(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))/2)),0))","v":0},{"$f":"IF(I848=\"n/a\",I824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(J848=\"n/a\",J824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(K848=\"n/a\",K824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(L848=\"n/a\",L824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(M848=\"n/a\",M824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(N848=\"n/a\",N824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(O848=\"n/a\",O824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(P848=\"n/a\",P824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(Q848=\"n/a\",Q824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(R848=\"n/a\",R824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(S848=\"n/a\",S824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(T848=\"n/a\",T824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(U848=\"n/a\",U824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(V848=\"n/a\",V824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0}]
[{"$f":"A824+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A825)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D825,-($A825+5),0)","v":0},{"$f":"IF(D849=\"n/a\",D825,IFERROR(IF((OFFSET($C825,0,$A825))<0,\nMIN(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825)))),\nMAX(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825))))),0))","v":0},0,0,0,{"$f":"IF(H849=\"n/a\",H825,IFERROR(IF((OFFSET($C825,0,$A825))<0,\nMIN(0,H825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825)))/2),\nMAX(0,H825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E826,-($A826+5),0)","v":0},{"$f":"IF(E850=\"n/a\",E826,IFERROR(IF((OFFSET($C826,0,$A826))<0,\nMIN(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826)))),\nMAX(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F827,-($A827+5),0)","v":0},{"$f":"IF(F851=\"n/a\",F827,IFERROR(IF((OFFSET($C827,0,$A827))<0,\nMIN(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827)))),\nMAX(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G828,-($A828+5),0)","v":0},{"$f":"IF(G852=\"n/a\",G828,IFERROR(IF((OFFSET($C828,0,$A828))<0,\nMIN(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828)))),\nMAX(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H829,-($A829+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I830,-($A830+5),0)","v":0},{"$f":"IF(I854=\"n/a\",I830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J831,-($A831+5),0)","v":0},{"$f":"IF(J855=\"n/a\",J831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K832,-($A832+5),0)","v":0},{"$f":"IF(K856=\"n/a\",K832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L833,-($A833+5),0)","v":0},{"$f":"IF(L857=\"n/a\",L833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M834,-($A834+5),0)","v":0},{"$f":"IF(M858=\"n/a\",M834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N835,-($A835+5),0)","v":0},{"$f":"IF(N859=\"n/a\",N835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O836,-($A836+5),0)","v":0},{"$f":"IF(O860=\"n/a\",O836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P837,-($A837+5),0)","v":0},{"$f":"IF(P861=\"n/a\",P837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q838,-($A838+5),0)","v":0},{"$f":"IF(Q862=\"n/a\",Q838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R839,-($A839+5),0)","v":0},{"$f":"IF(R863=\"n/a\",R839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S840,-($A840+5),0)","v":0},{"$f":"IF(S864=\"n/a\",S840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T841,-($A841+5),0)","v":0},{"$f":"IF(T865=\"n/a\",T841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U842,-($A842+5),0)","v":0},{"$f":"IF(U866=\"n/a\",U842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V843,-($A843+5),0)","v":0},{"$f":"IF(V867=\"n/a\",V843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W844,-($A844+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C847=\"n/a\",\"n/a\",IF(AND(C847<1,D821=0),0,\nIF(D821=0,C847-1,\nIF(C847<1,D822,\n(((C847-1)*(C823-(C823/(C847))))+(D821*D822))/(D823)))))","v":0},0,0,0,0,{"$f":"IF(H847=\"n/a\",\"n/a\",IF(AND(H847<1,I821=0),0,\nIF(I821=0,H847-1,\nIF(H847<1,I822,\n(((H847-1)*(H823-(H823/(H847))))+(I821*I822))/(I823)))))","v":0},{"$f":"IF(I847=\"n/a\",\"n/a\",IF(AND(I847<1,J821=0),0,\nIF(J821=0,I847-1,\nIF(I847<1,J822,\n(((I847-1)*(I823-(I823/(I847))))+(J821*J822))/(J823)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C848,(-$A824-ROWS(C820:C847)),0)","v":0},{"$f":"IF(C848=\"n/a\",\"n/a\",MAX(0,C848-1))","v":0},{"$f":"IF(D848=\"n/a\",\"n/a\",MAX(0,D848-1))","v":0},{"$f":"IF(E848=\"n/a\",\"n/a\",MAX(0,E848-1))","v":0},{"$f":"IF(F848=\"n/a\",\"n/a\",MAX(0,F848-1))","v":0},{"$f":"IF(G848=\"n/a\",\"n/a\",MAX(0,G848-1))","v":0},{"$f":"IF(H848=\"n/a\",\"n/a\",MAX(0,H848-0.5))","v":0},{"$f":"IF(I848=\"n/a\",\"n/a\",MAX(0,I848-1))","v":0},{"$f":"IF(J848=\"n/a\",\"n/a\",MAX(0,J848-1))","v":0},{"$f":"IF(K848=\"n/a\",\"n/a\",MAX(0,K848-1))","v":0},{"$f":"IF(L848=\"n/a\",\"n/a\",MAX(0,L848-1))","v":0},{"$f":"IF(M848=\"n/a\",\"n/a\",MAX(0,M848-1))","v":0},{"$f":"IF(N848=\"n/a\",\"n/a\",MAX(0,N848-1))","v":0},{"$f":"IF(O848=\"n/a\",\"n/a\",MAX(0,O848-1))","v":0},{"$f":"IF(P848=\"n/a\",\"n/a\",MAX(0,P848-1))","v":0},{"$f":"IF(Q848=\"n/a\",\"n/a\",MAX(0,Q848-1))","v":0},{"$f":"IF(R848=\"n/a\",\"n/a\",MAX(0,R848-1))","v":0},{"$f":"IF(S848=\"n/a\",\"n/a\",MAX(0,S848-1))","v":0},{"$f":"IF(T848=\"n/a\",\"n/a\",MAX(0,T848-1))","v":0},{"$f":"IF(U848=\"n/a\",\"n/a\",MAX(0,U848-1))","v":0},{"$f":"IF(V848=\"n/a\",\"n/a\",MAX(0,V848-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A825)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D849,(-$A825-ROWS(D821:D848)),0)","v":0},0,0,0,0,{"$f":"IF(H849=\"n/a\",\"n/a\",MAX(0,H849-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E850,(-$A826-ROWS(E822:E849)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F851,(-$A827-ROWS(F823:F850)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G852,(-$A828-ROWS(G824:G851)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H853,(-$A829-ROWS(H825:H852)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I854,(-$A830-ROWS(I826:I853)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J855,(-$A831-ROWS(J827:J854)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K856,(-$A832-ROWS(K828:K855)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L857,(-$A833-ROWS(L829:L856)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M858,(-$A834-ROWS(M830:M857)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N859,(-$A835-ROWS(N831:N858)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O860,(-$A836-ROWS(O832:O859)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P861,(-$A837-ROWS(P833:P860)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q862,(-$A838-ROWS(Q834:Q861)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R863,(-$A839-ROWS(R835:R862)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S864,(-$A840-ROWS(S836:S863)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T865,(-$A841-ROWS(T837:T864)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U866,(-$A842-ROWS(U838:U865)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V867,(-$A843-ROWS(V839:V866)),0)","v":0},{"$f":"IF(V867=\"n/a\",\"n/a\",MAX(0,V867-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W868,(-$A844-ROWS(W840:W867)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C820<>\"n/a\",C820<>\"n/a\"),IF(SUM(C823:C845)=0,0,IF((SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845))<0,1,(SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",D820<>\"n/a\"),IF(SUM(D823:D845)=0,0,IF((SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845))<0,1,(SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",E820<>\"n/a\"),IF(SUM(E823:E845)=0,0,IF((SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845))<0,1,(SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",F820<>\"n/a\"),IF(SUM(F823:F845)=0,0,IF((SUMPRODUCT(F823:F845,F847:F869)/SUM(F823:F845))<0,1,(SUMPRODUCT(F823:F845,F847:F869)/SUM(F823:F845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",G820<>\"n/a\"),IF(SUM(G823:G845)=0,0,IF((SUMPRODUCT(G823:G845,G847:G869)/SUM(G823:G845))<0,1,(SUMPRODUCT(G823:G845,G847:G869)/SUM(G823:G845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",H820<>\"n/a\"),IF(SUM(H823:H845)=0,0,IF((SUMPRODUCT(H823:H845,H847:H869)/SUM(H823:H845))<0,1,(SUMPRODUCT(H823:H845,H847:H869)/SUM(H823:H845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",I820<>\"n/a\"),IF(SUM(I823:I845)=0,0,IF((SUMPRODUCT(I823:I845,I847:I869)/SUM(I823:I845))<0,1,(SUMPRODUCT(I823:I845,I847:I869)/SUM(I823:I845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",J820<>\"n/a\"),IF(SUM(J823:J845)=0,0,IF((SUMPRODUCT(J823:J845,J847:J869)/SUM(J823:J845))<0,1,(SUMPRODUCT(J823:J845,J847:J869)/SUM(J823:J845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",K820<>\"n/a\"),IF(SUM(K823:K845)=0,0,IF((SUMPRODUCT(K823:K845,K847:K869)/SUM(K823:K845))<0,1,(SUMPRODUCT(K823:K845,K847:K869)/SUM(K823:K845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",L820<>\"n/a\"),IF(SUM(L823:L845)=0,0,IF((SUMPRODUCT(L823:L845,L847:L869)/SUM(L823:L845))<0,1,(SUMPRODUCT(L823:L845,L847:L869)/SUM(L823:L845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",M820<>\"n/a\"),IF(SUM(M823:M845)=0,0,IF((SUMPRODUCT(M823:M845,M847:M869)/SUM(M823:M845))<0,1,(SUMPRODUCT(M823:M845,M847:M869)/SUM(M823:M845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",N820<>\"n/a\"),IF(SUM(N823:N845)=0,0,IF((SUMPRODUCT(N823:N845,N847:N869)/SUM(N823:N845))<0,1,(SUMPRODUCT(N823:N845,N847:N869)/SUM(N823:N845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",O820<>\"n/a\"),IF(SUM(O823:O845)=0,0,IF((SUMPRODUCT(O823:O845,O847:O869)/SUM(O823:O845))<0,1,(SUMPRODUCT(O823:O845,O847:O869)/SUM(O823:O845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",P820<>\"n/a\"),IF(SUM(P823:P845)=0,0,IF((SUMPRODUCT(P823:P845,P847:P869)/SUM(P823:P845))<0,1,(SUMPRODUCT(P823:P845,P847:P869)/SUM(P823:P845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",Q820<>\"n/a\"),IF(SUM(Q823:Q845)=0,0,IF((SUMPRODUCT(Q823:Q845,Q847:Q869)/SUM(Q823:Q845))<0,1,(SUMPRODUCT(Q823:Q845,Q847:Q869)/SUM(Q823:Q845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",R820<>\"n/a\"),IF(SUM(R823:R845)=0,0,IF((SUMPRODUCT(R823:R845,R847:R869)/SUM(R823:R845))<0,1,(SUMPRODUCT(R823:R845,R847:R869)/SUM(R823:R845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",S820<>\"n/a\"),IF(SUM(S823:S845)=0,0,IF((SUMPRODUCT(S823:S845,S847:S869)/SUM(S823:S845))<0,1,(SUMPRODUCT(S823:S845,S847:S869)/SUM(S823:S845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",T820<>\"n/a\"),IF(SUM(T823:T845)=0,0,IF((SUMPRODUCT(T823:T845,T847:T869)/SUM(T823:T845))<0,1,(SUMPRODUCT(T823:T845,T847:T869)/SUM(T823:T845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",U820<>\"n/a\"),IF(SUM(U823:U845)=0,0,IF((SUMPRODUCT(U823:U845,U847:U869)/SUM(U823:U845))<0,1,(SUMPRODUCT(U823:U845,U847:U869)/SUM(U823:U845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",V820<>\"n/a\"),IF(SUM(V823:V845)=0,0,IF((SUMPRODUCT(V823:V845,V847:V869)/SUM(V823:V845))<0,1,(SUMPRODUCT(V823:V845,V847:V869)/SUM(V823:V845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",W820<>\"n/a\"),IF(SUM(W823:W845)=0,0,IF((SUMPRODUCT(W823:W845,W847:W869)/SUM(W823:W845))<0,1,(SUMPRODUCT(W823:W845,W847:W869)/SUM(W823:W845)))),\"n/a\"))","v":0}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A872,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A872,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A873,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A873,0)-OFFSET('RFM input'!H$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A873,0)-OFFSET('RFM input'!I$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A873,0)-OFFSET('RFM input'!J$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A873,0)-OFFSET('RFM input'!K$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A873,0)-OFFSET('RFM input'!L$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A873,0)-OFFSET('RFM input'!M$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A873,0)-OFFSET('RFM input'!N$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A873,0)-OFFSET('RFM input'!O$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A873,0)-OFFSET('RFM input'!P$74,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A873,0)-OFFSET('RFM input'!Q$74,$A873,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A873,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A873,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D901=\"n/a\",0,IF(AND(D875=0,C877=0),0,\nIF(AND(D875<>0,C877=0),D875,\nIF(AND(D876<>0,C877<>0),(C877-(C877/C901))+D875,\nIF(C901<1,0,(C877-(C877/C901)))))))","v":0},{"$f":"IF(E901=\"n/a\",0,IF(AND(E875=0,D877=0),0,\nIF(AND(E875<>0,D877=0),E875,\nIF(AND(E876<>0,D877<>0),(D877-(D877/D901))+E875,\nIF(D901<1,0,(D877-(D877/D901)))))))","v":0},{"$f":"IF(F901=\"n/a\",0,IF(AND(F875=0,E877=0),0,\nIF(AND(F875<>0,E877=0),F875,\nIF(AND(F876<>0,E877<>0),(E877-(E877/E901))+F875,\nIF(E901<1,0,(E877-(E877/E901)))))))","v":0},{"$f":"IF(G901=\"n/a\",0,IF(AND(G875=0,F877=0),0,\nIF(AND(G875<>0,F877=0),G875,\nIF(AND(G876<>0,F877<>0),(F877-(F877/F901))+G875,\nIF(F901<1,0,(F877-(F877/F901)))))))","v":0},{"$f":"IF(H901=\"n/a\",0,IF(AND(H875=0,G877=0),0,\nIF(AND(H875<>0,G877=0),H875,\nIF(AND(H876<>0,G877<>0),(G877-(G877/G901))+H875,\nIF(G901<1,0,(G877-(G877/G901)))))))","v":0},{"$f":"IF(I901=\"n/a\",0,IF(AND(I875=0,H877=0),0,\nIF(AND(I875<>0,H877=0),I875,\nIF(AND(I876<>0,H877<>0),(H877-(H877/H901))+I875,\nIF(H901<1,0,(H877-(H877/H901)))))))","v":0},{"$f":"IF(J901=\"n/a\",0,IF(AND(J875=0,I877=0),0,\nIF(AND(J875<>0,I877=0),J875,\nIF(AND(J876<>0,I877<>0),(I877-(I877/I901))+J875,\nIF(I901<1,0,(I877-(I877/I901)))))))","v":0},{"$f":"IF(K901=\"n/a\",0,IF(AND(K875=0,J877=0),0,\nIF(AND(K875<>0,J877=0),K875,\nIF(AND(K876<>0,J877<>0),(J877-(J877/J901))+K875,\nIF(J901<1,0,(J877-(J877/J901)))))))","v":0},{"$f":"IF(L901=\"n/a\",0,IF(AND(L875=0,K877=0),0,\nIF(AND(L875<>0,K877=0),L875,\nIF(AND(L876<>0,K877<>0),(K877-(K877/K901))+L875,\nIF(K901<1,0,(K877-(K877/K901)))))))","v":0},{"$f":"IF(M901=\"n/a\",0,IF(AND(M875=0,L877=0),0,\nIF(AND(M875<>0,L877=0),M875,\nIF(AND(M876<>0,L877<>0),(L877-(L877/L901))+M875,\nIF(L901<1,0,(L877-(L877/L901)))))))","v":0},{"$f":"IF(N901=\"n/a\",0,IF(AND(N875=0,M877=0),0,\nIF(AND(N875<>0,M877=0),N875,\nIF(AND(N876<>0,M877<>0),(M877-(M877/M901))+N875,\nIF(M901<1,0,(M877-(M877/M901)))))))","v":0},{"$f":"IF(O901=\"n/a\",0,IF(AND(O875=0,N877=0),0,\nIF(AND(O875<>0,N877=0),O875,\nIF(AND(O876<>0,N877<>0),(N877-(N877/N901))+O875,\nIF(N901<1,0,(N877-(N877/N901)))))))","v":0},{"$f":"IF(P901=\"n/a\",0,IF(AND(P875=0,O877=0),0,\nIF(AND(P875<>0,O877=0),P875,\nIF(AND(P876<>0,O877<>0),(O877-(O877/O901))+P875,\nIF(O901<1,0,(O877-(O877/O901)))))))","v":0},{"$f":"IF(Q901=\"n/a\",0,IF(AND(Q875=0,P877=0),0,\nIF(AND(Q875<>0,P877=0),Q875,\nIF(AND(Q876<>0,P877<>0),(P877-(P877/P901))+Q875,\nIF(P901<1,0,(P877-(P877/P901)))))))","v":0},{"$f":"IF(R901=\"n/a\",0,IF(AND(R875=0,Q877=0),0,\nIF(AND(R875<>0,Q877=0),R875,\nIF(AND(R876<>0,Q877<>0),(Q877-(Q877/Q901))+R875,\nIF(Q901<1,0,(Q877-(Q877/Q901)))))))","v":0},{"$f":"IF(S901=\"n/a\",0,IF(AND(S875=0,R877=0),0,\nIF(AND(S875<>0,R877=0),S875,\nIF(AND(S876<>0,R877<>0),(R877-(R877/R901))+S875,\nIF(R901<1,0,(R877-(R877/R901)))))))","v":0},{"$f":"IF(T901=\"n/a\",0,IF(AND(T875=0,S877=0),0,\nIF(AND(T875<>0,S877=0),T875,\nIF(AND(T876<>0,S877<>0),(S877-(S877/S901))+T875,\nIF(S901<1,0,(S877-(S877/S901)))))))","v":0},{"$f":"IF(U901=\"n/a\",0,IF(AND(U875=0,T877=0),0,\nIF(AND(U875<>0,T877=0),U875,\nIF(AND(U876<>0,T877<>0),(T877-(T877/T901))+U875,\nIF(T901<1,0,(T877-(T877/T901)))))))","v":0},{"$f":"IF(V901=\"n/a\",0,IF(AND(V875=0,U877=0),0,\nIF(AND(V875<>0,U877=0),V875,\nIF(AND(V876<>0,U877<>0),(U877-(U877/U901))+V875,\nIF(U901<1,0,(U877-(U877/U901)))))))","v":0},{"$f":"IF(W901=\"n/a\",0,IF(AND(W875=0,V877=0),0,\nIF(AND(W875<>0,V877=0),W875,\nIF(AND(W876<>0,V877<>0),(V877-(V877/V901))+W875,\nIF(V901<1,0,(V877-(V877/V901)))))))","v":0}]
[{"$f":"A877+1","v":0},"Depreciated starting TAB",{"$f":"C873","v":0},{"$f":"IF(C902=\"n/a\",C878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(D902=\"n/a\",D878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(E902=\"n/a\",E878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(F902=\"n/a\",F878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(G902=\"n/a\",G878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(H902=\"n/a\",H878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))/2),\nMAX(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))/2)),0))","v":0},{"$f":"IF(I902=\"n/a\",I878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(J902=\"n/a\",J878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(K902=\"n/a\",K878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(L902=\"n/a\",L878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(M902=\"n/a\",M878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(N902=\"n/a\",N878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(O902=\"n/a\",O878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(P902=\"n/a\",P878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(Q902=\"n/a\",Q878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(R902=\"n/a\",R878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(S902=\"n/a\",S878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(T902=\"n/a\",T878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(U902=\"n/a\",U878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(V902=\"n/a\",V878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0}]
[{"$f":"A878+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A879)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D879,-($A879+5),0)","v":0},{"$f":"IF(D903=\"n/a\",D879,IFERROR(IF((OFFSET($C879,0,$A879))<0,\nMIN(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879)))),\nMAX(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879))))),0))","v":0},0,0,0,{"$f":"IF(H903=\"n/a\",H879,IFERROR(IF((OFFSET($C879,0,$A879))<0,\nMIN(0,H879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879)))/2),\nMAX(0,H879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E880,-($A880+5),0)","v":0},{"$f":"IF(E904=\"n/a\",E880,IFERROR(IF((OFFSET($C880,0,$A880))<0,\nMIN(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880)))),\nMAX(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F881,-($A881+5),0)","v":0},{"$f":"IF(F905=\"n/a\",F881,IFERROR(IF((OFFSET($C881,0,$A881))<0,\nMIN(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881)))),\nMAX(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G882,-($A882+5),0)","v":0},{"$f":"IF(G906=\"n/a\",G882,IFERROR(IF((OFFSET($C882,0,$A882))<0,\nMIN(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882)))),\nMAX(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H883,-($A883+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I884,-($A884+5),0)","v":0},{"$f":"IF(I908=\"n/a\",I884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J885,-($A885+5),0)","v":0},{"$f":"IF(J909=\"n/a\",J885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K886,-($A886+5),0)","v":0},{"$f":"IF(K910=\"n/a\",K886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L887,-($A887+5),0)","v":0},{"$f":"IF(L911=\"n/a\",L887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M888,-($A888+5),0)","v":0},{"$f":"IF(M912=\"n/a\",M888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N889,-($A889+5),0)","v":0},{"$f":"IF(N913=\"n/a\",N889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O890,-($A890+5),0)","v":0},{"$f":"IF(O914=\"n/a\",O890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P891,-($A891+5),0)","v":0},{"$f":"IF(P915=\"n/a\",P891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q892,-($A892+5),0)","v":0},{"$f":"IF(Q916=\"n/a\",Q892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R893,-($A893+5),0)","v":0},{"$f":"IF(R917=\"n/a\",R893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S894,-($A894+5),0)","v":0},{"$f":"IF(S918=\"n/a\",S894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T895,-($A895+5),0)","v":0},{"$f":"IF(T919=\"n/a\",T895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U896,-($A896+5),0)","v":0},{"$f":"IF(U920=\"n/a\",U896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V897,-($A897+5),0)","v":0},{"$f":"IF(V921=\"n/a\",V897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W898,-($A898+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C901=\"n/a\",\"n/a\",IF(AND(C901<1,D875=0),0,\nIF(D875=0,C901-1,\nIF(C901<1,D876,\n(((C901-1)*(C877-(C877/(C901))))+(D875*D876))/(D877)))))","v":0},0,0,0,0,{"$f":"IF(H901=\"n/a\",\"n/a\",IF(AND(H901<1,I875=0),0,\nIF(I875=0,H901-1,\nIF(H901<1,I876,\n(((H901-1)*(H877-(H877/(H901))))+(I875*I876))/(I877)))))","v":0},{"$f":"IF(I901=\"n/a\",\"n/a\",IF(AND(I901<1,J875=0),0,\nIF(J875=0,I901-1,\nIF(I901<1,J876,\n(((I901-1)*(I877-(I877/(I901))))+(J875*J876))/(J877)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C902,(-$A878-ROWS(C874:C901)),0)","v":0},{"$f":"IF(C902=\"n/a\",\"n/a\",MAX(0,C902-1))","v":0},{"$f":"IF(D902=\"n/a\",\"n/a\",MAX(0,D902-1))","v":0},{"$f":"IF(E902=\"n/a\",\"n/a\",MAX(0,E902-1))","v":0},{"$f":"IF(F902=\"n/a\",\"n/a\",MAX(0,F902-1))","v":0},{"$f":"IF(G902=\"n/a\",\"n/a\",MAX(0,G902-1))","v":0},{"$f":"IF(H902=\"n/a\",\"n/a\",MAX(0,H902-0.5))","v":0},{"$f":"IF(I902=\"n/a\",\"n/a\",MAX(0,I902-1))","v":0},{"$f":"IF(J902=\"n/a\",\"n/a\",MAX(0,J902-1))","v":0},{"$f":"IF(K902=\"n/a\",\"n/a\",MAX(0,K902-1))","v":0},{"$f":"IF(L902=\"n/a\",\"n/a\",MAX(0,L902-1))","v":0},{"$f":"IF(M902=\"n/a\",\"n/a\",MAX(0,M902-1))","v":0},{"$f":"IF(N902=\"n/a\",\"n/a\",MAX(0,N902-1))","v":0},{"$f":"IF(O902=\"n/a\",\"n/a\",MAX(0,O902-1))","v":0},{"$f":"IF(P902=\"n/a\",\"n/a\",MAX(0,P902-1))","v":0},{"$f":"IF(Q902=\"n/a\",\"n/a\",MAX(0,Q902-1))","v":0},{"$f":"IF(R902=\"n/a\",\"n/a\",MAX(0,R902-1))","v":0},{"$f":"IF(S902=\"n/a\",\"n/a\",MAX(0,S902-1))","v":0},{"$f":"IF(T902=\"n/a\",\"n/a\",MAX(0,T902-1))","v":0},{"$f":"IF(U902=\"n/a\",\"n/a\",MAX(0,U902-1))","v":0},{"$f":"IF(V902=\"n/a\",\"n/a\",MAX(0,V902-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A879)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D903,(-$A879-ROWS(D875:D902)),0)","v":0},0,0,0,0,{"$f":"IF(H903=\"n/a\",\"n/a\",MAX(0,H903-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E904,(-$A880-ROWS(E876:E903)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F905,(-$A881-ROWS(F877:F904)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G906,(-$A882-ROWS(G878:G905)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H907,(-$A883-ROWS(H879:H906)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I908,(-$A884-ROWS(I880:I907)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J909,(-$A885-ROWS(J881:J908)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K910,(-$A886-ROWS(K882:K909)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L911,(-$A887-ROWS(L883:L910)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M912,(-$A888-ROWS(M884:M911)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N913,(-$A889-ROWS(N885:N912)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O914,(-$A890-ROWS(O886:O913)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P915,(-$A891-ROWS(P887:P914)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q916,(-$A892-ROWS(Q888:Q915)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R917,(-$A893-ROWS(R889:R916)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S918,(-$A894-ROWS(S890:S917)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T919,(-$A895-ROWS(T891:T918)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U920,(-$A896-ROWS(U892:U919)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V921,(-$A897-ROWS(V893:V920)),0)","v":0},{"$f":"IF(V921=\"n/a\",\"n/a\",MAX(0,V921-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W922,(-$A898-ROWS(W894:W921)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C874<>\"n/a\",C874<>\"n/a\"),IF(SUM(C877:C899)=0,0,IF((SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899))<0,1,(SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",D874<>\"n/a\"),IF(SUM(D877:D899)=0,0,IF((SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899))<0,1,(SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",E874<>\"n/a\"),IF(SUM(E877:E899)=0,0,IF((SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899))<0,1,(SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",F874<>\"n/a\"),IF(SUM(F877:F899)=0,0,IF((SUMPRODUCT(F877:F899,F901:F923)/SUM(F877:F899))<0,1,(SUMPRODUCT(F877:F899,F901:F923)/SUM(F877:F899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",G874<>\"n/a\"),IF(SUM(G877:G899)=0,0,IF((SUMPRODUCT(G877:G899,G901:G923)/SUM(G877:G899))<0,1,(SUMPRODUCT(G877:G899,G901:G923)/SUM(G877:G899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",H874<>\"n/a\"),IF(SUM(H877:H899)=0,0,IF((SUMPRODUCT(H877:H899,H901:H923)/SUM(H877:H899))<0,1,(SUMPRODUCT(H877:H899,H901:H923)/SUM(H877:H899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",I874<>\"n/a\"),IF(SUM(I877:I899)=0,0,IF((SUMPRODUCT(I877:I899,I901:I923)/SUM(I877:I899))<0,1,(SUMPRODUCT(I877:I899,I901:I923)/SUM(I877:I899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",J874<>\"n/a\"),IF(SUM(J877:J899)=0,0,IF((SUMPRODUCT(J877:J899,J901:J923)/SUM(J877:J899))<0,1,(SUMPRODUCT(J877:J899,J901:J923)/SUM(J877:J899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",K874<>\"n/a\"),IF(SUM(K877:K899)=0,0,IF((SUMPRODUCT(K877:K899,K901:K923)/SUM(K877:K899))<0,1,(SUMPRODUCT(K877:K899,K901:K923)/SUM(K877:K899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",L874<>\"n/a\"),IF(SUM(L877:L899)=0,0,IF((SUMPRODUCT(L877:L899,L901:L923)/SUM(L877:L899))<0,1,(SUMPRODUCT(L877:L899,L901:L923)/SUM(L877:L899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",M874<>\"n/a\"),IF(SUM(M877:M899)=0,0,IF((SUMPRODUCT(M877:M899,M901:M923)/SUM(M877:M899))<0,1,(SUMPRODUCT(M877:M899,M901:M923)/SUM(M877:M899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",N874<>\"n/a\"),IF(SUM(N877:N899)=0,0,IF((SUMPRODUCT(N877:N899,N901:N923)/SUM(N877:N899))<0,1,(SUMPRODUCT(N877:N899,N901:N923)/SUM(N877:N899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",O874<>\"n/a\"),IF(SUM(O877:O899)=0,0,IF((SUMPRODUCT(O877:O899,O901:O923)/SUM(O877:O899))<0,1,(SUMPRODUCT(O877:O899,O901:O923)/SUM(O877:O899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",P874<>\"n/a\"),IF(SUM(P877:P899)=0,0,IF((SUMPRODUCT(P877:P899,P901:P923)/SUM(P877:P899))<0,1,(SUMPRODUCT(P877:P899,P901:P923)/SUM(P877:P899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",Q874<>\"n/a\"),IF(SUM(Q877:Q899)=0,0,IF((SUMPRODUCT(Q877:Q899,Q901:Q923)/SUM(Q877:Q899))<0,1,(SUMPRODUCT(Q877:Q899,Q901:Q923)/SUM(Q877:Q899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",R874<>\"n/a\"),IF(SUM(R877:R899)=0,0,IF((SUMPRODUCT(R877:R899,R901:R923)/SUM(R877:R899))<0,1,(SUMPRODUCT(R877:R899,R901:R923)/SUM(R877:R899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",S874<>\"n/a\"),IF(SUM(S877:S899)=0,0,IF((SUMPRODUCT(S877:S899,S901:S923)/SUM(S877:S899))<0,1,(SUMPRODUCT(S877:S899,S901:S923)/SUM(S877:S899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",T874<>\"n/a\"),IF(SUM(T877:T899)=0,0,IF((SUMPRODUCT(T877:T899,T901:T923)/SUM(T877:T899))<0,1,(SUMPRODUCT(T877:T899,T901:T923)/SUM(T877:T899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",U874<>\"n/a\"),IF(SUM(U877:U899)=0,0,IF((SUMPRODUCT(U877:U899,U901:U923)/SUM(U877:U899))<0,1,(SUMPRODUCT(U877:U899,U901:U923)/SUM(U877:U899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",V874<>\"n/a\"),IF(SUM(V877:V899)=0,0,IF((SUMPRODUCT(V877:V899,V901:V923)/SUM(V877:V899))<0,1,(SUMPRODUCT(V877:V899,V901:V923)/SUM(V877:V899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",W874<>\"n/a\"),IF(SUM(W877:W899)=0,0,IF((SUMPRODUCT(W877:W899,W901:W923)/SUM(W877:W899))<0,1,(SUMPRODUCT(W877:W899,W901:W923)/SUM(W877:W899)))),\"n/a\"))","v":0}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A926,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A926,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A927,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A927,0)-OFFSET('RFM input'!H$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A927,0)-OFFSET('RFM input'!I$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A927,0)-OFFSET('RFM input'!J$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A927,0)-OFFSET('RFM input'!K$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A927,0)-OFFSET('RFM input'!L$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A927,0)-OFFSET('RFM input'!M$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A927,0)-OFFSET('RFM input'!N$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A927,0)-OFFSET('RFM input'!O$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A927,0)-OFFSET('RFM input'!P$74,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A927,0)-OFFSET('RFM input'!Q$74,$A927,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A927,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A927,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D955=\"n/a\",0,IF(AND(D929=0,C931=0),0,\nIF(AND(D929<>0,C931=0),D929,\nIF(AND(D930<>0,C931<>0),(C931-(C931/C955))+D929,\nIF(C955<1,0,(C931-(C931/C955)))))))","v":0},{"$f":"IF(E955=\"n/a\",0,IF(AND(E929=0,D931=0),0,\nIF(AND(E929<>0,D931=0),E929,\nIF(AND(E930<>0,D931<>0),(D931-(D931/D955))+E929,\nIF(D955<1,0,(D931-(D931/D955)))))))","v":0},{"$f":"IF(F955=\"n/a\",0,IF(AND(F929=0,E931=0),0,\nIF(AND(F929<>0,E931=0),F929,\nIF(AND(F930<>0,E931<>0),(E931-(E931/E955))+F929,\nIF(E955<1,0,(E931-(E931/E955)))))))","v":0},{"$f":"IF(G955=\"n/a\",0,IF(AND(G929=0,F931=0),0,\nIF(AND(G929<>0,F931=0),G929,\nIF(AND(G930<>0,F931<>0),(F931-(F931/F955))+G929,\nIF(F955<1,0,(F931-(F931/F955)))))))","v":0},{"$f":"IF(H955=\"n/a\",0,IF(AND(H929=0,G931=0),0,\nIF(AND(H929<>0,G931=0),H929,\nIF(AND(H930<>0,G931<>0),(G931-(G931/G955))+H929,\nIF(G955<1,0,(G931-(G931/G955)))))))","v":0},{"$f":"IF(I955=\"n/a\",0,IF(AND(I929=0,H931=0),0,\nIF(AND(I929<>0,H931=0),I929,\nIF(AND(I930<>0,H931<>0),(H931-(H931/H955))+I929,\nIF(H955<1,0,(H931-(H931/H955)))))))","v":0},{"$f":"IF(J955=\"n/a\",0,IF(AND(J929=0,I931=0),0,\nIF(AND(J929<>0,I931=0),J929,\nIF(AND(J930<>0,I931<>0),(I931-(I931/I955))+J929,\nIF(I955<1,0,(I931-(I931/I955)))))))","v":0},{"$f":"IF(K955=\"n/a\",0,IF(AND(K929=0,J931=0),0,\nIF(AND(K929<>0,J931=0),K929,\nIF(AND(K930<>0,J931<>0),(J931-(J931/J955))+K929,\nIF(J955<1,0,(J931-(J931/J955)))))))","v":0},{"$f":"IF(L955=\"n/a\",0,IF(AND(L929=0,K931=0),0,\nIF(AND(L929<>0,K931=0),L929,\nIF(AND(L930<>0,K931<>0),(K931-(K931/K955))+L929,\nIF(K955<1,0,(K931-(K931/K955)))))))","v":0},{"$f":"IF(M955=\"n/a\",0,IF(AND(M929=0,L931=0),0,\nIF(AND(M929<>0,L931=0),M929,\nIF(AND(M930<>0,L931<>0),(L931-(L931/L955))+M929,\nIF(L955<1,0,(L931-(L931/L955)))))))","v":0},{"$f":"IF(N955=\"n/a\",0,IF(AND(N929=0,M931=0),0,\nIF(AND(N929<>0,M931=0),N929,\nIF(AND(N930<>0,M931<>0),(M931-(M931/M955))+N929,\nIF(M955<1,0,(M931-(M931/M955)))))))","v":0},{"$f":"IF(O955=\"n/a\",0,IF(AND(O929=0,N931=0),0,\nIF(AND(O929<>0,N931=0),O929,\nIF(AND(O930<>0,N931<>0),(N931-(N931/N955))+O929,\nIF(N955<1,0,(N931-(N931/N955)))))))","v":0},{"$f":"IF(P955=\"n/a\",0,IF(AND(P929=0,O931=0),0,\nIF(AND(P929<>0,O931=0),P929,\nIF(AND(P930<>0,O931<>0),(O931-(O931/O955))+P929,\nIF(O955<1,0,(O931-(O931/O955)))))))","v":0},{"$f":"IF(Q955=\"n/a\",0,IF(AND(Q929=0,P931=0),0,\nIF(AND(Q929<>0,P931=0),Q929,\nIF(AND(Q930<>0,P931<>0),(P931-(P931/P955))+Q929,\nIF(P955<1,0,(P931-(P931/P955)))))))","v":0},{"$f":"IF(R955=\"n/a\",0,IF(AND(R929=0,Q931=0),0,\nIF(AND(R929<>0,Q931=0),R929,\nIF(AND(R930<>0,Q931<>0),(Q931-(Q931/Q955))+R929,\nIF(Q955<1,0,(Q931-(Q931/Q955)))))))","v":0},{"$f":"IF(S955=\"n/a\",0,IF(AND(S929=0,R931=0),0,\nIF(AND(S929<>0,R931=0),S929,\nIF(AND(S930<>0,R931<>0),(R931-(R931/R955))+S929,\nIF(R955<1,0,(R931-(R931/R955)))))))","v":0},{"$f":"IF(T955=\"n/a\",0,IF(AND(T929=0,S931=0),0,\nIF(AND(T929<>0,S931=0),T929,\nIF(AND(T930<>0,S931<>0),(S931-(S931/S955))+T929,\nIF(S955<1,0,(S931-(S931/S955)))))))","v":0},{"$f":"IF(U955=\"n/a\",0,IF(AND(U929=0,T931=0),0,\nIF(AND(U929<>0,T931=0),U929,\nIF(AND(U930<>0,T931<>0),(T931-(T931/T955))+U929,\nIF(T955<1,0,(T931-(T931/T955)))))))","v":0},{"$f":"IF(V955=\"n/a\",0,IF(AND(V929=0,U931=0),0,\nIF(AND(V929<>0,U931=0),V929,\nIF(AND(V930<>0,U931<>0),(U931-(U931/U955))+V929,\nIF(U955<1,0,(U931-(U931/U955)))))))","v":0},{"$f":"IF(W955=\"n/a\",0,IF(AND(W929=0,V931=0),0,\nIF(AND(W929<>0,V931=0),W929,\nIF(AND(W930<>0,V931<>0),(V931-(V931/V955))+W929,\nIF(V955<1,0,(V931-(V931/V955)))))))","v":0}]
[{"$f":"A931+1","v":0},"Depreciated starting TAB",{"$f":"C927","v":0},{"$f":"IF(C956=\"n/a\",C932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(D956=\"n/a\",D932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(E956=\"n/a\",E932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(F956=\"n/a\",F932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(G956=\"n/a\",G932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(H956=\"n/a\",H932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))/2),\nMAX(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))/2)),0))","v":0},{"$f":"IF(I956=\"n/a\",I932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(J956=\"n/a\",J932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(K956=\"n/a\",K932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(L956=\"n/a\",L932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(M956=\"n/a\",M932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(N956=\"n/a\",N932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(O956=\"n/a\",O932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(P956=\"n/a\",P932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(Q956=\"n/a\",Q932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(R956=\"n/a\",R932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(S956=\"n/a\",S932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(T956=\"n/a\",T932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(U956=\"n/a\",U932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(V956=\"n/a\",V932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0}]
[{"$f":"A932+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A933)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D933,-($A933+5),0)","v":0},{"$f":"IF(D957=\"n/a\",D933,IFERROR(IF((OFFSET($C933,0,$A933))<0,\nMIN(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933)))),\nMAX(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933))))),0))","v":0},0,0,0,{"$f":"IF(H957=\"n/a\",H933,IFERROR(IF((OFFSET($C933,0,$A933))<0,\nMIN(0,H933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933)))/2),\nMAX(0,H933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E934,-($A934+5),0)","v":0},{"$f":"IF(E958=\"n/a\",E934,IFERROR(IF((OFFSET($C934,0,$A934))<0,\nMIN(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934)))),\nMAX(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F935,-($A935+5),0)","v":0},{"$f":"IF(F959=\"n/a\",F935,IFERROR(IF((OFFSET($C935,0,$A935))<0,\nMIN(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935)))),\nMAX(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G936,-($A936+5),0)","v":0},{"$f":"IF(G960=\"n/a\",G936,IFERROR(IF((OFFSET($C936,0,$A936))<0,\nMIN(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936)))),\nMAX(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H937,-($A937+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I938,-($A938+5),0)","v":0},{"$f":"IF(I962=\"n/a\",I938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J939,-($A939+5),0)","v":0},{"$f":"IF(J963=\"n/a\",J939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K940,-($A940+5),0)","v":0},{"$f":"IF(K964=\"n/a\",K940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L941,-($A941+5),0)","v":0},{"$f":"IF(L965=\"n/a\",L941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M942,-($A942+5),0)","v":0},{"$f":"IF(M966=\"n/a\",M942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N943,-($A943+5),0)","v":0},{"$f":"IF(N967=\"n/a\",N943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O944,-($A944+5),0)","v":0},{"$f":"IF(O968=\"n/a\",O944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P945,-($A945+5),0)","v":0},{"$f":"IF(P969=\"n/a\",P945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q946,-($A946+5),0)","v":0},{"$f":"IF(Q970=\"n/a\",Q946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R947,-($A947+5),0)","v":0},{"$f":"IF(R971=\"n/a\",R947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S948,-($A948+5),0)","v":0},{"$f":"IF(S972=\"n/a\",S948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T949,-($A949+5),0)","v":0},{"$f":"IF(T973=\"n/a\",T949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U950,-($A950+5),0)","v":0},{"$f":"IF(U974=\"n/a\",U950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V951,-($A951+5),0)","v":0},{"$f":"IF(V975=\"n/a\",V951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W952,-($A952+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C955=\"n/a\",\"n/a\",IF(AND(C955<1,D929=0),0,\nIF(D929=0,C955-1,\nIF(C955<1,D930,\n(((C955-1)*(C931-(C931/(C955))))+(D929*D930))/(D931)))))","v":0},0,0,0,0,{"$f":"IF(H955=\"n/a\",\"n/a\",IF(AND(H955<1,I929=0),0,\nIF(I929=0,H955-1,\nIF(H955<1,I930,\n(((H955-1)*(H931-(H931/(H955))))+(I929*I930))/(I931)))))","v":0},{"$f":"IF(I955=\"n/a\",\"n/a\",IF(AND(I955<1,J929=0),0,\nIF(J929=0,I955-1,\nIF(I955<1,J930,\n(((I955-1)*(I931-(I931/(I955))))+(J929*J930))/(J931)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C956,(-$A932-ROWS(C928:C955)),0)","v":0},{"$f":"IF(C956=\"n/a\",\"n/a\",MAX(0,C956-1))","v":0},{"$f":"IF(D956=\"n/a\",\"n/a\",MAX(0,D956-1))","v":0},{"$f":"IF(E956=\"n/a\",\"n/a\",MAX(0,E956-1))","v":0},{"$f":"IF(F956=\"n/a\",\"n/a\",MAX(0,F956-1))","v":0},{"$f":"IF(G956=\"n/a\",\"n/a\",MAX(0,G956-1))","v":0},{"$f":"IF(H956=\"n/a\",\"n/a\",MAX(0,H956-0.5))","v":0},{"$f":"IF(I956=\"n/a\",\"n/a\",MAX(0,I956-1))","v":0},{"$f":"IF(J956=\"n/a\",\"n/a\",MAX(0,J956-1))","v":0},{"$f":"IF(K956=\"n/a\",\"n/a\",MAX(0,K956-1))","v":0},{"$f":"IF(L956=\"n/a\",\"n/a\",MAX(0,L956-1))","v":0},{"$f":"IF(M956=\"n/a\",\"n/a\",MAX(0,M956-1))","v":0},{"$f":"IF(N956=\"n/a\",\"n/a\",MAX(0,N956-1))","v":0},{"$f":"IF(O956=\"n/a\",\"n/a\",MAX(0,O956-1))","v":0},{"$f":"IF(P956=\"n/a\",\"n/a\",MAX(0,P956-1))","v":0},{"$f":"IF(Q956=\"n/a\",\"n/a\",MAX(0,Q956-1))","v":0},{"$f":"IF(R956=\"n/a\",\"n/a\",MAX(0,R956-1))","v":0},{"$f":"IF(S956=\"n/a\",\"n/a\",MAX(0,S956-1))","v":0},{"$f":"IF(T956=\"n/a\",\"n/a\",MAX(0,T956-1))","v":0},{"$f":"IF(U956=\"n/a\",\"n/a\",MAX(0,U956-1))","v":0},{"$f":"IF(V956=\"n/a\",\"n/a\",MAX(0,V956-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A933)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D957,(-$A933-ROWS(D929:D956)),0)","v":0},0,0,0,0,{"$f":"IF(H957=\"n/a\",\"n/a\",MAX(0,H957-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E958,(-$A934-ROWS(E930:E957)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F959,(-$A935-ROWS(F931:F958)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G960,(-$A936-ROWS(G932:G959)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H961,(-$A937-ROWS(H933:H960)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I962,(-$A938-ROWS(I934:I961)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J963,(-$A939-ROWS(J935:J962)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K964,(-$A940-ROWS(K936:K963)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L965,(-$A941-ROWS(L937:L964)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M966,(-$A942-ROWS(M938:M965)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N967,(-$A943-ROWS(N939:N966)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O968,(-$A944-ROWS(O940:O967)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P969,(-$A945-ROWS(P941:P968)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q970,(-$A946-ROWS(Q942:Q969)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R971,(-$A947-ROWS(R943:R970)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S972,(-$A948-ROWS(S944:S971)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T973,(-$A949-ROWS(T945:T972)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U974,(-$A950-ROWS(U946:U973)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V975,(-$A951-ROWS(V947:V974)),0)","v":0},{"$f":"IF(V975=\"n/a\",\"n/a\",MAX(0,V975-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W976,(-$A952-ROWS(W948:W975)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C928<>\"n/a\",C928<>\"n/a\"),IF(SUM(C931:C953)=0,0,IF((SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953))<0,1,(SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",D928<>\"n/a\"),IF(SUM(D931:D953)=0,0,IF((SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953))<0,1,(SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",E928<>\"n/a\"),IF(SUM(E931:E953)=0,0,IF((SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953))<0,1,(SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",F928<>\"n/a\"),IF(SUM(F931:F953)=0,0,IF((SUMPRODUCT(F931:F953,F955:F977)/SUM(F931:F953))<0,1,(SUMPRODUCT(F931:F953,F955:F977)/SUM(F931:F953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",G928<>\"n/a\"),IF(SUM(G931:G953)=0,0,IF((SUMPRODUCT(G931:G953,G955:G977)/SUM(G931:G953))<0,1,(SUMPRODUCT(G931:G953,G955:G977)/SUM(G931:G953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",H928<>\"n/a\"),IF(SUM(H931:H953)=0,0,IF((SUMPRODUCT(H931:H953,H955:H977)/SUM(H931:H953))<0,1,(SUMPRODUCT(H931:H953,H955:H977)/SUM(H931:H953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",I928<>\"n/a\"),IF(SUM(I931:I953)=0,0,IF((SUMPRODUCT(I931:I953,I955:I977)/SUM(I931:I953))<0,1,(SUMPRODUCT(I931:I953,I955:I977)/SUM(I931:I953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",J928<>\"n/a\"),IF(SUM(J931:J953)=0,0,IF((SUMPRODUCT(J931:J953,J955:J977)/SUM(J931:J953))<0,1,(SUMPRODUCT(J931:J953,J955:J977)/SUM(J931:J953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",K928<>\"n/a\"),IF(SUM(K931:K953)=0,0,IF((SUMPRODUCT(K931:K953,K955:K977)/SUM(K931:K953))<0,1,(SUMPRODUCT(K931:K953,K955:K977)/SUM(K931:K953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",L928<>\"n/a\"),IF(SUM(L931:L953)=0,0,IF((SUMPRODUCT(L931:L953,L955:L977)/SUM(L931:L953))<0,1,(SUMPRODUCT(L931:L953,L955:L977)/SUM(L931:L953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",M928<>\"n/a\"),IF(SUM(M931:M953)=0,0,IF((SUMPRODUCT(M931:M953,M955:M977)/SUM(M931:M953))<0,1,(SUMPRODUCT(M931:M953,M955:M977)/SUM(M931:M953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",N928<>\"n/a\"),IF(SUM(N931:N953)=0,0,IF((SUMPRODUCT(N931:N953,N955:N977)/SUM(N931:N953))<0,1,(SUMPRODUCT(N931:N953,N955:N977)/SUM(N931:N953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",O928<>\"n/a\"),IF(SUM(O931:O953)=0,0,IF((SUMPRODUCT(O931:O953,O955:O977)/SUM(O931:O953))<0,1,(SUMPRODUCT(O931:O953,O955:O977)/SUM(O931:O953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",P928<>\"n/a\"),IF(SUM(P931:P953)=0,0,IF((SUMPRODUCT(P931:P953,P955:P977)/SUM(P931:P953))<0,1,(SUMPRODUCT(P931:P953,P955:P977)/SUM(P931:P953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",Q928<>\"n/a\"),IF(SUM(Q931:Q953)=0,0,IF((SUMPRODUCT(Q931:Q953,Q955:Q977)/SUM(Q931:Q953))<0,1,(SUMPRODUCT(Q931:Q953,Q955:Q977)/SUM(Q931:Q953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",R928<>\"n/a\"),IF(SUM(R931:R953)=0,0,IF((SUMPRODUCT(R931:R953,R955:R977)/SUM(R931:R953))<0,1,(SUMPRODUCT(R931:R953,R955:R977)/SUM(R931:R953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",S928<>\"n/a\"),IF(SUM(S931:S953)=0,0,IF((SUMPRODUCT(S931:S953,S955:S977)/SUM(S931:S953))<0,1,(SUMPRODUCT(S931:S953,S955:S977)/SUM(S931:S953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",T928<>\"n/a\"),IF(SUM(T931:T953)=0,0,IF((SUMPRODUCT(T931:T953,T955:T977)/SUM(T931:T953))<0,1,(SUMPRODUCT(T931:T953,T955:T977)/SUM(T931:T953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",U928<>\"n/a\"),IF(SUM(U931:U953)=0,0,IF((SUMPRODUCT(U931:U953,U955:U977)/SUM(U931:U953))<0,1,(SUMPRODUCT(U931:U953,U955:U977)/SUM(U931:U953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",V928<>\"n/a\"),IF(SUM(V931:V953)=0,0,IF((SUMPRODUCT(V931:V953,V955:V977)/SUM(V931:V953))<0,1,(SUMPRODUCT(V931:V953,V955:V977)/SUM(V931:V953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",W928<>\"n/a\"),IF(SUM(W931:W953)=0,0,IF((SUMPRODUCT(W931:W953,W955:W977)/SUM(W931:W953))<0,1,(SUMPRODUCT(W931:W953,W955:W977)/SUM(W931:W953)))),\"n/a\"))","v":0}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A980,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A980,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A981,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A981,0)-OFFSET('RFM input'!H$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A981,0)-OFFSET('RFM input'!I$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A981,0)-OFFSET('RFM input'!J$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A981,0)-OFFSET('RFM input'!K$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A981,0)-OFFSET('RFM input'!L$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A981,0)-OFFSET('RFM input'!M$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A981,0)-OFFSET('RFM input'!N$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A981,0)-OFFSET('RFM input'!O$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A981,0)-OFFSET('RFM input'!P$74,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A981,0)-OFFSET('RFM input'!Q$74,$A981,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A981,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A981,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1009=\"n/a\",0,IF(AND(D983=0,C985=0),0,\nIF(AND(D983<>0,C985=0),D983,\nIF(AND(D984<>0,C985<>0),(C985-(C985/C1009))+D983,\nIF(C1009<1,0,(C985-(C985/C1009)))))))","v":0},{"$f":"IF(E1009=\"n/a\",0,IF(AND(E983=0,D985=0),0,\nIF(AND(E983<>0,D985=0),E983,\nIF(AND(E984<>0,D985<>0),(D985-(D985/D1009))+E983,\nIF(D1009<1,0,(D985-(D985/D1009)))))))","v":0},{"$f":"IF(F1009=\"n/a\",0,IF(AND(F983=0,E985=0),0,\nIF(AND(F983<>0,E985=0),F983,\nIF(AND(F984<>0,E985<>0),(E985-(E985/E1009))+F983,\nIF(E1009<1,0,(E985-(E985/E1009)))))))","v":0},{"$f":"IF(G1009=\"n/a\",0,IF(AND(G983=0,F985=0),0,\nIF(AND(G983<>0,F985=0),G983,\nIF(AND(G984<>0,F985<>0),(F985-(F985/F1009))+G983,\nIF(F1009<1,0,(F985-(F985/F1009)))))))","v":0},{"$f":"IF(H1009=\"n/a\",0,IF(AND(H983=0,G985=0),0,\nIF(AND(H983<>0,G985=0),H983,\nIF(AND(H984<>0,G985<>0),(G985-(G985/G1009))+H983,\nIF(G1009<1,0,(G985-(G985/G1009)))))))","v":0},{"$f":"IF(I1009=\"n/a\",0,IF(AND(I983=0,H985=0),0,\nIF(AND(I983<>0,H985=0),I983,\nIF(AND(I984<>0,H985<>0),(H985-(H985/H1009))+I983,\nIF(H1009<1,0,(H985-(H985/H1009)))))))","v":0},{"$f":"IF(J1009=\"n/a\",0,IF(AND(J983=0,I985=0),0,\nIF(AND(J983<>0,I985=0),J983,\nIF(AND(J984<>0,I985<>0),(I985-(I985/I1009))+J983,\nIF(I1009<1,0,(I985-(I985/I1009)))))))","v":0},{"$f":"IF(K1009=\"n/a\",0,IF(AND(K983=0,J985=0),0,\nIF(AND(K983<>0,J985=0),K983,\nIF(AND(K984<>0,J985<>0),(J985-(J985/J1009))+K983,\nIF(J1009<1,0,(J985-(J985/J1009)))))))","v":0},{"$f":"IF(L1009=\"n/a\",0,IF(AND(L983=0,K985=0),0,\nIF(AND(L983<>0,K985=0),L983,\nIF(AND(L984<>0,K985<>0),(K985-(K985/K1009))+L983,\nIF(K1009<1,0,(K985-(K985/K1009)))))))","v":0},{"$f":"IF(M1009=\"n/a\",0,IF(AND(M983=0,L985=0),0,\nIF(AND(M983<>0,L985=0),M983,\nIF(AND(M984<>0,L985<>0),(L985-(L985/L1009))+M983,\nIF(L1009<1,0,(L985-(L985/L1009)))))))","v":0},{"$f":"IF(N1009=\"n/a\",0,IF(AND(N983=0,M985=0),0,\nIF(AND(N983<>0,M985=0),N983,\nIF(AND(N984<>0,M985<>0),(M985-(M985/M1009))+N983,\nIF(M1009<1,0,(M985-(M985/M1009)))))))","v":0},{"$f":"IF(O1009=\"n/a\",0,IF(AND(O983=0,N985=0),0,\nIF(AND(O983<>0,N985=0),O983,\nIF(AND(O984<>0,N985<>0),(N985-(N985/N1009))+O983,\nIF(N1009<1,0,(N985-(N985/N1009)))))))","v":0},{"$f":"IF(P1009=\"n/a\",0,IF(AND(P983=0,O985=0),0,\nIF(AND(P983<>0,O985=0),P983,\nIF(AND(P984<>0,O985<>0),(O985-(O985/O1009))+P983,\nIF(O1009<1,0,(O985-(O985/O1009)))))))","v":0},{"$f":"IF(Q1009=\"n/a\",0,IF(AND(Q983=0,P985=0),0,\nIF(AND(Q983<>0,P985=0),Q983,\nIF(AND(Q984<>0,P985<>0),(P985-(P985/P1009))+Q983,\nIF(P1009<1,0,(P985-(P985/P1009)))))))","v":0},{"$f":"IF(R1009=\"n/a\",0,IF(AND(R983=0,Q985=0),0,\nIF(AND(R983<>0,Q985=0),R983,\nIF(AND(R984<>0,Q985<>0),(Q985-(Q985/Q1009))+R983,\nIF(Q1009<1,0,(Q985-(Q985/Q1009)))))))","v":0},{"$f":"IF(S1009=\"n/a\",0,IF(AND(S983=0,R985=0),0,\nIF(AND(S983<>0,R985=0),S983,\nIF(AND(S984<>0,R985<>0),(R985-(R985/R1009))+S983,\nIF(R1009<1,0,(R985-(R985/R1009)))))))","v":0},{"$f":"IF(T1009=\"n/a\",0,IF(AND(T983=0,S985=0),0,\nIF(AND(T983<>0,S985=0),T983,\nIF(AND(T984<>0,S985<>0),(S985-(S985/S1009))+T983,\nIF(S1009<1,0,(S985-(S985/S1009)))))))","v":0},{"$f":"IF(U1009=\"n/a\",0,IF(AND(U983=0,T985=0),0,\nIF(AND(U983<>0,T985=0),U983,\nIF(AND(U984<>0,T985<>0),(T985-(T985/T1009))+U983,\nIF(T1009<1,0,(T985-(T985/T1009)))))))","v":0},{"$f":"IF(V1009=\"n/a\",0,IF(AND(V983=0,U985=0),0,\nIF(AND(V983<>0,U985=0),V983,\nIF(AND(V984<>0,U985<>0),(U985-(U985/U1009))+V983,\nIF(U1009<1,0,(U985-(U985/U1009)))))))","v":0},{"$f":"IF(W1009=\"n/a\",0,IF(AND(W983=0,V985=0),0,\nIF(AND(W983<>0,V985=0),W983,\nIF(AND(W984<>0,V985<>0),(V985-(V985/V1009))+W983,\nIF(V1009<1,0,(V985-(V985/V1009)))))))","v":0}]
[{"$f":"A985+1","v":0},"Depreciated starting TAB",{"$f":"C981","v":0},{"$f":"IF(C1010=\"n/a\",C986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(D1010=\"n/a\",D986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(E1010=\"n/a\",E986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(F1010=\"n/a\",F986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(G1010=\"n/a\",G986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(H1010=\"n/a\",H986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))/2),\nMAX(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))/2)),0))","v":0},{"$f":"IF(I1010=\"n/a\",I986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(J1010=\"n/a\",J986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(K1010=\"n/a\",K986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(L1010=\"n/a\",L986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(M1010=\"n/a\",M986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(N1010=\"n/a\",N986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(O1010=\"n/a\",O986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(P1010=\"n/a\",P986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(Q1010=\"n/a\",Q986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(R1010=\"n/a\",R986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(S1010=\"n/a\",S986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(T1010=\"n/a\",T986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(U1010=\"n/a\",U986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(V1010=\"n/a\",V986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0}]
[{"$f":"A986+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A987)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D987,-($A987+5),0)","v":0},{"$f":"IF(D1011=\"n/a\",D987,IFERROR(IF((OFFSET($C987,0,$A987))<0,\nMIN(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987)))),\nMAX(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987))))),0))","v":0},0,0,0,{"$f":"IF(H1011=\"n/a\",H987,IFERROR(IF((OFFSET($C987,0,$A987))<0,\nMIN(0,H987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987)))/2),\nMAX(0,H987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E988,-($A988+5),0)","v":0},{"$f":"IF(E1012=\"n/a\",E988,IFERROR(IF((OFFSET($C988,0,$A988))<0,\nMIN(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988)))),\nMAX(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F989,-($A989+5),0)","v":0},{"$f":"IF(F1013=\"n/a\",F989,IFERROR(IF((OFFSET($C989,0,$A989))<0,\nMIN(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989)))),\nMAX(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G990,-($A990+5),0)","v":0},{"$f":"IF(G1014=\"n/a\",G990,IFERROR(IF((OFFSET($C990,0,$A990))<0,\nMIN(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990)))),\nMAX(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H991,-($A991+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I992,-($A992+5),0)","v":0},{"$f":"IF(I1016=\"n/a\",I992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J993,-($A993+5),0)","v":0},{"$f":"IF(J1017=\"n/a\",J993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K994,-($A994+5),0)","v":0},{"$f":"IF(K1018=\"n/a\",K994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L995,-($A995+5),0)","v":0},{"$f":"IF(L1019=\"n/a\",L995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M996,-($A996+5),0)","v":0},{"$f":"IF(M1020=\"n/a\",M996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N997,-($A997+5),0)","v":0},{"$f":"IF(N1021=\"n/a\",N997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O998,-($A998+5),0)","v":0},{"$f":"IF(O1022=\"n/a\",O998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P999,-($A999+5),0)","v":0},{"$f":"IF(P1023=\"n/a\",P999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1000,-($A1000+5),0)","v":0},{"$f":"IF(Q1024=\"n/a\",Q1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1001,-($A1001+5),0)","v":0},{"$f":"IF(R1025=\"n/a\",R1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1002,-($A1002+5),0)","v":0},{"$f":"IF(S1026=\"n/a\",S1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1003,-($A1003+5),0)","v":0},{"$f":"IF(T1027=\"n/a\",T1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1004,-($A1004+5),0)","v":0},{"$f":"IF(U1028=\"n/a\",U1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1005,-($A1005+5),0)","v":0},{"$f":"IF(V1029=\"n/a\",V1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1006,-($A1006+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1009=\"n/a\",\"n/a\",IF(AND(C1009<1,D983=0),0,\nIF(D983=0,C1009-1,\nIF(C1009<1,D984,\n(((C1009-1)*(C985-(C985/(C1009))))+(D983*D984))/(D985)))))","v":0},0,0,0,0,{"$f":"IF(H1009=\"n/a\",\"n/a\",IF(AND(H1009<1,I983=0),0,\nIF(I983=0,H1009-1,\nIF(H1009<1,I984,\n(((H1009-1)*(H985-(H985/(H1009))))+(I983*I984))/(I985)))))","v":0},{"$f":"IF(I1009=\"n/a\",\"n/a\",IF(AND(I1009<1,J983=0),0,\nIF(J983=0,I1009-1,\nIF(I1009<1,J984,\n(((I1009-1)*(I985-(I985/(I1009))))+(J983*J984))/(J985)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1010,(-$A986-ROWS(C982:C1009)),0)","v":0},{"$f":"IF(C1010=\"n/a\",\"n/a\",MAX(0,C1010-1))","v":0},{"$f":"IF(D1010=\"n/a\",\"n/a\",MAX(0,D1010-1))","v":0},{"$f":"IF(E1010=\"n/a\",\"n/a\",MAX(0,E1010-1))","v":0},{"$f":"IF(F1010=\"n/a\",\"n/a\",MAX(0,F1010-1))","v":0},{"$f":"IF(G1010=\"n/a\",\"n/a\",MAX(0,G1010-1))","v":0},{"$f":"IF(H1010=\"n/a\",\"n/a\",MAX(0,H1010-0.5))","v":0},{"$f":"IF(I1010=\"n/a\",\"n/a\",MAX(0,I1010-1))","v":0},{"$f":"IF(J1010=\"n/a\",\"n/a\",MAX(0,J1010-1))","v":0},{"$f":"IF(K1010=\"n/a\",\"n/a\",MAX(0,K1010-1))","v":0},{"$f":"IF(L1010=\"n/a\",\"n/a\",MAX(0,L1010-1))","v":0},{"$f":"IF(M1010=\"n/a\",\"n/a\",MAX(0,M1010-1))","v":0},{"$f":"IF(N1010=\"n/a\",\"n/a\",MAX(0,N1010-1))","v":0},{"$f":"IF(O1010=\"n/a\",\"n/a\",MAX(0,O1010-1))","v":0},{"$f":"IF(P1010=\"n/a\",\"n/a\",MAX(0,P1010-1))","v":0},{"$f":"IF(Q1010=\"n/a\",\"n/a\",MAX(0,Q1010-1))","v":0},{"$f":"IF(R1010=\"n/a\",\"n/a\",MAX(0,R1010-1))","v":0},{"$f":"IF(S1010=\"n/a\",\"n/a\",MAX(0,S1010-1))","v":0},{"$f":"IF(T1010=\"n/a\",\"n/a\",MAX(0,T1010-1))","v":0},{"$f":"IF(U1010=\"n/a\",\"n/a\",MAX(0,U1010-1))","v":0},{"$f":"IF(V1010=\"n/a\",\"n/a\",MAX(0,V1010-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A987)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1011,(-$A987-ROWS(D983:D1010)),0)","v":0},0,0,0,0,{"$f":"IF(H1011=\"n/a\",\"n/a\",MAX(0,H1011-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1012,(-$A988-ROWS(E984:E1011)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1013,(-$A989-ROWS(F985:F1012)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1014,(-$A990-ROWS(G986:G1013)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1015,(-$A991-ROWS(H987:H1014)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1016,(-$A992-ROWS(I988:I1015)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1017,(-$A993-ROWS(J989:J1016)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1018,(-$A994-ROWS(K990:K1017)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1019,(-$A995-ROWS(L991:L1018)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1020,(-$A996-ROWS(M992:M1019)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1021,(-$A997-ROWS(N993:N1020)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1022,(-$A998-ROWS(O994:O1021)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1023,(-$A999-ROWS(P995:P1022)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1024,(-$A1000-ROWS(Q996:Q1023)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1025,(-$A1001-ROWS(R997:R1024)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1026,(-$A1002-ROWS(S998:S1025)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1027,(-$A1003-ROWS(T999:T1026)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1028,(-$A1004-ROWS(U1000:U1027)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1029,(-$A1005-ROWS(V1001:V1028)),0)","v":0},{"$f":"IF(V1029=\"n/a\",\"n/a\",MAX(0,V1029-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1030,(-$A1006-ROWS(W1002:W1029)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C982<>\"n/a\",C982<>\"n/a\"),IF(SUM(C985:C1007)=0,0,IF((SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007))<0,1,(SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",D982<>\"n/a\"),IF(SUM(D985:D1007)=0,0,IF((SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007))<0,1,(SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",E982<>\"n/a\"),IF(SUM(E985:E1007)=0,0,IF((SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007))<0,1,(SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",F982<>\"n/a\"),IF(SUM(F985:F1007)=0,0,IF((SUMPRODUCT(F985:F1007,F1009:F1031)/SUM(F985:F1007))<0,1,(SUMPRODUCT(F985:F1007,F1009:F1031)/SUM(F985:F1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",G982<>\"n/a\"),IF(SUM(G985:G1007)=0,0,IF((SUMPRODUCT(G985:G1007,G1009:G1031)/SUM(G985:G1007))<0,1,(SUMPRODUCT(G985:G1007,G1009:G1031)/SUM(G985:G1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",H982<>\"n/a\"),IF(SUM(H985:H1007)=0,0,IF((SUMPRODUCT(H985:H1007,H1009:H1031)/SUM(H985:H1007))<0,1,(SUMPRODUCT(H985:H1007,H1009:H1031)/SUM(H985:H1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",I982<>\"n/a\"),IF(SUM(I985:I1007)=0,0,IF((SUMPRODUCT(I985:I1007,I1009:I1031)/SUM(I985:I1007))<0,1,(SUMPRODUCT(I985:I1007,I1009:I1031)/SUM(I985:I1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",J982<>\"n/a\"),IF(SUM(J985:J1007)=0,0,IF((SUMPRODUCT(J985:J1007,J1009:J1031)/SUM(J985:J1007))<0,1,(SUMPRODUCT(J985:J1007,J1009:J1031)/SUM(J985:J1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",K982<>\"n/a\"),IF(SUM(K985:K1007)=0,0,IF((SUMPRODUCT(K985:K1007,K1009:K1031)/SUM(K985:K1007))<0,1,(SUMPRODUCT(K985:K1007,K1009:K1031)/SUM(K985:K1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",L982<>\"n/a\"),IF(SUM(L985:L1007)=0,0,IF((SUMPRODUCT(L985:L1007,L1009:L1031)/SUM(L985:L1007))<0,1,(SUMPRODUCT(L985:L1007,L1009:L1031)/SUM(L985:L1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",M982<>\"n/a\"),IF(SUM(M985:M1007)=0,0,IF((SUMPRODUCT(M985:M1007,M1009:M1031)/SUM(M985:M1007))<0,1,(SUMPRODUCT(M985:M1007,M1009:M1031)/SUM(M985:M1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",N982<>\"n/a\"),IF(SUM(N985:N1007)=0,0,IF((SUMPRODUCT(N985:N1007,N1009:N1031)/SUM(N985:N1007))<0,1,(SUMPRODUCT(N985:N1007,N1009:N1031)/SUM(N985:N1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",O982<>\"n/a\"),IF(SUM(O985:O1007)=0,0,IF((SUMPRODUCT(O985:O1007,O1009:O1031)/SUM(O985:O1007))<0,1,(SUMPRODUCT(O985:O1007,O1009:O1031)/SUM(O985:O1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",P982<>\"n/a\"),IF(SUM(P985:P1007)=0,0,IF((SUMPRODUCT(P985:P1007,P1009:P1031)/SUM(P985:P1007))<0,1,(SUMPRODUCT(P985:P1007,P1009:P1031)/SUM(P985:P1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",Q982<>\"n/a\"),IF(SUM(Q985:Q1007)=0,0,IF((SUMPRODUCT(Q985:Q1007,Q1009:Q1031)/SUM(Q985:Q1007))<0,1,(SUMPRODUCT(Q985:Q1007,Q1009:Q1031)/SUM(Q985:Q1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",R982<>\"n/a\"),IF(SUM(R985:R1007)=0,0,IF((SUMPRODUCT(R985:R1007,R1009:R1031)/SUM(R985:R1007))<0,1,(SUMPRODUCT(R985:R1007,R1009:R1031)/SUM(R985:R1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",S982<>\"n/a\"),IF(SUM(S985:S1007)=0,0,IF((SUMPRODUCT(S985:S1007,S1009:S1031)/SUM(S985:S1007))<0,1,(SUMPRODUCT(S985:S1007,S1009:S1031)/SUM(S985:S1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",T982<>\"n/a\"),IF(SUM(T985:T1007)=0,0,IF((SUMPRODUCT(T985:T1007,T1009:T1031)/SUM(T985:T1007))<0,1,(SUMPRODUCT(T985:T1007,T1009:T1031)/SUM(T985:T1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",U982<>\"n/a\"),IF(SUM(U985:U1007)=0,0,IF((SUMPRODUCT(U985:U1007,U1009:U1031)/SUM(U985:U1007))<0,1,(SUMPRODUCT(U985:U1007,U1009:U1031)/SUM(U985:U1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",V982<>\"n/a\"),IF(SUM(V985:V1007)=0,0,IF((SUMPRODUCT(V985:V1007,V1009:V1031)/SUM(V985:V1007))<0,1,(SUMPRODUCT(V985:V1007,V1009:V1031)/SUM(V985:V1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",W982<>\"n/a\"),IF(SUM(W985:W1007)=0,0,IF((SUMPRODUCT(W985:W1007,W1009:W1031)/SUM(W985:W1007))<0,1,(SUMPRODUCT(W985:W1007,W1009:W1031)/SUM(W985:W1007)))),\"n/a\"))","v":0}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1034,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1034,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1035,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1035,0)-OFFSET('RFM input'!H$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1035,0)-OFFSET('RFM input'!I$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1035,0)-OFFSET('RFM input'!J$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1035,0)-OFFSET('RFM input'!K$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1035,0)-OFFSET('RFM input'!L$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1035,0)-OFFSET('RFM input'!M$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1035,0)-OFFSET('RFM input'!N$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1035,0)-OFFSET('RFM input'!O$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1035,0)-OFFSET('RFM input'!P$74,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1035,0)-OFFSET('RFM input'!Q$74,$A1035,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1035,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1035,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1063=\"n/a\",0,IF(AND(D1037=0,C1039=0),0,\nIF(AND(D1037<>0,C1039=0),D1037,\nIF(AND(D1038<>0,C1039<>0),(C1039-(C1039/C1063))+D1037,\nIF(C1063<1,0,(C1039-(C1039/C1063)))))))","v":0},{"$f":"IF(E1063=\"n/a\",0,IF(AND(E1037=0,D1039=0),0,\nIF(AND(E1037<>0,D1039=0),E1037,\nIF(AND(E1038<>0,D1039<>0),(D1039-(D1039/D1063))+E1037,\nIF(D1063<1,0,(D1039-(D1039/D1063)))))))","v":0},{"$f":"IF(F1063=\"n/a\",0,IF(AND(F1037=0,E1039=0),0,\nIF(AND(F1037<>0,E1039=0),F1037,\nIF(AND(F1038<>0,E1039<>0),(E1039-(E1039/E1063))+F1037,\nIF(E1063<1,0,(E1039-(E1039/E1063)))))))","v":0},{"$f":"IF(G1063=\"n/a\",0,IF(AND(G1037=0,F1039=0),0,\nIF(AND(G1037<>0,F1039=0),G1037,\nIF(AND(G1038<>0,F1039<>0),(F1039-(F1039/F1063))+G1037,\nIF(F1063<1,0,(F1039-(F1039/F1063)))))))","v":0},{"$f":"IF(H1063=\"n/a\",0,IF(AND(H1037=0,G1039=0),0,\nIF(AND(H1037<>0,G1039=0),H1037,\nIF(AND(H1038<>0,G1039<>0),(G1039-(G1039/G1063))+H1037,\nIF(G1063<1,0,(G1039-(G1039/G1063)))))))","v":0},{"$f":"IF(I1063=\"n/a\",0,IF(AND(I1037=0,H1039=0),0,\nIF(AND(I1037<>0,H1039=0),I1037,\nIF(AND(I1038<>0,H1039<>0),(H1039-(H1039/H1063))+I1037,\nIF(H1063<1,0,(H1039-(H1039/H1063)))))))","v":0},{"$f":"IF(J1063=\"n/a\",0,IF(AND(J1037=0,I1039=0),0,\nIF(AND(J1037<>0,I1039=0),J1037,\nIF(AND(J1038<>0,I1039<>0),(I1039-(I1039/I1063))+J1037,\nIF(I1063<1,0,(I1039-(I1039/I1063)))))))","v":0},{"$f":"IF(K1063=\"n/a\",0,IF(AND(K1037=0,J1039=0),0,\nIF(AND(K1037<>0,J1039=0),K1037,\nIF(AND(K1038<>0,J1039<>0),(J1039-(J1039/J1063))+K1037,\nIF(J1063<1,0,(J1039-(J1039/J1063)))))))","v":0},{"$f":"IF(L1063=\"n/a\",0,IF(AND(L1037=0,K1039=0),0,\nIF(AND(L1037<>0,K1039=0),L1037,\nIF(AND(L1038<>0,K1039<>0),(K1039-(K1039/K1063))+L1037,\nIF(K1063<1,0,(K1039-(K1039/K1063)))))))","v":0},{"$f":"IF(M1063=\"n/a\",0,IF(AND(M1037=0,L1039=0),0,\nIF(AND(M1037<>0,L1039=0),M1037,\nIF(AND(M1038<>0,L1039<>0),(L1039-(L1039/L1063))+M1037,\nIF(L1063<1,0,(L1039-(L1039/L1063)))))))","v":0},{"$f":"IF(N1063=\"n/a\",0,IF(AND(N1037=0,M1039=0),0,\nIF(AND(N1037<>0,M1039=0),N1037,\nIF(AND(N1038<>0,M1039<>0),(M1039-(M1039/M1063))+N1037,\nIF(M1063<1,0,(M1039-(M1039/M1063)))))))","v":0},{"$f":"IF(O1063=\"n/a\",0,IF(AND(O1037=0,N1039=0),0,\nIF(AND(O1037<>0,N1039=0),O1037,\nIF(AND(O1038<>0,N1039<>0),(N1039-(N1039/N1063))+O1037,\nIF(N1063<1,0,(N1039-(N1039/N1063)))))))","v":0},{"$f":"IF(P1063=\"n/a\",0,IF(AND(P1037=0,O1039=0),0,\nIF(AND(P1037<>0,O1039=0),P1037,\nIF(AND(P1038<>0,O1039<>0),(O1039-(O1039/O1063))+P1037,\nIF(O1063<1,0,(O1039-(O1039/O1063)))))))","v":0},{"$f":"IF(Q1063=\"n/a\",0,IF(AND(Q1037=0,P1039=0),0,\nIF(AND(Q1037<>0,P1039=0),Q1037,\nIF(AND(Q1038<>0,P1039<>0),(P1039-(P1039/P1063))+Q1037,\nIF(P1063<1,0,(P1039-(P1039/P1063)))))))","v":0},{"$f":"IF(R1063=\"n/a\",0,IF(AND(R1037=0,Q1039=0),0,\nIF(AND(R1037<>0,Q1039=0),R1037,\nIF(AND(R1038<>0,Q1039<>0),(Q1039-(Q1039/Q1063))+R1037,\nIF(Q1063<1,0,(Q1039-(Q1039/Q1063)))))))","v":0},{"$f":"IF(S1063=\"n/a\",0,IF(AND(S1037=0,R1039=0),0,\nIF(AND(S1037<>0,R1039=0),S1037,\nIF(AND(S1038<>0,R1039<>0),(R1039-(R1039/R1063))+S1037,\nIF(R1063<1,0,(R1039-(R1039/R1063)))))))","v":0},{"$f":"IF(T1063=\"n/a\",0,IF(AND(T1037=0,S1039=0),0,\nIF(AND(T1037<>0,S1039=0),T1037,\nIF(AND(T1038<>0,S1039<>0),(S1039-(S1039/S1063))+T1037,\nIF(S1063<1,0,(S1039-(S1039/S1063)))))))","v":0},{"$f":"IF(U1063=\"n/a\",0,IF(AND(U1037=0,T1039=0),0,\nIF(AND(U1037<>0,T1039=0),U1037,\nIF(AND(U1038<>0,T1039<>0),(T1039-(T1039/T1063))+U1037,\nIF(T1063<1,0,(T1039-(T1039/T1063)))))))","v":0},{"$f":"IF(V1063=\"n/a\",0,IF(AND(V1037=0,U1039=0),0,\nIF(AND(V1037<>0,U1039=0),V1037,\nIF(AND(V1038<>0,U1039<>0),(U1039-(U1039/U1063))+V1037,\nIF(U1063<1,0,(U1039-(U1039/U1063)))))))","v":0},{"$f":"IF(W1063=\"n/a\",0,IF(AND(W1037=0,V1039=0),0,\nIF(AND(W1037<>0,V1039=0),W1037,\nIF(AND(W1038<>0,V1039<>0),(V1039-(V1039/V1063))+W1037,\nIF(V1063<1,0,(V1039-(V1039/V1063)))))))","v":0}]
[{"$f":"A1039+1","v":0},"Depreciated starting TAB",{"$f":"C1035","v":0},{"$f":"IF(C1064=\"n/a\",C1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(D1064=\"n/a\",D1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(E1064=\"n/a\",E1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(F1064=\"n/a\",F1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(G1064=\"n/a\",G1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(H1064=\"n/a\",H1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))/2),\nMAX(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))/2)),0))","v":0},{"$f":"IF(I1064=\"n/a\",I1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(J1064=\"n/a\",J1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(K1064=\"n/a\",K1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(L1064=\"n/a\",L1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(M1064=\"n/a\",M1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(N1064=\"n/a\",N1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(O1064=\"n/a\",O1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(P1064=\"n/a\",P1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(Q1064=\"n/a\",Q1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(R1064=\"n/a\",R1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(S1064=\"n/a\",S1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(T1064=\"n/a\",T1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(U1064=\"n/a\",U1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(V1064=\"n/a\",V1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0}]
[{"$f":"A1040+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1041)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1041,-($A1041+5),0)","v":0},{"$f":"IF(D1065=\"n/a\",D1041,IFERROR(IF((OFFSET($C1041,0,$A1041))<0,\nMIN(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041)))),\nMAX(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041))))),0))","v":0},0,0,0,{"$f":"IF(H1065=\"n/a\",H1041,IFERROR(IF((OFFSET($C1041,0,$A1041))<0,\nMIN(0,H1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041)))/2),\nMAX(0,H1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1042,-($A1042+5),0)","v":0},{"$f":"IF(E1066=\"n/a\",E1042,IFERROR(IF((OFFSET($C1042,0,$A1042))<0,\nMIN(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042)))),\nMAX(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1043,-($A1043+5),0)","v":0},{"$f":"IF(F1067=\"n/a\",F1043,IFERROR(IF((OFFSET($C1043,0,$A1043))<0,\nMIN(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043)))),\nMAX(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1044,-($A1044+5),0)","v":0},{"$f":"IF(G1068=\"n/a\",G1044,IFERROR(IF((OFFSET($C1044,0,$A1044))<0,\nMIN(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044)))),\nMAX(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1045,-($A1045+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1046,-($A1046+5),0)","v":0},{"$f":"IF(I1070=\"n/a\",I1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1047,-($A1047+5),0)","v":0},{"$f":"IF(J1071=\"n/a\",J1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1048,-($A1048+5),0)","v":0},{"$f":"IF(K1072=\"n/a\",K1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1049,-($A1049+5),0)","v":0},{"$f":"IF(L1073=\"n/a\",L1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1050,-($A1050+5),0)","v":0},{"$f":"IF(M1074=\"n/a\",M1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1051,-($A1051+5),0)","v":0},{"$f":"IF(N1075=\"n/a\",N1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1052,-($A1052+5),0)","v":0},{"$f":"IF(O1076=\"n/a\",O1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1053,-($A1053+5),0)","v":0},{"$f":"IF(P1077=\"n/a\",P1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1054,-($A1054+5),0)","v":0},{"$f":"IF(Q1078=\"n/a\",Q1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1055,-($A1055+5),0)","v":0},{"$f":"IF(R1079=\"n/a\",R1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1056,-($A1056+5),0)","v":0},{"$f":"IF(S1080=\"n/a\",S1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1057,-($A1057+5),0)","v":0},{"$f":"IF(T1081=\"n/a\",T1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1058,-($A1058+5),0)","v":0},{"$f":"IF(U1082=\"n/a\",U1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1059,-($A1059+5),0)","v":0},{"$f":"IF(V1083=\"n/a\",V1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1060,-($A1060+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1063=\"n/a\",\"n/a\",IF(AND(C1063<1,D1037=0),0,\nIF(D1037=0,C1063-1,\nIF(C1063<1,D1038,\n(((C1063-1)*(C1039-(C1039/(C1063))))+(D1037*D1038))/(D1039)))))","v":0},0,0,0,0,{"$f":"IF(H1063=\"n/a\",\"n/a\",IF(AND(H1063<1,I1037=0),0,\nIF(I1037=0,H1063-1,\nIF(H1063<1,I1038,\n(((H1063-1)*(H1039-(H1039/(H1063))))+(I1037*I1038))/(I1039)))))","v":0},{"$f":"IF(I1063=\"n/a\",\"n/a\",IF(AND(I1063<1,J1037=0),0,\nIF(J1037=0,I1063-1,\nIF(I1063<1,J1038,\n(((I1063-1)*(I1039-(I1039/(I1063))))+(J1037*J1038))/(J1039)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1064,(-$A1040-ROWS(C1036:C1063)),0)","v":0},{"$f":"IF(C1064=\"n/a\",\"n/a\",MAX(0,C1064-1))","v":0},{"$f":"IF(D1064=\"n/a\",\"n/a\",MAX(0,D1064-1))","v":0},{"$f":"IF(E1064=\"n/a\",\"n/a\",MAX(0,E1064-1))","v":0},{"$f":"IF(F1064=\"n/a\",\"n/a\",MAX(0,F1064-1))","v":0},{"$f":"IF(G1064=\"n/a\",\"n/a\",MAX(0,G1064-1))","v":0},{"$f":"IF(H1064=\"n/a\",\"n/a\",MAX(0,H1064-0.5))","v":0},{"$f":"IF(I1064=\"n/a\",\"n/a\",MAX(0,I1064-1))","v":0},{"$f":"IF(J1064=\"n/a\",\"n/a\",MAX(0,J1064-1))","v":0},{"$f":"IF(K1064=\"n/a\",\"n/a\",MAX(0,K1064-1))","v":0},{"$f":"IF(L1064=\"n/a\",\"n/a\",MAX(0,L1064-1))","v":0},{"$f":"IF(M1064=\"n/a\",\"n/a\",MAX(0,M1064-1))","v":0},{"$f":"IF(N1064=\"n/a\",\"n/a\",MAX(0,N1064-1))","v":0},{"$f":"IF(O1064=\"n/a\",\"n/a\",MAX(0,O1064-1))","v":0},{"$f":"IF(P1064=\"n/a\",\"n/a\",MAX(0,P1064-1))","v":0},{"$f":"IF(Q1064=\"n/a\",\"n/a\",MAX(0,Q1064-1))","v":0},{"$f":"IF(R1064=\"n/a\",\"n/a\",MAX(0,R1064-1))","v":0},{"$f":"IF(S1064=\"n/a\",\"n/a\",MAX(0,S1064-1))","v":0},{"$f":"IF(T1064=\"n/a\",\"n/a\",MAX(0,T1064-1))","v":0},{"$f":"IF(U1064=\"n/a\",\"n/a\",MAX(0,U1064-1))","v":0},{"$f":"IF(V1064=\"n/a\",\"n/a\",MAX(0,V1064-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1041)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1065,(-$A1041-ROWS(D1037:D1064)),0)","v":0},0,0,0,0,{"$f":"IF(H1065=\"n/a\",\"n/a\",MAX(0,H1065-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1066,(-$A1042-ROWS(E1038:E1065)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1067,(-$A1043-ROWS(F1039:F1066)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1068,(-$A1044-ROWS(G1040:G1067)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1069,(-$A1045-ROWS(H1041:H1068)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1070,(-$A1046-ROWS(I1042:I1069)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1071,(-$A1047-ROWS(J1043:J1070)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1072,(-$A1048-ROWS(K1044:K1071)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1073,(-$A1049-ROWS(L1045:L1072)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1074,(-$A1050-ROWS(M1046:M1073)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1075,(-$A1051-ROWS(N1047:N1074)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1076,(-$A1052-ROWS(O1048:O1075)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1077,(-$A1053-ROWS(P1049:P1076)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1078,(-$A1054-ROWS(Q1050:Q1077)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1079,(-$A1055-ROWS(R1051:R1078)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1080,(-$A1056-ROWS(S1052:S1079)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1081,(-$A1057-ROWS(T1053:T1080)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1082,(-$A1058-ROWS(U1054:U1081)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1083,(-$A1059-ROWS(V1055:V1082)),0)","v":0},{"$f":"IF(V1083=\"n/a\",\"n/a\",MAX(0,V1083-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1084,(-$A1060-ROWS(W1056:W1083)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1036<>\"n/a\",C1036<>\"n/a\"),IF(SUM(C1039:C1061)=0,0,IF((SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061))<0,1,(SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",D1036<>\"n/a\"),IF(SUM(D1039:D1061)=0,0,IF((SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061))<0,1,(SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",E1036<>\"n/a\"),IF(SUM(E1039:E1061)=0,0,IF((SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061))<0,1,(SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",F1036<>\"n/a\"),IF(SUM(F1039:F1061)=0,0,IF((SUMPRODUCT(F1039:F1061,F1063:F1085)/SUM(F1039:F1061))<0,1,(SUMPRODUCT(F1039:F1061,F1063:F1085)/SUM(F1039:F1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",G1036<>\"n/a\"),IF(SUM(G1039:G1061)=0,0,IF((SUMPRODUCT(G1039:G1061,G1063:G1085)/SUM(G1039:G1061))<0,1,(SUMPRODUCT(G1039:G1061,G1063:G1085)/SUM(G1039:G1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",H1036<>\"n/a\"),IF(SUM(H1039:H1061)=0,0,IF((SUMPRODUCT(H1039:H1061,H1063:H1085)/SUM(H1039:H1061))<0,1,(SUMPRODUCT(H1039:H1061,H1063:H1085)/SUM(H1039:H1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",I1036<>\"n/a\"),IF(SUM(I1039:I1061)=0,0,IF((SUMPRODUCT(I1039:I1061,I1063:I1085)/SUM(I1039:I1061))<0,1,(SUMPRODUCT(I1039:I1061,I1063:I1085)/SUM(I1039:I1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",J1036<>\"n/a\"),IF(SUM(J1039:J1061)=0,0,IF((SUMPRODUCT(J1039:J1061,J1063:J1085)/SUM(J1039:J1061))<0,1,(SUMPRODUCT(J1039:J1061,J1063:J1085)/SUM(J1039:J1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",K1036<>\"n/a\"),IF(SUM(K1039:K1061)=0,0,IF((SUMPRODUCT(K1039:K1061,K1063:K1085)/SUM(K1039:K1061))<0,1,(SUMPRODUCT(K1039:K1061,K1063:K1085)/SUM(K1039:K1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",L1036<>\"n/a\"),IF(SUM(L1039:L1061)=0,0,IF((SUMPRODUCT(L1039:L1061,L1063:L1085)/SUM(L1039:L1061))<0,1,(SUMPRODUCT(L1039:L1061,L1063:L1085)/SUM(L1039:L1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",M1036<>\"n/a\"),IF(SUM(M1039:M1061)=0,0,IF((SUMPRODUCT(M1039:M1061,M1063:M1085)/SUM(M1039:M1061))<0,1,(SUMPRODUCT(M1039:M1061,M1063:M1085)/SUM(M1039:M1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",N1036<>\"n/a\"),IF(SUM(N1039:N1061)=0,0,IF((SUMPRODUCT(N1039:N1061,N1063:N1085)/SUM(N1039:N1061))<0,1,(SUMPRODUCT(N1039:N1061,N1063:N1085)/SUM(N1039:N1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",O1036<>\"n/a\"),IF(SUM(O1039:O1061)=0,0,IF((SUMPRODUCT(O1039:O1061,O1063:O1085)/SUM(O1039:O1061))<0,1,(SUMPRODUCT(O1039:O1061,O1063:O1085)/SUM(O1039:O1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",P1036<>\"n/a\"),IF(SUM(P1039:P1061)=0,0,IF((SUMPRODUCT(P1039:P1061,P1063:P1085)/SUM(P1039:P1061))<0,1,(SUMPRODUCT(P1039:P1061,P1063:P1085)/SUM(P1039:P1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",Q1036<>\"n/a\"),IF(SUM(Q1039:Q1061)=0,0,IF((SUMPRODUCT(Q1039:Q1061,Q1063:Q1085)/SUM(Q1039:Q1061))<0,1,(SUMPRODUCT(Q1039:Q1061,Q1063:Q1085)/SUM(Q1039:Q1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",R1036<>\"n/a\"),IF(SUM(R1039:R1061)=0,0,IF((SUMPRODUCT(R1039:R1061,R1063:R1085)/SUM(R1039:R1061))<0,1,(SUMPRODUCT(R1039:R1061,R1063:R1085)/SUM(R1039:R1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",S1036<>\"n/a\"),IF(SUM(S1039:S1061)=0,0,IF((SUMPRODUCT(S1039:S1061,S1063:S1085)/SUM(S1039:S1061))<0,1,(SUMPRODUCT(S1039:S1061,S1063:S1085)/SUM(S1039:S1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",T1036<>\"n/a\"),IF(SUM(T1039:T1061)=0,0,IF((SUMPRODUCT(T1039:T1061,T1063:T1085)/SUM(T1039:T1061))<0,1,(SUMPRODUCT(T1039:T1061,T1063:T1085)/SUM(T1039:T1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",U1036<>\"n/a\"),IF(SUM(U1039:U1061)=0,0,IF((SUMPRODUCT(U1039:U1061,U1063:U1085)/SUM(U1039:U1061))<0,1,(SUMPRODUCT(U1039:U1061,U1063:U1085)/SUM(U1039:U1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",V1036<>\"n/a\"),IF(SUM(V1039:V1061)=0,0,IF((SUMPRODUCT(V1039:V1061,V1063:V1085)/SUM(V1039:V1061))<0,1,(SUMPRODUCT(V1039:V1061,V1063:V1085)/SUM(V1039:V1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",W1036<>\"n/a\"),IF(SUM(W1039:W1061)=0,0,IF((SUMPRODUCT(W1039:W1061,W1063:W1085)/SUM(W1039:W1061))<0,1,(SUMPRODUCT(W1039:W1061,W1063:W1085)/SUM(W1039:W1061)))),\"n/a\"))","v":0}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1088,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1088,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1089,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1089,0)-OFFSET('RFM input'!H$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1089,0)-OFFSET('RFM input'!I$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1089,0)-OFFSET('RFM input'!J$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1089,0)-OFFSET('RFM input'!K$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1089,0)-OFFSET('RFM input'!L$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1089,0)-OFFSET('RFM input'!M$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1089,0)-OFFSET('RFM input'!N$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1089,0)-OFFSET('RFM input'!O$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1089,0)-OFFSET('RFM input'!P$74,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1089,0)-OFFSET('RFM input'!Q$74,$A1089,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1089,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1089,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1117=\"n/a\",0,IF(AND(D1091=0,C1093=0),0,\nIF(AND(D1091<>0,C1093=0),D1091,\nIF(AND(D1092<>0,C1093<>0),(C1093-(C1093/C1117))+D1091,\nIF(C1117<1,0,(C1093-(C1093/C1117)))))))","v":0},{"$f":"IF(E1117=\"n/a\",0,IF(AND(E1091=0,D1093=0),0,\nIF(AND(E1091<>0,D1093=0),E1091,\nIF(AND(E1092<>0,D1093<>0),(D1093-(D1093/D1117))+E1091,\nIF(D1117<1,0,(D1093-(D1093/D1117)))))))","v":0},{"$f":"IF(F1117=\"n/a\",0,IF(AND(F1091=0,E1093=0),0,\nIF(AND(F1091<>0,E1093=0),F1091,\nIF(AND(F1092<>0,E1093<>0),(E1093-(E1093/E1117))+F1091,\nIF(E1117<1,0,(E1093-(E1093/E1117)))))))","v":0},{"$f":"IF(G1117=\"n/a\",0,IF(AND(G1091=0,F1093=0),0,\nIF(AND(G1091<>0,F1093=0),G1091,\nIF(AND(G1092<>0,F1093<>0),(F1093-(F1093/F1117))+G1091,\nIF(F1117<1,0,(F1093-(F1093/F1117)))))))","v":0},{"$f":"IF(H1117=\"n/a\",0,IF(AND(H1091=0,G1093=0),0,\nIF(AND(H1091<>0,G1093=0),H1091,\nIF(AND(H1092<>0,G1093<>0),(G1093-(G1093/G1117))+H1091,\nIF(G1117<1,0,(G1093-(G1093/G1117)))))))","v":0},{"$f":"IF(I1117=\"n/a\",0,IF(AND(I1091=0,H1093=0),0,\nIF(AND(I1091<>0,H1093=0),I1091,\nIF(AND(I1092<>0,H1093<>0),(H1093-(H1093/H1117))+I1091,\nIF(H1117<1,0,(H1093-(H1093/H1117)))))))","v":0},{"$f":"IF(J1117=\"n/a\",0,IF(AND(J1091=0,I1093=0),0,\nIF(AND(J1091<>0,I1093=0),J1091,\nIF(AND(J1092<>0,I1093<>0),(I1093-(I1093/I1117))+J1091,\nIF(I1117<1,0,(I1093-(I1093/I1117)))))))","v":0},{"$f":"IF(K1117=\"n/a\",0,IF(AND(K1091=0,J1093=0),0,\nIF(AND(K1091<>0,J1093=0),K1091,\nIF(AND(K1092<>0,J1093<>0),(J1093-(J1093/J1117))+K1091,\nIF(J1117<1,0,(J1093-(J1093/J1117)))))))","v":0},{"$f":"IF(L1117=\"n/a\",0,IF(AND(L1091=0,K1093=0),0,\nIF(AND(L1091<>0,K1093=0),L1091,\nIF(AND(L1092<>0,K1093<>0),(K1093-(K1093/K1117))+L1091,\nIF(K1117<1,0,(K1093-(K1093/K1117)))))))","v":0},{"$f":"IF(M1117=\"n/a\",0,IF(AND(M1091=0,L1093=0),0,\nIF(AND(M1091<>0,L1093=0),M1091,\nIF(AND(M1092<>0,L1093<>0),(L1093-(L1093/L1117))+M1091,\nIF(L1117<1,0,(L1093-(L1093/L1117)))))))","v":0},{"$f":"IF(N1117=\"n/a\",0,IF(AND(N1091=0,M1093=0),0,\nIF(AND(N1091<>0,M1093=0),N1091,\nIF(AND(N1092<>0,M1093<>0),(M1093-(M1093/M1117))+N1091,\nIF(M1117<1,0,(M1093-(M1093/M1117)))))))","v":0},{"$f":"IF(O1117=\"n/a\",0,IF(AND(O1091=0,N1093=0),0,\nIF(AND(O1091<>0,N1093=0),O1091,\nIF(AND(O1092<>0,N1093<>0),(N1093-(N1093/N1117))+O1091,\nIF(N1117<1,0,(N1093-(N1093/N1117)))))))","v":0},{"$f":"IF(P1117=\"n/a\",0,IF(AND(P1091=0,O1093=0),0,\nIF(AND(P1091<>0,O1093=0),P1091,\nIF(AND(P1092<>0,O1093<>0),(O1093-(O1093/O1117))+P1091,\nIF(O1117<1,0,(O1093-(O1093/O1117)))))))","v":0},{"$f":"IF(Q1117=\"n/a\",0,IF(AND(Q1091=0,P1093=0),0,\nIF(AND(Q1091<>0,P1093=0),Q1091,\nIF(AND(Q1092<>0,P1093<>0),(P1093-(P1093/P1117))+Q1091,\nIF(P1117<1,0,(P1093-(P1093/P1117)))))))","v":0},{"$f":"IF(R1117=\"n/a\",0,IF(AND(R1091=0,Q1093=0),0,\nIF(AND(R1091<>0,Q1093=0),R1091,\nIF(AND(R1092<>0,Q1093<>0),(Q1093-(Q1093/Q1117))+R1091,\nIF(Q1117<1,0,(Q1093-(Q1093/Q1117)))))))","v":0},{"$f":"IF(S1117=\"n/a\",0,IF(AND(S1091=0,R1093=0),0,\nIF(AND(S1091<>0,R1093=0),S1091,\nIF(AND(S1092<>0,R1093<>0),(R1093-(R1093/R1117))+S1091,\nIF(R1117<1,0,(R1093-(R1093/R1117)))))))","v":0},{"$f":"IF(T1117=\"n/a\",0,IF(AND(T1091=0,S1093=0),0,\nIF(AND(T1091<>0,S1093=0),T1091,\nIF(AND(T1092<>0,S1093<>0),(S1093-(S1093/S1117))+T1091,\nIF(S1117<1,0,(S1093-(S1093/S1117)))))))","v":0},{"$f":"IF(U1117=\"n/a\",0,IF(AND(U1091=0,T1093=0),0,\nIF(AND(U1091<>0,T1093=0),U1091,\nIF(AND(U1092<>0,T1093<>0),(T1093-(T1093/T1117))+U1091,\nIF(T1117<1,0,(T1093-(T1093/T1117)))))))","v":0},{"$f":"IF(V1117=\"n/a\",0,IF(AND(V1091=0,U1093=0),0,\nIF(AND(V1091<>0,U1093=0),V1091,\nIF(AND(V1092<>0,U1093<>0),(U1093-(U1093/U1117))+V1091,\nIF(U1117<1,0,(U1093-(U1093/U1117)))))))","v":0},{"$f":"IF(W1117=\"n/a\",0,IF(AND(W1091=0,V1093=0),0,\nIF(AND(W1091<>0,V1093=0),W1091,\nIF(AND(W1092<>0,V1093<>0),(V1093-(V1093/V1117))+W1091,\nIF(V1117<1,0,(V1093-(V1093/V1117)))))))","v":0}]
[{"$f":"A1093+1","v":0},"Depreciated starting TAB",{"$f":"C1089","v":0},{"$f":"IF(C1118=\"n/a\",C1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(D1118=\"n/a\",D1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(E1118=\"n/a\",E1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(F1118=\"n/a\",F1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(G1118=\"n/a\",G1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(H1118=\"n/a\",H1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))/2),\nMAX(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))/2)),0))","v":0},{"$f":"IF(I1118=\"n/a\",I1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(J1118=\"n/a\",J1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(K1118=\"n/a\",K1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(L1118=\"n/a\",L1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(M1118=\"n/a\",M1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(N1118=\"n/a\",N1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(O1118=\"n/a\",O1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(P1118=\"n/a\",P1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(Q1118=\"n/a\",Q1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(R1118=\"n/a\",R1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(S1118=\"n/a\",S1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(T1118=\"n/a\",T1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(U1118=\"n/a\",U1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(V1118=\"n/a\",V1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0}]
[{"$f":"A1094+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1095)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1095,-($A1095+5),0)","v":0},{"$f":"IF(D1119=\"n/a\",D1095,IFERROR(IF((OFFSET($C1095,0,$A1095))<0,\nMIN(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095)))),\nMAX(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095))))),0))","v":0},0,0,0,{"$f":"IF(H1119=\"n/a\",H1095,IFERROR(IF((OFFSET($C1095,0,$A1095))<0,\nMIN(0,H1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095)))/2),\nMAX(0,H1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1096,-($A1096+5),0)","v":0},{"$f":"IF(E1120=\"n/a\",E1096,IFERROR(IF((OFFSET($C1096,0,$A1096))<0,\nMIN(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096)))),\nMAX(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1097,-($A1097+5),0)","v":0},{"$f":"IF(F1121=\"n/a\",F1097,IFERROR(IF((OFFSET($C1097,0,$A1097))<0,\nMIN(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097)))),\nMAX(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1098,-($A1098+5),0)","v":0},{"$f":"IF(G1122=\"n/a\",G1098,IFERROR(IF((OFFSET($C1098,0,$A1098))<0,\nMIN(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098)))),\nMAX(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1099,-($A1099+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1100,-($A1100+5),0)","v":0},{"$f":"IF(I1124=\"n/a\",I1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1101,-($A1101+5),0)","v":0},{"$f":"IF(J1125=\"n/a\",J1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1102,-($A1102+5),0)","v":0},{"$f":"IF(K1126=\"n/a\",K1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1103,-($A1103+5),0)","v":0},{"$f":"IF(L1127=\"n/a\",L1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1104,-($A1104+5),0)","v":0},{"$f":"IF(M1128=\"n/a\",M1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1105,-($A1105+5),0)","v":0},{"$f":"IF(N1129=\"n/a\",N1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1106,-($A1106+5),0)","v":0},{"$f":"IF(O1130=\"n/a\",O1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1107,-($A1107+5),0)","v":0},{"$f":"IF(P1131=\"n/a\",P1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1108,-($A1108+5),0)","v":0},{"$f":"IF(Q1132=\"n/a\",Q1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1109,-($A1109+5),0)","v":0},{"$f":"IF(R1133=\"n/a\",R1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1110,-($A1110+5),0)","v":0},{"$f":"IF(S1134=\"n/a\",S1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1111,-($A1111+5),0)","v":0},{"$f":"IF(T1135=\"n/a\",T1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1112,-($A1112+5),0)","v":0},{"$f":"IF(U1136=\"n/a\",U1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1113,-($A1113+5),0)","v":0},{"$f":"IF(V1137=\"n/a\",V1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1114,-($A1114+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1117=\"n/a\",\"n/a\",IF(AND(C1117<1,D1091=0),0,\nIF(D1091=0,C1117-1,\nIF(C1117<1,D1092,\n(((C1117-1)*(C1093-(C1093/(C1117))))+(D1091*D1092))/(D1093)))))","v":0},0,0,0,0,{"$f":"IF(H1117=\"n/a\",\"n/a\",IF(AND(H1117<1,I1091=0),0,\nIF(I1091=0,H1117-1,\nIF(H1117<1,I1092,\n(((H1117-1)*(H1093-(H1093/(H1117))))+(I1091*I1092))/(I1093)))))","v":0},{"$f":"IF(I1117=\"n/a\",\"n/a\",IF(AND(I1117<1,J1091=0),0,\nIF(J1091=0,I1117-1,\nIF(I1117<1,J1092,\n(((I1117-1)*(I1093-(I1093/(I1117))))+(J1091*J1092))/(J1093)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1118,(-$A1094-ROWS(C1090:C1117)),0)","v":0},{"$f":"IF(C1118=\"n/a\",\"n/a\",MAX(0,C1118-1))","v":0},{"$f":"IF(D1118=\"n/a\",\"n/a\",MAX(0,D1118-1))","v":0},{"$f":"IF(E1118=\"n/a\",\"n/a\",MAX(0,E1118-1))","v":0},{"$f":"IF(F1118=\"n/a\",\"n/a\",MAX(0,F1118-1))","v":0},{"$f":"IF(G1118=\"n/a\",\"n/a\",MAX(0,G1118-1))","v":0},{"$f":"IF(H1118=\"n/a\",\"n/a\",MAX(0,H1118-0.5))","v":0},{"$f":"IF(I1118=\"n/a\",\"n/a\",MAX(0,I1118-1))","v":0},{"$f":"IF(J1118=\"n/a\",\"n/a\",MAX(0,J1118-1))","v":0},{"$f":"IF(K1118=\"n/a\",\"n/a\",MAX(0,K1118-1))","v":0},{"$f":"IF(L1118=\"n/a\",\"n/a\",MAX(0,L1118-1))","v":0},{"$f":"IF(M1118=\"n/a\",\"n/a\",MAX(0,M1118-1))","v":0},{"$f":"IF(N1118=\"n/a\",\"n/a\",MAX(0,N1118-1))","v":0},{"$f":"IF(O1118=\"n/a\",\"n/a\",MAX(0,O1118-1))","v":0},{"$f":"IF(P1118=\"n/a\",\"n/a\",MAX(0,P1118-1))","v":0},{"$f":"IF(Q1118=\"n/a\",\"n/a\",MAX(0,Q1118-1))","v":0},{"$f":"IF(R1118=\"n/a\",\"n/a\",MAX(0,R1118-1))","v":0},{"$f":"IF(S1118=\"n/a\",\"n/a\",MAX(0,S1118-1))","v":0},{"$f":"IF(T1118=\"n/a\",\"n/a\",MAX(0,T1118-1))","v":0},{"$f":"IF(U1118=\"n/a\",\"n/a\",MAX(0,U1118-1))","v":0},{"$f":"IF(V1118=\"n/a\",\"n/a\",MAX(0,V1118-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1095)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1119,(-$A1095-ROWS(D1091:D1118)),0)","v":0},0,0,0,0,{"$f":"IF(H1119=\"n/a\",\"n/a\",MAX(0,H1119-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1120,(-$A1096-ROWS(E1092:E1119)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1121,(-$A1097-ROWS(F1093:F1120)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1122,(-$A1098-ROWS(G1094:G1121)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1123,(-$A1099-ROWS(H1095:H1122)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1124,(-$A1100-ROWS(I1096:I1123)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1125,(-$A1101-ROWS(J1097:J1124)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1126,(-$A1102-ROWS(K1098:K1125)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1127,(-$A1103-ROWS(L1099:L1126)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1128,(-$A1104-ROWS(M1100:M1127)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1129,(-$A1105-ROWS(N1101:N1128)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1130,(-$A1106-ROWS(O1102:O1129)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1131,(-$A1107-ROWS(P1103:P1130)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1132,(-$A1108-ROWS(Q1104:Q1131)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1133,(-$A1109-ROWS(R1105:R1132)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1134,(-$A1110-ROWS(S1106:S1133)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1135,(-$A1111-ROWS(T1107:T1134)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1136,(-$A1112-ROWS(U1108:U1135)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1137,(-$A1113-ROWS(V1109:V1136)),0)","v":0},{"$f":"IF(V1137=\"n/a\",\"n/a\",MAX(0,V1137-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1138,(-$A1114-ROWS(W1110:W1137)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1090<>\"n/a\",C1090<>\"n/a\"),IF(SUM(C1093:C1115)=0,0,IF((SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115))<0,1,(SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",D1090<>\"n/a\"),IF(SUM(D1093:D1115)=0,0,IF((SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115))<0,1,(SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",E1090<>\"n/a\"),IF(SUM(E1093:E1115)=0,0,IF((SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115))<0,1,(SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",F1090<>\"n/a\"),IF(SUM(F1093:F1115)=0,0,IF((SUMPRODUCT(F1093:F1115,F1117:F1139)/SUM(F1093:F1115))<0,1,(SUMPRODUCT(F1093:F1115,F1117:F1139)/SUM(F1093:F1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",G1090<>\"n/a\"),IF(SUM(G1093:G1115)=0,0,IF((SUMPRODUCT(G1093:G1115,G1117:G1139)/SUM(G1093:G1115))<0,1,(SUMPRODUCT(G1093:G1115,G1117:G1139)/SUM(G1093:G1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",H1090<>\"n/a\"),IF(SUM(H1093:H1115)=0,0,IF((SUMPRODUCT(H1093:H1115,H1117:H1139)/SUM(H1093:H1115))<0,1,(SUMPRODUCT(H1093:H1115,H1117:H1139)/SUM(H1093:H1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",I1090<>\"n/a\"),IF(SUM(I1093:I1115)=0,0,IF((SUMPRODUCT(I1093:I1115,I1117:I1139)/SUM(I1093:I1115))<0,1,(SUMPRODUCT(I1093:I1115,I1117:I1139)/SUM(I1093:I1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",J1090<>\"n/a\"),IF(SUM(J1093:J1115)=0,0,IF((SUMPRODUCT(J1093:J1115,J1117:J1139)/SUM(J1093:J1115))<0,1,(SUMPRODUCT(J1093:J1115,J1117:J1139)/SUM(J1093:J1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",K1090<>\"n/a\"),IF(SUM(K1093:K1115)=0,0,IF((SUMPRODUCT(K1093:K1115,K1117:K1139)/SUM(K1093:K1115))<0,1,(SUMPRODUCT(K1093:K1115,K1117:K1139)/SUM(K1093:K1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",L1090<>\"n/a\"),IF(SUM(L1093:L1115)=0,0,IF((SUMPRODUCT(L1093:L1115,L1117:L1139)/SUM(L1093:L1115))<0,1,(SUMPRODUCT(L1093:L1115,L1117:L1139)/SUM(L1093:L1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",M1090<>\"n/a\"),IF(SUM(M1093:M1115)=0,0,IF((SUMPRODUCT(M1093:M1115,M1117:M1139)/SUM(M1093:M1115))<0,1,(SUMPRODUCT(M1093:M1115,M1117:M1139)/SUM(M1093:M1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",N1090<>\"n/a\"),IF(SUM(N1093:N1115)=0,0,IF((SUMPRODUCT(N1093:N1115,N1117:N1139)/SUM(N1093:N1115))<0,1,(SUMPRODUCT(N1093:N1115,N1117:N1139)/SUM(N1093:N1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",O1090<>\"n/a\"),IF(SUM(O1093:O1115)=0,0,IF((SUMPRODUCT(O1093:O1115,O1117:O1139)/SUM(O1093:O1115))<0,1,(SUMPRODUCT(O1093:O1115,O1117:O1139)/SUM(O1093:O1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",P1090<>\"n/a\"),IF(SUM(P1093:P1115)=0,0,IF((SUMPRODUCT(P1093:P1115,P1117:P1139)/SUM(P1093:P1115))<0,1,(SUMPRODUCT(P1093:P1115,P1117:P1139)/SUM(P1093:P1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",Q1090<>\"n/a\"),IF(SUM(Q1093:Q1115)=0,0,IF((SUMPRODUCT(Q1093:Q1115,Q1117:Q1139)/SUM(Q1093:Q1115))<0,1,(SUMPRODUCT(Q1093:Q1115,Q1117:Q1139)/SUM(Q1093:Q1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",R1090<>\"n/a\"),IF(SUM(R1093:R1115)=0,0,IF((SUMPRODUCT(R1093:R1115,R1117:R1139)/SUM(R1093:R1115))<0,1,(SUMPRODUCT(R1093:R1115,R1117:R1139)/SUM(R1093:R1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",S1090<>\"n/a\"),IF(SUM(S1093:S1115)=0,0,IF((SUMPRODUCT(S1093:S1115,S1117:S1139)/SUM(S1093:S1115))<0,1,(SUMPRODUCT(S1093:S1115,S1117:S1139)/SUM(S1093:S1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",T1090<>\"n/a\"),IF(SUM(T1093:T1115)=0,0,IF((SUMPRODUCT(T1093:T1115,T1117:T1139)/SUM(T1093:T1115))<0,1,(SUMPRODUCT(T1093:T1115,T1117:T1139)/SUM(T1093:T1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",U1090<>\"n/a\"),IF(SUM(U1093:U1115)=0,0,IF((SUMPRODUCT(U1093:U1115,U1117:U1139)/SUM(U1093:U1115))<0,1,(SUMPRODUCT(U1093:U1115,U1117:U1139)/SUM(U1093:U1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",V1090<>\"n/a\"),IF(SUM(V1093:V1115)=0,0,IF((SUMPRODUCT(V1093:V1115,V1117:V1139)/SUM(V1093:V1115))<0,1,(SUMPRODUCT(V1093:V1115,V1117:V1139)/SUM(V1093:V1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",W1090<>\"n/a\"),IF(SUM(W1093:W1115)=0,0,IF((SUMPRODUCT(W1093:W1115,W1117:W1139)/SUM(W1093:W1115))<0,1,(SUMPRODUCT(W1093:W1115,W1117:W1139)/SUM(W1093:W1115)))),\"n/a\"))","v":0}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1142,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1142,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1143,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1143,0)-OFFSET('RFM input'!H$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1143,0)-OFFSET('RFM input'!I$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1143,0)-OFFSET('RFM input'!J$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1143,0)-OFFSET('RFM input'!K$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1143,0)-OFFSET('RFM input'!L$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1143,0)-OFFSET('RFM input'!M$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1143,0)-OFFSET('RFM input'!N$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1143,0)-OFFSET('RFM input'!O$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1143,0)-OFFSET('RFM input'!P$74,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1143,0)-OFFSET('RFM input'!Q$74,$A1143,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1143,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1143,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1171=\"n/a\",0,IF(AND(D1145=0,C1147=0),0,\nIF(AND(D1145<>0,C1147=0),D1145,\nIF(AND(D1146<>0,C1147<>0),(C1147-(C1147/C1171))+D1145,\nIF(C1171<1,0,(C1147-(C1147/C1171)))))))","v":0},{"$f":"IF(E1171=\"n/a\",0,IF(AND(E1145=0,D1147=0),0,\nIF(AND(E1145<>0,D1147=0),E1145,\nIF(AND(E1146<>0,D1147<>0),(D1147-(D1147/D1171))+E1145,\nIF(D1171<1,0,(D1147-(D1147/D1171)))))))","v":0},{"$f":"IF(F1171=\"n/a\",0,IF(AND(F1145=0,E1147=0),0,\nIF(AND(F1145<>0,E1147=0),F1145,\nIF(AND(F1146<>0,E1147<>0),(E1147-(E1147/E1171))+F1145,\nIF(E1171<1,0,(E1147-(E1147/E1171)))))))","v":0},{"$f":"IF(G1171=\"n/a\",0,IF(AND(G1145=0,F1147=0),0,\nIF(AND(G1145<>0,F1147=0),G1145,\nIF(AND(G1146<>0,F1147<>0),(F1147-(F1147/F1171))+G1145,\nIF(F1171<1,0,(F1147-(F1147/F1171)))))))","v":0},{"$f":"IF(H1171=\"n/a\",0,IF(AND(H1145=0,G1147=0),0,\nIF(AND(H1145<>0,G1147=0),H1145,\nIF(AND(H1146<>0,G1147<>0),(G1147-(G1147/G1171))+H1145,\nIF(G1171<1,0,(G1147-(G1147/G1171)))))))","v":0},{"$f":"IF(I1171=\"n/a\",0,IF(AND(I1145=0,H1147=0),0,\nIF(AND(I1145<>0,H1147=0),I1145,\nIF(AND(I1146<>0,H1147<>0),(H1147-(H1147/H1171))+I1145,\nIF(H1171<1,0,(H1147-(H1147/H1171)))))))","v":0},{"$f":"IF(J1171=\"n/a\",0,IF(AND(J1145=0,I1147=0),0,\nIF(AND(J1145<>0,I1147=0),J1145,\nIF(AND(J1146<>0,I1147<>0),(I1147-(I1147/I1171))+J1145,\nIF(I1171<1,0,(I1147-(I1147/I1171)))))))","v":0},{"$f":"IF(K1171=\"n/a\",0,IF(AND(K1145=0,J1147=0),0,\nIF(AND(K1145<>0,J1147=0),K1145,\nIF(AND(K1146<>0,J1147<>0),(J1147-(J1147/J1171))+K1145,\nIF(J1171<1,0,(J1147-(J1147/J1171)))))))","v":0},{"$f":"IF(L1171=\"n/a\",0,IF(AND(L1145=0,K1147=0),0,\nIF(AND(L1145<>0,K1147=0),L1145,\nIF(AND(L1146<>0,K1147<>0),(K1147-(K1147/K1171))+L1145,\nIF(K1171<1,0,(K1147-(K1147/K1171)))))))","v":0},{"$f":"IF(M1171=\"n/a\",0,IF(AND(M1145=0,L1147=0),0,\nIF(AND(M1145<>0,L1147=0),M1145,\nIF(AND(M1146<>0,L1147<>0),(L1147-(L1147/L1171))+M1145,\nIF(L1171<1,0,(L1147-(L1147/L1171)))))))","v":0},{"$f":"IF(N1171=\"n/a\",0,IF(AND(N1145=0,M1147=0),0,\nIF(AND(N1145<>0,M1147=0),N1145,\nIF(AND(N1146<>0,M1147<>0),(M1147-(M1147/M1171))+N1145,\nIF(M1171<1,0,(M1147-(M1147/M1171)))))))","v":0},{"$f":"IF(O1171=\"n/a\",0,IF(AND(O1145=0,N1147=0),0,\nIF(AND(O1145<>0,N1147=0),O1145,\nIF(AND(O1146<>0,N1147<>0),(N1147-(N1147/N1171))+O1145,\nIF(N1171<1,0,(N1147-(N1147/N1171)))))))","v":0},{"$f":"IF(P1171=\"n/a\",0,IF(AND(P1145=0,O1147=0),0,\nIF(AND(P1145<>0,O1147=0),P1145,\nIF(AND(P1146<>0,O1147<>0),(O1147-(O1147/O1171))+P1145,\nIF(O1171<1,0,(O1147-(O1147/O1171)))))))","v":0},{"$f":"IF(Q1171=\"n/a\",0,IF(AND(Q1145=0,P1147=0),0,\nIF(AND(Q1145<>0,P1147=0),Q1145,\nIF(AND(Q1146<>0,P1147<>0),(P1147-(P1147/P1171))+Q1145,\nIF(P1171<1,0,(P1147-(P1147/P1171)))))))","v":0},{"$f":"IF(R1171=\"n/a\",0,IF(AND(R1145=0,Q1147=0),0,\nIF(AND(R1145<>0,Q1147=0),R1145,\nIF(AND(R1146<>0,Q1147<>0),(Q1147-(Q1147/Q1171))+R1145,\nIF(Q1171<1,0,(Q1147-(Q1147/Q1171)))))))","v":0},{"$f":"IF(S1171=\"n/a\",0,IF(AND(S1145=0,R1147=0),0,\nIF(AND(S1145<>0,R1147=0),S1145,\nIF(AND(S1146<>0,R1147<>0),(R1147-(R1147/R1171))+S1145,\nIF(R1171<1,0,(R1147-(R1147/R1171)))))))","v":0},{"$f":"IF(T1171=\"n/a\",0,IF(AND(T1145=0,S1147=0),0,\nIF(AND(T1145<>0,S1147=0),T1145,\nIF(AND(T1146<>0,S1147<>0),(S1147-(S1147/S1171))+T1145,\nIF(S1171<1,0,(S1147-(S1147/S1171)))))))","v":0},{"$f":"IF(U1171=\"n/a\",0,IF(AND(U1145=0,T1147=0),0,\nIF(AND(U1145<>0,T1147=0),U1145,\nIF(AND(U1146<>0,T1147<>0),(T1147-(T1147/T1171))+U1145,\nIF(T1171<1,0,(T1147-(T1147/T1171)))))))","v":0},{"$f":"IF(V1171=\"n/a\",0,IF(AND(V1145=0,U1147=0),0,\nIF(AND(V1145<>0,U1147=0),V1145,\nIF(AND(V1146<>0,U1147<>0),(U1147-(U1147/U1171))+V1145,\nIF(U1171<1,0,(U1147-(U1147/U1171)))))))","v":0},{"$f":"IF(W1171=\"n/a\",0,IF(AND(W1145=0,V1147=0),0,\nIF(AND(W1145<>0,V1147=0),W1145,\nIF(AND(W1146<>0,V1147<>0),(V1147-(V1147/V1171))+W1145,\nIF(V1171<1,0,(V1147-(V1147/V1171)))))))","v":0}]
[{"$f":"A1147+1","v":0},"Depreciated starting TAB",{"$f":"C1143","v":0},{"$f":"IF(C1172=\"n/a\",C1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(D1172=\"n/a\",D1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(E1172=\"n/a\",E1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(F1172=\"n/a\",F1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(G1172=\"n/a\",G1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(H1172=\"n/a\",H1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))/2),\nMAX(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))/2)),0))","v":0},{"$f":"IF(I1172=\"n/a\",I1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(J1172=\"n/a\",J1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(K1172=\"n/a\",K1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(L1172=\"n/a\",L1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(M1172=\"n/a\",M1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(N1172=\"n/a\",N1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(O1172=\"n/a\",O1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(P1172=\"n/a\",P1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(Q1172=\"n/a\",Q1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(R1172=\"n/a\",R1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(S1172=\"n/a\",S1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(T1172=\"n/a\",T1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(U1172=\"n/a\",U1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(V1172=\"n/a\",V1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0}]
[{"$f":"A1148+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1149)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1149,-($A1149+5),0)","v":0},{"$f":"IF(D1173=\"n/a\",D1149,IFERROR(IF((OFFSET($C1149,0,$A1149))<0,\nMIN(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149)))),\nMAX(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149))))),0))","v":0},0,0,0,{"$f":"IF(H1173=\"n/a\",H1149,IFERROR(IF((OFFSET($C1149,0,$A1149))<0,\nMIN(0,H1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149)))/2),\nMAX(0,H1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1150,-($A1150+5),0)","v":0},{"$f":"IF(E1174=\"n/a\",E1150,IFERROR(IF((OFFSET($C1150,0,$A1150))<0,\nMIN(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150)))),\nMAX(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1151,-($A1151+5),0)","v":0},{"$f":"IF(F1175=\"n/a\",F1151,IFERROR(IF((OFFSET($C1151,0,$A1151))<0,\nMIN(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151)))),\nMAX(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1152,-($A1152+5),0)","v":0},{"$f":"IF(G1176=\"n/a\",G1152,IFERROR(IF((OFFSET($C1152,0,$A1152))<0,\nMIN(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152)))),\nMAX(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1153,-($A1153+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1154,-($A1154+5),0)","v":0},{"$f":"IF(I1178=\"n/a\",I1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1155,-($A1155+5),0)","v":0},{"$f":"IF(J1179=\"n/a\",J1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1156,-($A1156+5),0)","v":0},{"$f":"IF(K1180=\"n/a\",K1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1157,-($A1157+5),0)","v":0},{"$f":"IF(L1181=\"n/a\",L1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1158,-($A1158+5),0)","v":0},{"$f":"IF(M1182=\"n/a\",M1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1159,-($A1159+5),0)","v":0},{"$f":"IF(N1183=\"n/a\",N1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1160,-($A1160+5),0)","v":0},{"$f":"IF(O1184=\"n/a\",O1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1161,-($A1161+5),0)","v":0},{"$f":"IF(P1185=\"n/a\",P1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1162,-($A1162+5),0)","v":0},{"$f":"IF(Q1186=\"n/a\",Q1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1163,-($A1163+5),0)","v":0},{"$f":"IF(R1187=\"n/a\",R1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1164,-($A1164+5),0)","v":0},{"$f":"IF(S1188=\"n/a\",S1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1165,-($A1165+5),0)","v":0},{"$f":"IF(T1189=\"n/a\",T1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1166,-($A1166+5),0)","v":0},{"$f":"IF(U1190=\"n/a\",U1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1167,-($A1167+5),0)","v":0},{"$f":"IF(V1191=\"n/a\",V1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1168,-($A1168+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1171=\"n/a\",\"n/a\",IF(AND(C1171<1,D1145=0),0,\nIF(D1145=0,C1171-1,\nIF(C1171<1,D1146,\n(((C1171-1)*(C1147-(C1147/(C1171))))+(D1145*D1146))/(D1147)))))","v":0},0,0,0,0,{"$f":"IF(H1171=\"n/a\",\"n/a\",IF(AND(H1171<1,I1145=0),0,\nIF(I1145=0,H1171-1,\nIF(H1171<1,I1146,\n(((H1171-1)*(H1147-(H1147/(H1171))))+(I1145*I1146))/(I1147)))))","v":0},{"$f":"IF(I1171=\"n/a\",\"n/a\",IF(AND(I1171<1,J1145=0),0,\nIF(J1145=0,I1171-1,\nIF(I1171<1,J1146,\n(((I1171-1)*(I1147-(I1147/(I1171))))+(J1145*J1146))/(J1147)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1172,(-$A1148-ROWS(C1144:C1171)),0)","v":0},{"$f":"IF(C1172=\"n/a\",\"n/a\",MAX(0,C1172-1))","v":0},{"$f":"IF(D1172=\"n/a\",\"n/a\",MAX(0,D1172-1))","v":0},{"$f":"IF(E1172=\"n/a\",\"n/a\",MAX(0,E1172-1))","v":0},{"$f":"IF(F1172=\"n/a\",\"n/a\",MAX(0,F1172-1))","v":0},{"$f":"IF(G1172=\"n/a\",\"n/a\",MAX(0,G1172-1))","v":0},{"$f":"IF(H1172=\"n/a\",\"n/a\",MAX(0,H1172-0.5))","v":0},{"$f":"IF(I1172=\"n/a\",\"n/a\",MAX(0,I1172-1))","v":0},{"$f":"IF(J1172=\"n/a\",\"n/a\",MAX(0,J1172-1))","v":0},{"$f":"IF(K1172=\"n/a\",\"n/a\",MAX(0,K1172-1))","v":0},{"$f":"IF(L1172=\"n/a\",\"n/a\",MAX(0,L1172-1))","v":0},{"$f":"IF(M1172=\"n/a\",\"n/a\",MAX(0,M1172-1))","v":0},{"$f":"IF(N1172=\"n/a\",\"n/a\",MAX(0,N1172-1))","v":0},{"$f":"IF(O1172=\"n/a\",\"n/a\",MAX(0,O1172-1))","v":0},{"$f":"IF(P1172=\"n/a\",\"n/a\",MAX(0,P1172-1))","v":0},{"$f":"IF(Q1172=\"n/a\",\"n/a\",MAX(0,Q1172-1))","v":0},{"$f":"IF(R1172=\"n/a\",\"n/a\",MAX(0,R1172-1))","v":0},{"$f":"IF(S1172=\"n/a\",\"n/a\",MAX(0,S1172-1))","v":0},{"$f":"IF(T1172=\"n/a\",\"n/a\",MAX(0,T1172-1))","v":0},{"$f":"IF(U1172=\"n/a\",\"n/a\",MAX(0,U1172-1))","v":0},{"$f":"IF(V1172=\"n/a\",\"n/a\",MAX(0,V1172-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1149)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1173,(-$A1149-ROWS(D1145:D1172)),0)","v":0},0,0,0,0,{"$f":"IF(H1173=\"n/a\",\"n/a\",MAX(0,H1173-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1174,(-$A1150-ROWS(E1146:E1173)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1175,(-$A1151-ROWS(F1147:F1174)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1176,(-$A1152-ROWS(G1148:G1175)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1177,(-$A1153-ROWS(H1149:H1176)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1178,(-$A1154-ROWS(I1150:I1177)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1179,(-$A1155-ROWS(J1151:J1178)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1180,(-$A1156-ROWS(K1152:K1179)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1181,(-$A1157-ROWS(L1153:L1180)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1182,(-$A1158-ROWS(M1154:M1181)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1183,(-$A1159-ROWS(N1155:N1182)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1184,(-$A1160-ROWS(O1156:O1183)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1185,(-$A1161-ROWS(P1157:P1184)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1186,(-$A1162-ROWS(Q1158:Q1185)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1187,(-$A1163-ROWS(R1159:R1186)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1188,(-$A1164-ROWS(S1160:S1187)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1189,(-$A1165-ROWS(T1161:T1188)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1190,(-$A1166-ROWS(U1162:U1189)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1191,(-$A1167-ROWS(V1163:V1190)),0)","v":0},{"$f":"IF(V1191=\"n/a\",\"n/a\",MAX(0,V1191-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1192,(-$A1168-ROWS(W1164:W1191)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1144<>\"n/a\",C1144<>\"n/a\"),IF(SUM(C1147:C1169)=0,0,IF((SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169))<0,1,(SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",D1144<>\"n/a\"),IF(SUM(D1147:D1169)=0,0,IF((SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169))<0,1,(SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",E1144<>\"n/a\"),IF(SUM(E1147:E1169)=0,0,IF((SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169))<0,1,(SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",F1144<>\"n/a\"),IF(SUM(F1147:F1169)=0,0,IF((SUMPRODUCT(F1147:F1169,F1171:F1193)/SUM(F1147:F1169))<0,1,(SUMPRODUCT(F1147:F1169,F1171:F1193)/SUM(F1147:F1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",G1144<>\"n/a\"),IF(SUM(G1147:G1169)=0,0,IF((SUMPRODUCT(G1147:G1169,G1171:G1193)/SUM(G1147:G1169))<0,1,(SUMPRODUCT(G1147:G1169,G1171:G1193)/SUM(G1147:G1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",H1144<>\"n/a\"),IF(SUM(H1147:H1169)=0,0,IF((SUMPRODUCT(H1147:H1169,H1171:H1193)/SUM(H1147:H1169))<0,1,(SUMPRODUCT(H1147:H1169,H1171:H1193)/SUM(H1147:H1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",I1144<>\"n/a\"),IF(SUM(I1147:I1169)=0,0,IF((SUMPRODUCT(I1147:I1169,I1171:I1193)/SUM(I1147:I1169))<0,1,(SUMPRODUCT(I1147:I1169,I1171:I1193)/SUM(I1147:I1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",J1144<>\"n/a\"),IF(SUM(J1147:J1169)=0,0,IF((SUMPRODUCT(J1147:J1169,J1171:J1193)/SUM(J1147:J1169))<0,1,(SUMPRODUCT(J1147:J1169,J1171:J1193)/SUM(J1147:J1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",K1144<>\"n/a\"),IF(SUM(K1147:K1169)=0,0,IF((SUMPRODUCT(K1147:K1169,K1171:K1193)/SUM(K1147:K1169))<0,1,(SUMPRODUCT(K1147:K1169,K1171:K1193)/SUM(K1147:K1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",L1144<>\"n/a\"),IF(SUM(L1147:L1169)=0,0,IF((SUMPRODUCT(L1147:L1169,L1171:L1193)/SUM(L1147:L1169))<0,1,(SUMPRODUCT(L1147:L1169,L1171:L1193)/SUM(L1147:L1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",M1144<>\"n/a\"),IF(SUM(M1147:M1169)=0,0,IF((SUMPRODUCT(M1147:M1169,M1171:M1193)/SUM(M1147:M1169))<0,1,(SUMPRODUCT(M1147:M1169,M1171:M1193)/SUM(M1147:M1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",N1144<>\"n/a\"),IF(SUM(N1147:N1169)=0,0,IF((SUMPRODUCT(N1147:N1169,N1171:N1193)/SUM(N1147:N1169))<0,1,(SUMPRODUCT(N1147:N1169,N1171:N1193)/SUM(N1147:N1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",O1144<>\"n/a\"),IF(SUM(O1147:O1169)=0,0,IF((SUMPRODUCT(O1147:O1169,O1171:O1193)/SUM(O1147:O1169))<0,1,(SUMPRODUCT(O1147:O1169,O1171:O1193)/SUM(O1147:O1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",P1144<>\"n/a\"),IF(SUM(P1147:P1169)=0,0,IF((SUMPRODUCT(P1147:P1169,P1171:P1193)/SUM(P1147:P1169))<0,1,(SUMPRODUCT(P1147:P1169,P1171:P1193)/SUM(P1147:P1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",Q1144<>\"n/a\"),IF(SUM(Q1147:Q1169)=0,0,IF((SUMPRODUCT(Q1147:Q1169,Q1171:Q1193)/SUM(Q1147:Q1169))<0,1,(SUMPRODUCT(Q1147:Q1169,Q1171:Q1193)/SUM(Q1147:Q1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",R1144<>\"n/a\"),IF(SUM(R1147:R1169)=0,0,IF((SUMPRODUCT(R1147:R1169,R1171:R1193)/SUM(R1147:R1169))<0,1,(SUMPRODUCT(R1147:R1169,R1171:R1193)/SUM(R1147:R1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",S1144<>\"n/a\"),IF(SUM(S1147:S1169)=0,0,IF((SUMPRODUCT(S1147:S1169,S1171:S1193)/SUM(S1147:S1169))<0,1,(SUMPRODUCT(S1147:S1169,S1171:S1193)/SUM(S1147:S1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",T1144<>\"n/a\"),IF(SUM(T1147:T1169)=0,0,IF((SUMPRODUCT(T1147:T1169,T1171:T1193)/SUM(T1147:T1169))<0,1,(SUMPRODUCT(T1147:T1169,T1171:T1193)/SUM(T1147:T1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",U1144<>\"n/a\"),IF(SUM(U1147:U1169)=0,0,IF((SUMPRODUCT(U1147:U1169,U1171:U1193)/SUM(U1147:U1169))<0,1,(SUMPRODUCT(U1147:U1169,U1171:U1193)/SUM(U1147:U1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",V1144<>\"n/a\"),IF(SUM(V1147:V1169)=0,0,IF((SUMPRODUCT(V1147:V1169,V1171:V1193)/SUM(V1147:V1169))<0,1,(SUMPRODUCT(V1147:V1169,V1171:V1193)/SUM(V1147:V1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",W1144<>\"n/a\"),IF(SUM(W1147:W1169)=0,0,IF((SUMPRODUCT(W1147:W1169,W1171:W1193)/SUM(W1147:W1169))<0,1,(SUMPRODUCT(W1147:W1169,W1171:W1193)/SUM(W1147:W1169)))),\"n/a\"))","v":0}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1196,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1196,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1197,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1197,0)-OFFSET('RFM input'!H$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1197,0)-OFFSET('RFM input'!I$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1197,0)-OFFSET('RFM input'!J$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1197,0)-OFFSET('RFM input'!K$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1197,0)-OFFSET('RFM input'!L$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1197,0)-OFFSET('RFM input'!M$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1197,0)-OFFSET('RFM input'!N$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1197,0)-OFFSET('RFM input'!O$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1197,0)-OFFSET('RFM input'!P$74,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1197,0)-OFFSET('RFM input'!Q$74,$A1197,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1197,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1197,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1225=\"n/a\",0,IF(AND(D1199=0,C1201=0),0,\nIF(AND(D1199<>0,C1201=0),D1199,\nIF(AND(D1200<>0,C1201<>0),(C1201-(C1201/C1225))+D1199,\nIF(C1225<1,0,(C1201-(C1201/C1225)))))))","v":0},{"$f":"IF(E1225=\"n/a\",0,IF(AND(E1199=0,D1201=0),0,\nIF(AND(E1199<>0,D1201=0),E1199,\nIF(AND(E1200<>0,D1201<>0),(D1201-(D1201/D1225))+E1199,\nIF(D1225<1,0,(D1201-(D1201/D1225)))))))","v":0},{"$f":"IF(F1225=\"n/a\",0,IF(AND(F1199=0,E1201=0),0,\nIF(AND(F1199<>0,E1201=0),F1199,\nIF(AND(F1200<>0,E1201<>0),(E1201-(E1201/E1225))+F1199,\nIF(E1225<1,0,(E1201-(E1201/E1225)))))))","v":0},{"$f":"IF(G1225=\"n/a\",0,IF(AND(G1199=0,F1201=0),0,\nIF(AND(G1199<>0,F1201=0),G1199,\nIF(AND(G1200<>0,F1201<>0),(F1201-(F1201/F1225))+G1199,\nIF(F1225<1,0,(F1201-(F1201/F1225)))))))","v":0},{"$f":"IF(H1225=\"n/a\",0,IF(AND(H1199=0,G1201=0),0,\nIF(AND(H1199<>0,G1201=0),H1199,\nIF(AND(H1200<>0,G1201<>0),(G1201-(G1201/G1225))+H1199,\nIF(G1225<1,0,(G1201-(G1201/G1225)))))))","v":0},{"$f":"IF(I1225=\"n/a\",0,IF(AND(I1199=0,H1201=0),0,\nIF(AND(I1199<>0,H1201=0),I1199,\nIF(AND(I1200<>0,H1201<>0),(H1201-(H1201/H1225))+I1199,\nIF(H1225<1,0,(H1201-(H1201/H1225)))))))","v":0},{"$f":"IF(J1225=\"n/a\",0,IF(AND(J1199=0,I1201=0),0,\nIF(AND(J1199<>0,I1201=0),J1199,\nIF(AND(J1200<>0,I1201<>0),(I1201-(I1201/I1225))+J1199,\nIF(I1225<1,0,(I1201-(I1201/I1225)))))))","v":0},{"$f":"IF(K1225=\"n/a\",0,IF(AND(K1199=0,J1201=0),0,\nIF(AND(K1199<>0,J1201=0),K1199,\nIF(AND(K1200<>0,J1201<>0),(J1201-(J1201/J1225))+K1199,\nIF(J1225<1,0,(J1201-(J1201/J1225)))))))","v":0},{"$f":"IF(L1225=\"n/a\",0,IF(AND(L1199=0,K1201=0),0,\nIF(AND(L1199<>0,K1201=0),L1199,\nIF(AND(L1200<>0,K1201<>0),(K1201-(K1201/K1225))+L1199,\nIF(K1225<1,0,(K1201-(K1201/K1225)))))))","v":0},{"$f":"IF(M1225=\"n/a\",0,IF(AND(M1199=0,L1201=0),0,\nIF(AND(M1199<>0,L1201=0),M1199,\nIF(AND(M1200<>0,L1201<>0),(L1201-(L1201/L1225))+M1199,\nIF(L1225<1,0,(L1201-(L1201/L1225)))))))","v":0},{"$f":"IF(N1225=\"n/a\",0,IF(AND(N1199=0,M1201=0),0,\nIF(AND(N1199<>0,M1201=0),N1199,\nIF(AND(N1200<>0,M1201<>0),(M1201-(M1201/M1225))+N1199,\nIF(M1225<1,0,(M1201-(M1201/M1225)))))))","v":0},{"$f":"IF(O1225=\"n/a\",0,IF(AND(O1199=0,N1201=0),0,\nIF(AND(O1199<>0,N1201=0),O1199,\nIF(AND(O1200<>0,N1201<>0),(N1201-(N1201/N1225))+O1199,\nIF(N1225<1,0,(N1201-(N1201/N1225)))))))","v":0},{"$f":"IF(P1225=\"n/a\",0,IF(AND(P1199=0,O1201=0),0,\nIF(AND(P1199<>0,O1201=0),P1199,\nIF(AND(P1200<>0,O1201<>0),(O1201-(O1201/O1225))+P1199,\nIF(O1225<1,0,(O1201-(O1201/O1225)))))))","v":0},{"$f":"IF(Q1225=\"n/a\",0,IF(AND(Q1199=0,P1201=0),0,\nIF(AND(Q1199<>0,P1201=0),Q1199,\nIF(AND(Q1200<>0,P1201<>0),(P1201-(P1201/P1225))+Q1199,\nIF(P1225<1,0,(P1201-(P1201/P1225)))))))","v":0},{"$f":"IF(R1225=\"n/a\",0,IF(AND(R1199=0,Q1201=0),0,\nIF(AND(R1199<>0,Q1201=0),R1199,\nIF(AND(R1200<>0,Q1201<>0),(Q1201-(Q1201/Q1225))+R1199,\nIF(Q1225<1,0,(Q1201-(Q1201/Q1225)))))))","v":0},{"$f":"IF(S1225=\"n/a\",0,IF(AND(S1199=0,R1201=0),0,\nIF(AND(S1199<>0,R1201=0),S1199,\nIF(AND(S1200<>0,R1201<>0),(R1201-(R1201/R1225))+S1199,\nIF(R1225<1,0,(R1201-(R1201/R1225)))))))","v":0},{"$f":"IF(T1225=\"n/a\",0,IF(AND(T1199=0,S1201=0),0,\nIF(AND(T1199<>0,S1201=0),T1199,\nIF(AND(T1200<>0,S1201<>0),(S1201-(S1201/S1225))+T1199,\nIF(S1225<1,0,(S1201-(S1201/S1225)))))))","v":0},{"$f":"IF(U1225=\"n/a\",0,IF(AND(U1199=0,T1201=0),0,\nIF(AND(U1199<>0,T1201=0),U1199,\nIF(AND(U1200<>0,T1201<>0),(T1201-(T1201/T1225))+U1199,\nIF(T1225<1,0,(T1201-(T1201/T1225)))))))","v":0},{"$f":"IF(V1225=\"n/a\",0,IF(AND(V1199=0,U1201=0),0,\nIF(AND(V1199<>0,U1201=0),V1199,\nIF(AND(V1200<>0,U1201<>0),(U1201-(U1201/U1225))+V1199,\nIF(U1225<1,0,(U1201-(U1201/U1225)))))))","v":0},{"$f":"IF(W1225=\"n/a\",0,IF(AND(W1199=0,V1201=0),0,\nIF(AND(W1199<>0,V1201=0),W1199,\nIF(AND(W1200<>0,V1201<>0),(V1201-(V1201/V1225))+W1199,\nIF(V1225<1,0,(V1201-(V1201/V1225)))))))","v":0}]
[{"$f":"A1201+1","v":0},"Depreciated starting TAB",{"$f":"C1197","v":0},{"$f":"IF(C1226=\"n/a\",C1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(D1226=\"n/a\",D1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(E1226=\"n/a\",E1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(F1226=\"n/a\",F1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(G1226=\"n/a\",G1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(H1226=\"n/a\",H1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))/2),\nMAX(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))/2)),0))","v":0},{"$f":"IF(I1226=\"n/a\",I1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(J1226=\"n/a\",J1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(K1226=\"n/a\",K1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(L1226=\"n/a\",L1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(M1226=\"n/a\",M1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(N1226=\"n/a\",N1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(O1226=\"n/a\",O1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(P1226=\"n/a\",P1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(Q1226=\"n/a\",Q1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(R1226=\"n/a\",R1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(S1226=\"n/a\",S1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(T1226=\"n/a\",T1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(U1226=\"n/a\",U1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(V1226=\"n/a\",V1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0}]
[{"$f":"A1202+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1203)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1203,-($A1203+5),0)","v":0},{"$f":"IF(D1227=\"n/a\",D1203,IFERROR(IF((OFFSET($C1203,0,$A1203))<0,\nMIN(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203)))),\nMAX(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203))))),0))","v":0},0,0,0,{"$f":"IF(H1227=\"n/a\",H1203,IFERROR(IF((OFFSET($C1203,0,$A1203))<0,\nMIN(0,H1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203)))/2),\nMAX(0,H1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1204,-($A1204+5),0)","v":0},{"$f":"IF(E1228=\"n/a\",E1204,IFERROR(IF((OFFSET($C1204,0,$A1204))<0,\nMIN(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204)))),\nMAX(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1205,-($A1205+5),0)","v":0},{"$f":"IF(F1229=\"n/a\",F1205,IFERROR(IF((OFFSET($C1205,0,$A1205))<0,\nMIN(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205)))),\nMAX(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1206,-($A1206+5),0)","v":0},{"$f":"IF(G1230=\"n/a\",G1206,IFERROR(IF((OFFSET($C1206,0,$A1206))<0,\nMIN(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206)))),\nMAX(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1207,-($A1207+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1208,-($A1208+5),0)","v":0},{"$f":"IF(I1232=\"n/a\",I1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1209,-($A1209+5),0)","v":0},{"$f":"IF(J1233=\"n/a\",J1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1210,-($A1210+5),0)","v":0},{"$f":"IF(K1234=\"n/a\",K1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1211,-($A1211+5),0)","v":0},{"$f":"IF(L1235=\"n/a\",L1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1212,-($A1212+5),0)","v":0},{"$f":"IF(M1236=\"n/a\",M1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1213,-($A1213+5),0)","v":0},{"$f":"IF(N1237=\"n/a\",N1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1214,-($A1214+5),0)","v":0},{"$f":"IF(O1238=\"n/a\",O1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1215,-($A1215+5),0)","v":0},{"$f":"IF(P1239=\"n/a\",P1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1216,-($A1216+5),0)","v":0},{"$f":"IF(Q1240=\"n/a\",Q1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1217,-($A1217+5),0)","v":0},{"$f":"IF(R1241=\"n/a\",R1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1218,-($A1218+5),0)","v":0},{"$f":"IF(S1242=\"n/a\",S1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1219,-($A1219+5),0)","v":0},{"$f":"IF(T1243=\"n/a\",T1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1220,-($A1220+5),0)","v":0},{"$f":"IF(U1244=\"n/a\",U1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1221,-($A1221+5),0)","v":0},{"$f":"IF(V1245=\"n/a\",V1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1222,-($A1222+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1225=\"n/a\",\"n/a\",IF(AND(C1225<1,D1199=0),0,\nIF(D1199=0,C1225-1,\nIF(C1225<1,D1200,\n(((C1225-1)*(C1201-(C1201/(C1225))))+(D1199*D1200))/(D1201)))))","v":0},0,0,0,0,{"$f":"IF(H1225=\"n/a\",\"n/a\",IF(AND(H1225<1,I1199=0),0,\nIF(I1199=0,H1225-1,\nIF(H1225<1,I1200,\n(((H1225-1)*(H1201-(H1201/(H1225))))+(I1199*I1200))/(I1201)))))","v":0},{"$f":"IF(I1225=\"n/a\",\"n/a\",IF(AND(I1225<1,J1199=0),0,\nIF(J1199=0,I1225-1,\nIF(I1225<1,J1200,\n(((I1225-1)*(I1201-(I1201/(I1225))))+(J1199*J1200))/(J1201)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1226,(-$A1202-ROWS(C1198:C1225)),0)","v":0},{"$f":"IF(C1226=\"n/a\",\"n/a\",MAX(0,C1226-1))","v":0},{"$f":"IF(D1226=\"n/a\",\"n/a\",MAX(0,D1226-1))","v":0},{"$f":"IF(E1226=\"n/a\",\"n/a\",MAX(0,E1226-1))","v":0},{"$f":"IF(F1226=\"n/a\",\"n/a\",MAX(0,F1226-1))","v":0},{"$f":"IF(G1226=\"n/a\",\"n/a\",MAX(0,G1226-1))","v":0},{"$f":"IF(H1226=\"n/a\",\"n/a\",MAX(0,H1226-0.5))","v":0},{"$f":"IF(I1226=\"n/a\",\"n/a\",MAX(0,I1226-1))","v":0},{"$f":"IF(J1226=\"n/a\",\"n/a\",MAX(0,J1226-1))","v":0},{"$f":"IF(K1226=\"n/a\",\"n/a\",MAX(0,K1226-1))","v":0},{"$f":"IF(L1226=\"n/a\",\"n/a\",MAX(0,L1226-1))","v":0},{"$f":"IF(M1226=\"n/a\",\"n/a\",MAX(0,M1226-1))","v":0},{"$f":"IF(N1226=\"n/a\",\"n/a\",MAX(0,N1226-1))","v":0},{"$f":"IF(O1226=\"n/a\",\"n/a\",MAX(0,O1226-1))","v":0},{"$f":"IF(P1226=\"n/a\",\"n/a\",MAX(0,P1226-1))","v":0},{"$f":"IF(Q1226=\"n/a\",\"n/a\",MAX(0,Q1226-1))","v":0},{"$f":"IF(R1226=\"n/a\",\"n/a\",MAX(0,R1226-1))","v":0},{"$f":"IF(S1226=\"n/a\",\"n/a\",MAX(0,S1226-1))","v":0},{"$f":"IF(T1226=\"n/a\",\"n/a\",MAX(0,T1226-1))","v":0},{"$f":"IF(U1226=\"n/a\",\"n/a\",MAX(0,U1226-1))","v":0},{"$f":"IF(V1226=\"n/a\",\"n/a\",MAX(0,V1226-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1203)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1227,(-$A1203-ROWS(D1199:D1226)),0)","v":0},0,0,0,0,{"$f":"IF(H1227=\"n/a\",\"n/a\",MAX(0,H1227-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1228,(-$A1204-ROWS(E1200:E1227)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1229,(-$A1205-ROWS(F1201:F1228)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1230,(-$A1206-ROWS(G1202:G1229)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1231,(-$A1207-ROWS(H1203:H1230)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1232,(-$A1208-ROWS(I1204:I1231)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1233,(-$A1209-ROWS(J1205:J1232)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1234,(-$A1210-ROWS(K1206:K1233)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1235,(-$A1211-ROWS(L1207:L1234)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1236,(-$A1212-ROWS(M1208:M1235)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1237,(-$A1213-ROWS(N1209:N1236)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1238,(-$A1214-ROWS(O1210:O1237)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1239,(-$A1215-ROWS(P1211:P1238)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1240,(-$A1216-ROWS(Q1212:Q1239)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1241,(-$A1217-ROWS(R1213:R1240)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1242,(-$A1218-ROWS(S1214:S1241)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1243,(-$A1219-ROWS(T1215:T1242)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1244,(-$A1220-ROWS(U1216:U1243)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1245,(-$A1221-ROWS(V1217:V1244)),0)","v":0},{"$f":"IF(V1245=\"n/a\",\"n/a\",MAX(0,V1245-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1246,(-$A1222-ROWS(W1218:W1245)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1198<>\"n/a\",C1198<>\"n/a\"),IF(SUM(C1201:C1223)=0,0,IF((SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223))<0,1,(SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",D1198<>\"n/a\"),IF(SUM(D1201:D1223)=0,0,IF((SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223))<0,1,(SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",E1198<>\"n/a\"),IF(SUM(E1201:E1223)=0,0,IF((SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223))<0,1,(SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",F1198<>\"n/a\"),IF(SUM(F1201:F1223)=0,0,IF((SUMPRODUCT(F1201:F1223,F1225:F1247)/SUM(F1201:F1223))<0,1,(SUMPRODUCT(F1201:F1223,F1225:F1247)/SUM(F1201:F1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",G1198<>\"n/a\"),IF(SUM(G1201:G1223)=0,0,IF((SUMPRODUCT(G1201:G1223,G1225:G1247)/SUM(G1201:G1223))<0,1,(SUMPRODUCT(G1201:G1223,G1225:G1247)/SUM(G1201:G1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",H1198<>\"n/a\"),IF(SUM(H1201:H1223)=0,0,IF((SUMPRODUCT(H1201:H1223,H1225:H1247)/SUM(H1201:H1223))<0,1,(SUMPRODUCT(H1201:H1223,H1225:H1247)/SUM(H1201:H1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",I1198<>\"n/a\"),IF(SUM(I1201:I1223)=0,0,IF((SUMPRODUCT(I1201:I1223,I1225:I1247)/SUM(I1201:I1223))<0,1,(SUMPRODUCT(I1201:I1223,I1225:I1247)/SUM(I1201:I1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",J1198<>\"n/a\"),IF(SUM(J1201:J1223)=0,0,IF((SUMPRODUCT(J1201:J1223,J1225:J1247)/SUM(J1201:J1223))<0,1,(SUMPRODUCT(J1201:J1223,J1225:J1247)/SUM(J1201:J1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",K1198<>\"n/a\"),IF(SUM(K1201:K1223)=0,0,IF((SUMPRODUCT(K1201:K1223,K1225:K1247)/SUM(K1201:K1223))<0,1,(SUMPRODUCT(K1201:K1223,K1225:K1247)/SUM(K1201:K1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",L1198<>\"n/a\"),IF(SUM(L1201:L1223)=0,0,IF((SUMPRODUCT(L1201:L1223,L1225:L1247)/SUM(L1201:L1223))<0,1,(SUMPRODUCT(L1201:L1223,L1225:L1247)/SUM(L1201:L1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",M1198<>\"n/a\"),IF(SUM(M1201:M1223)=0,0,IF((SUMPRODUCT(M1201:M1223,M1225:M1247)/SUM(M1201:M1223))<0,1,(SUMPRODUCT(M1201:M1223,M1225:M1247)/SUM(M1201:M1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",N1198<>\"n/a\"),IF(SUM(N1201:N1223)=0,0,IF((SUMPRODUCT(N1201:N1223,N1225:N1247)/SUM(N1201:N1223))<0,1,(SUMPRODUCT(N1201:N1223,N1225:N1247)/SUM(N1201:N1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",O1198<>\"n/a\"),IF(SUM(O1201:O1223)=0,0,IF((SUMPRODUCT(O1201:O1223,O1225:O1247)/SUM(O1201:O1223))<0,1,(SUMPRODUCT(O1201:O1223,O1225:O1247)/SUM(O1201:O1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",P1198<>\"n/a\"),IF(SUM(P1201:P1223)=0,0,IF((SUMPRODUCT(P1201:P1223,P1225:P1247)/SUM(P1201:P1223))<0,1,(SUMPRODUCT(P1201:P1223,P1225:P1247)/SUM(P1201:P1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",Q1198<>\"n/a\"),IF(SUM(Q1201:Q1223)=0,0,IF((SUMPRODUCT(Q1201:Q1223,Q1225:Q1247)/SUM(Q1201:Q1223))<0,1,(SUMPRODUCT(Q1201:Q1223,Q1225:Q1247)/SUM(Q1201:Q1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",R1198<>\"n/a\"),IF(SUM(R1201:R1223)=0,0,IF((SUMPRODUCT(R1201:R1223,R1225:R1247)/SUM(R1201:R1223))<0,1,(SUMPRODUCT(R1201:R1223,R1225:R1247)/SUM(R1201:R1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",S1198<>\"n/a\"),IF(SUM(S1201:S1223)=0,0,IF((SUMPRODUCT(S1201:S1223,S1225:S1247)/SUM(S1201:S1223))<0,1,(SUMPRODUCT(S1201:S1223,S1225:S1247)/SUM(S1201:S1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",T1198<>\"n/a\"),IF(SUM(T1201:T1223)=0,0,IF((SUMPRODUCT(T1201:T1223,T1225:T1247)/SUM(T1201:T1223))<0,1,(SUMPRODUCT(T1201:T1223,T1225:T1247)/SUM(T1201:T1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",U1198<>\"n/a\"),IF(SUM(U1201:U1223)=0,0,IF((SUMPRODUCT(U1201:U1223,U1225:U1247)/SUM(U1201:U1223))<0,1,(SUMPRODUCT(U1201:U1223,U1225:U1247)/SUM(U1201:U1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",V1198<>\"n/a\"),IF(SUM(V1201:V1223)=0,0,IF((SUMPRODUCT(V1201:V1223,V1225:V1247)/SUM(V1201:V1223))<0,1,(SUMPRODUCT(V1201:V1223,V1225:V1247)/SUM(V1201:V1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",W1198<>\"n/a\"),IF(SUM(W1201:W1223)=0,0,IF((SUMPRODUCT(W1201:W1223,W1225:W1247)/SUM(W1201:W1223))<0,1,(SUMPRODUCT(W1201:W1223,W1225:W1247)/SUM(W1201:W1223)))),\"n/a\"))","v":0}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1250,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1250,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1251,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1251,0)-OFFSET('RFM input'!H$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1251,0)-OFFSET('RFM input'!I$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1251,0)-OFFSET('RFM input'!J$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1251,0)-OFFSET('RFM input'!K$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1251,0)-OFFSET('RFM input'!L$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1251,0)-OFFSET('RFM input'!M$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1251,0)-OFFSET('RFM input'!N$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1251,0)-OFFSET('RFM input'!O$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1251,0)-OFFSET('RFM input'!P$74,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1251,0)-OFFSET('RFM input'!Q$74,$A1251,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1251,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1251,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1279=\"n/a\",0,IF(AND(D1253=0,C1255=0),0,\nIF(AND(D1253<>0,C1255=0),D1253,\nIF(AND(D1254<>0,C1255<>0),(C1255-(C1255/C1279))+D1253,\nIF(C1279<1,0,(C1255-(C1255/C1279)))))))","v":0},{"$f":"IF(E1279=\"n/a\",0,IF(AND(E1253=0,D1255=0),0,\nIF(AND(E1253<>0,D1255=0),E1253,\nIF(AND(E1254<>0,D1255<>0),(D1255-(D1255/D1279))+E1253,\nIF(D1279<1,0,(D1255-(D1255/D1279)))))))","v":0},{"$f":"IF(F1279=\"n/a\",0,IF(AND(F1253=0,E1255=0),0,\nIF(AND(F1253<>0,E1255=0),F1253,\nIF(AND(F1254<>0,E1255<>0),(E1255-(E1255/E1279))+F1253,\nIF(E1279<1,0,(E1255-(E1255/E1279)))))))","v":0},{"$f":"IF(G1279=\"n/a\",0,IF(AND(G1253=0,F1255=0),0,\nIF(AND(G1253<>0,F1255=0),G1253,\nIF(AND(G1254<>0,F1255<>0),(F1255-(F1255/F1279))+G1253,\nIF(F1279<1,0,(F1255-(F1255/F1279)))))))","v":0},{"$f":"IF(H1279=\"n/a\",0,IF(AND(H1253=0,G1255=0),0,\nIF(AND(H1253<>0,G1255=0),H1253,\nIF(AND(H1254<>0,G1255<>0),(G1255-(G1255/G1279))+H1253,\nIF(G1279<1,0,(G1255-(G1255/G1279)))))))","v":0},{"$f":"IF(I1279=\"n/a\",0,IF(AND(I1253=0,H1255=0),0,\nIF(AND(I1253<>0,H1255=0),I1253,\nIF(AND(I1254<>0,H1255<>0),(H1255-(H1255/H1279))+I1253,\nIF(H1279<1,0,(H1255-(H1255/H1279)))))))","v":0},{"$f":"IF(J1279=\"n/a\",0,IF(AND(J1253=0,I1255=0),0,\nIF(AND(J1253<>0,I1255=0),J1253,\nIF(AND(J1254<>0,I1255<>0),(I1255-(I1255/I1279))+J1253,\nIF(I1279<1,0,(I1255-(I1255/I1279)))))))","v":0},{"$f":"IF(K1279=\"n/a\",0,IF(AND(K1253=0,J1255=0),0,\nIF(AND(K1253<>0,J1255=0),K1253,\nIF(AND(K1254<>0,J1255<>0),(J1255-(J1255/J1279))+K1253,\nIF(J1279<1,0,(J1255-(J1255/J1279)))))))","v":0},{"$f":"IF(L1279=\"n/a\",0,IF(AND(L1253=0,K1255=0),0,\nIF(AND(L1253<>0,K1255=0),L1253,\nIF(AND(L1254<>0,K1255<>0),(K1255-(K1255/K1279))+L1253,\nIF(K1279<1,0,(K1255-(K1255/K1279)))))))","v":0},{"$f":"IF(M1279=\"n/a\",0,IF(AND(M1253=0,L1255=0),0,\nIF(AND(M1253<>0,L1255=0),M1253,\nIF(AND(M1254<>0,L1255<>0),(L1255-(L1255/L1279))+M1253,\nIF(L1279<1,0,(L1255-(L1255/L1279)))))))","v":0},{"$f":"IF(N1279=\"n/a\",0,IF(AND(N1253=0,M1255=0),0,\nIF(AND(N1253<>0,M1255=0),N1253,\nIF(AND(N1254<>0,M1255<>0),(M1255-(M1255/M1279))+N1253,\nIF(M1279<1,0,(M1255-(M1255/M1279)))))))","v":0},{"$f":"IF(O1279=\"n/a\",0,IF(AND(O1253=0,N1255=0),0,\nIF(AND(O1253<>0,N1255=0),O1253,\nIF(AND(O1254<>0,N1255<>0),(N1255-(N1255/N1279))+O1253,\nIF(N1279<1,0,(N1255-(N1255/N1279)))))))","v":0},{"$f":"IF(P1279=\"n/a\",0,IF(AND(P1253=0,O1255=0),0,\nIF(AND(P1253<>0,O1255=0),P1253,\nIF(AND(P1254<>0,O1255<>0),(O1255-(O1255/O1279))+P1253,\nIF(O1279<1,0,(O1255-(O1255/O1279)))))))","v":0},{"$f":"IF(Q1279=\"n/a\",0,IF(AND(Q1253=0,P1255=0),0,\nIF(AND(Q1253<>0,P1255=0),Q1253,\nIF(AND(Q1254<>0,P1255<>0),(P1255-(P1255/P1279))+Q1253,\nIF(P1279<1,0,(P1255-(P1255/P1279)))))))","v":0},{"$f":"IF(R1279=\"n/a\",0,IF(AND(R1253=0,Q1255=0),0,\nIF(AND(R1253<>0,Q1255=0),R1253,\nIF(AND(R1254<>0,Q1255<>0),(Q1255-(Q1255/Q1279))+R1253,\nIF(Q1279<1,0,(Q1255-(Q1255/Q1279)))))))","v":0},{"$f":"IF(S1279=\"n/a\",0,IF(AND(S1253=0,R1255=0),0,\nIF(AND(S1253<>0,R1255=0),S1253,\nIF(AND(S1254<>0,R1255<>0),(R1255-(R1255/R1279))+S1253,\nIF(R1279<1,0,(R1255-(R1255/R1279)))))))","v":0},{"$f":"IF(T1279=\"n/a\",0,IF(AND(T1253=0,S1255=0),0,\nIF(AND(T1253<>0,S1255=0),T1253,\nIF(AND(T1254<>0,S1255<>0),(S1255-(S1255/S1279))+T1253,\nIF(S1279<1,0,(S1255-(S1255/S1279)))))))","v":0},{"$f":"IF(U1279=\"n/a\",0,IF(AND(U1253=0,T1255=0),0,\nIF(AND(U1253<>0,T1255=0),U1253,\nIF(AND(U1254<>0,T1255<>0),(T1255-(T1255/T1279))+U1253,\nIF(T1279<1,0,(T1255-(T1255/T1279)))))))","v":0},{"$f":"IF(V1279=\"n/a\",0,IF(AND(V1253=0,U1255=0),0,\nIF(AND(V1253<>0,U1255=0),V1253,\nIF(AND(V1254<>0,U1255<>0),(U1255-(U1255/U1279))+V1253,\nIF(U1279<1,0,(U1255-(U1255/U1279)))))))","v":0},{"$f":"IF(W1279=\"n/a\",0,IF(AND(W1253=0,V1255=0),0,\nIF(AND(W1253<>0,V1255=0),W1253,\nIF(AND(W1254<>0,V1255<>0),(V1255-(V1255/V1279))+W1253,\nIF(V1279<1,0,(V1255-(V1255/V1279)))))))","v":0}]
[{"$f":"A1255+1","v":0},"Depreciated starting TAB",{"$f":"C1251","v":0},{"$f":"IF(C1280=\"n/a\",C1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(D1280=\"n/a\",D1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(E1280=\"n/a\",E1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(F1280=\"n/a\",F1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(G1280=\"n/a\",G1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(H1280=\"n/a\",H1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))/2),\nMAX(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))/2)),0))","v":0},{"$f":"IF(I1280=\"n/a\",I1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(J1280=\"n/a\",J1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(K1280=\"n/a\",K1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(L1280=\"n/a\",L1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(M1280=\"n/a\",M1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(N1280=\"n/a\",N1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(O1280=\"n/a\",O1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(P1280=\"n/a\",P1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(Q1280=\"n/a\",Q1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(R1280=\"n/a\",R1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(S1280=\"n/a\",S1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(T1280=\"n/a\",T1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(U1280=\"n/a\",U1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(V1280=\"n/a\",V1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0}]
[{"$f":"A1256+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1257)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1257,-($A1257+5),0)","v":0},{"$f":"IF(D1281=\"n/a\",D1257,IFERROR(IF((OFFSET($C1257,0,$A1257))<0,\nMIN(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257)))),\nMAX(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257))))),0))","v":0},0,0,0,{"$f":"IF(H1281=\"n/a\",H1257,IFERROR(IF((OFFSET($C1257,0,$A1257))<0,\nMIN(0,H1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257)))/2),\nMAX(0,H1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1258,-($A1258+5),0)","v":0},{"$f":"IF(E1282=\"n/a\",E1258,IFERROR(IF((OFFSET($C1258,0,$A1258))<0,\nMIN(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258)))),\nMAX(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1259,-($A1259+5),0)","v":0},{"$f":"IF(F1283=\"n/a\",F1259,IFERROR(IF((OFFSET($C1259,0,$A1259))<0,\nMIN(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259)))),\nMAX(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1260,-($A1260+5),0)","v":0},{"$f":"IF(G1284=\"n/a\",G1260,IFERROR(IF((OFFSET($C1260,0,$A1260))<0,\nMIN(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260)))),\nMAX(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1261,-($A1261+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1262,-($A1262+5),0)","v":0},{"$f":"IF(I1286=\"n/a\",I1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1263,-($A1263+5),0)","v":0},{"$f":"IF(J1287=\"n/a\",J1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1264,-($A1264+5),0)","v":0},{"$f":"IF(K1288=\"n/a\",K1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1265,-($A1265+5),0)","v":0},{"$f":"IF(L1289=\"n/a\",L1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1266,-($A1266+5),0)","v":0},{"$f":"IF(M1290=\"n/a\",M1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1267,-($A1267+5),0)","v":0},{"$f":"IF(N1291=\"n/a\",N1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1268,-($A1268+5),0)","v":0},{"$f":"IF(O1292=\"n/a\",O1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1269,-($A1269+5),0)","v":0},{"$f":"IF(P1293=\"n/a\",P1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1270,-($A1270+5),0)","v":0},{"$f":"IF(Q1294=\"n/a\",Q1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1271,-($A1271+5),0)","v":0},{"$f":"IF(R1295=\"n/a\",R1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1272,-($A1272+5),0)","v":0},{"$f":"IF(S1296=\"n/a\",S1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1273,-($A1273+5),0)","v":0},{"$f":"IF(T1297=\"n/a\",T1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1274,-($A1274+5),0)","v":0},{"$f":"IF(U1298=\"n/a\",U1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1275,-($A1275+5),0)","v":0},{"$f":"IF(V1299=\"n/a\",V1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1276,-($A1276+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1279=\"n/a\",\"n/a\",IF(AND(C1279<1,D1253=0),0,\nIF(D1253=0,C1279-1,\nIF(C1279<1,D1254,\n(((C1279-1)*(C1255-(C1255/(C1279))))+(D1253*D1254))/(D1255)))))","v":0},0,0,0,0,{"$f":"IF(H1279=\"n/a\",\"n/a\",IF(AND(H1279<1,I1253=0),0,\nIF(I1253=0,H1279-1,\nIF(H1279<1,I1254,\n(((H1279-1)*(H1255-(H1255/(H1279))))+(I1253*I1254))/(I1255)))))","v":0},{"$f":"IF(I1279=\"n/a\",\"n/a\",IF(AND(I1279<1,J1253=0),0,\nIF(J1253=0,I1279-1,\nIF(I1279<1,J1254,\n(((I1279-1)*(I1255-(I1255/(I1279))))+(J1253*J1254))/(J1255)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1280,(-$A1256-ROWS(C1252:C1279)),0)","v":0},{"$f":"IF(C1280=\"n/a\",\"n/a\",MAX(0,C1280-1))","v":0},{"$f":"IF(D1280=\"n/a\",\"n/a\",MAX(0,D1280-1))","v":0},{"$f":"IF(E1280=\"n/a\",\"n/a\",MAX(0,E1280-1))","v":0},{"$f":"IF(F1280=\"n/a\",\"n/a\",MAX(0,F1280-1))","v":0},{"$f":"IF(G1280=\"n/a\",\"n/a\",MAX(0,G1280-1))","v":0},{"$f":"IF(H1280=\"n/a\",\"n/a\",MAX(0,H1280-0.5))","v":0},{"$f":"IF(I1280=\"n/a\",\"n/a\",MAX(0,I1280-1))","v":0},{"$f":"IF(J1280=\"n/a\",\"n/a\",MAX(0,J1280-1))","v":0},{"$f":"IF(K1280=\"n/a\",\"n/a\",MAX(0,K1280-1))","v":0},{"$f":"IF(L1280=\"n/a\",\"n/a\",MAX(0,L1280-1))","v":0},{"$f":"IF(M1280=\"n/a\",\"n/a\",MAX(0,M1280-1))","v":0},{"$f":"IF(N1280=\"n/a\",\"n/a\",MAX(0,N1280-1))","v":0},{"$f":"IF(O1280=\"n/a\",\"n/a\",MAX(0,O1280-1))","v":0},{"$f":"IF(P1280=\"n/a\",\"n/a\",MAX(0,P1280-1))","v":0},{"$f":"IF(Q1280=\"n/a\",\"n/a\",MAX(0,Q1280-1))","v":0},{"$f":"IF(R1280=\"n/a\",\"n/a\",MAX(0,R1280-1))","v":0},{"$f":"IF(S1280=\"n/a\",\"n/a\",MAX(0,S1280-1))","v":0},{"$f":"IF(T1280=\"n/a\",\"n/a\",MAX(0,T1280-1))","v":0},{"$f":"IF(U1280=\"n/a\",\"n/a\",MAX(0,U1280-1))","v":0},{"$f":"IF(V1280=\"n/a\",\"n/a\",MAX(0,V1280-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1257)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1281,(-$A1257-ROWS(D1253:D1280)),0)","v":0},0,0,0,0,{"$f":"IF(H1281=\"n/a\",\"n/a\",MAX(0,H1281-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1282,(-$A1258-ROWS(E1254:E1281)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1283,(-$A1259-ROWS(F1255:F1282)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1284,(-$A1260-ROWS(G1256:G1283)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1285,(-$A1261-ROWS(H1257:H1284)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1286,(-$A1262-ROWS(I1258:I1285)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1287,(-$A1263-ROWS(J1259:J1286)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1288,(-$A1264-ROWS(K1260:K1287)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1289,(-$A1265-ROWS(L1261:L1288)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1290,(-$A1266-ROWS(M1262:M1289)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1291,(-$A1267-ROWS(N1263:N1290)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1292,(-$A1268-ROWS(O1264:O1291)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1293,(-$A1269-ROWS(P1265:P1292)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1294,(-$A1270-ROWS(Q1266:Q1293)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1295,(-$A1271-ROWS(R1267:R1294)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1296,(-$A1272-ROWS(S1268:S1295)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1297,(-$A1273-ROWS(T1269:T1296)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1298,(-$A1274-ROWS(U1270:U1297)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1299,(-$A1275-ROWS(V1271:V1298)),0)","v":0},{"$f":"IF(V1299=\"n/a\",\"n/a\",MAX(0,V1299-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1300,(-$A1276-ROWS(W1272:W1299)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1252<>\"n/a\",C1252<>\"n/a\"),IF(SUM(C1255:C1277)=0,0,IF((SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277))<0,1,(SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",D1252<>\"n/a\"),IF(SUM(D1255:D1277)=0,0,IF((SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277))<0,1,(SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",E1252<>\"n/a\"),IF(SUM(E1255:E1277)=0,0,IF((SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277))<0,1,(SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",F1252<>\"n/a\"),IF(SUM(F1255:F1277)=0,0,IF((SUMPRODUCT(F1255:F1277,F1279:F1301)/SUM(F1255:F1277))<0,1,(SUMPRODUCT(F1255:F1277,F1279:F1301)/SUM(F1255:F1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",G1252<>\"n/a\"),IF(SUM(G1255:G1277)=0,0,IF((SUMPRODUCT(G1255:G1277,G1279:G1301)/SUM(G1255:G1277))<0,1,(SUMPRODUCT(G1255:G1277,G1279:G1301)/SUM(G1255:G1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",H1252<>\"n/a\"),IF(SUM(H1255:H1277)=0,0,IF((SUMPRODUCT(H1255:H1277,H1279:H1301)/SUM(H1255:H1277))<0,1,(SUMPRODUCT(H1255:H1277,H1279:H1301)/SUM(H1255:H1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",I1252<>\"n/a\"),IF(SUM(I1255:I1277)=0,0,IF((SUMPRODUCT(I1255:I1277,I1279:I1301)/SUM(I1255:I1277))<0,1,(SUMPRODUCT(I1255:I1277,I1279:I1301)/SUM(I1255:I1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",J1252<>\"n/a\"),IF(SUM(J1255:J1277)=0,0,IF((SUMPRODUCT(J1255:J1277,J1279:J1301)/SUM(J1255:J1277))<0,1,(SUMPRODUCT(J1255:J1277,J1279:J1301)/SUM(J1255:J1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",K1252<>\"n/a\"),IF(SUM(K1255:K1277)=0,0,IF((SUMPRODUCT(K1255:K1277,K1279:K1301)/SUM(K1255:K1277))<0,1,(SUMPRODUCT(K1255:K1277,K1279:K1301)/SUM(K1255:K1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",L1252<>\"n/a\"),IF(SUM(L1255:L1277)=0,0,IF((SUMPRODUCT(L1255:L1277,L1279:L1301)/SUM(L1255:L1277))<0,1,(SUMPRODUCT(L1255:L1277,L1279:L1301)/SUM(L1255:L1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",M1252<>\"n/a\"),IF(SUM(M1255:M1277)=0,0,IF((SUMPRODUCT(M1255:M1277,M1279:M1301)/SUM(M1255:M1277))<0,1,(SUMPRODUCT(M1255:M1277,M1279:M1301)/SUM(M1255:M1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",N1252<>\"n/a\"),IF(SUM(N1255:N1277)=0,0,IF((SUMPRODUCT(N1255:N1277,N1279:N1301)/SUM(N1255:N1277))<0,1,(SUMPRODUCT(N1255:N1277,N1279:N1301)/SUM(N1255:N1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",O1252<>\"n/a\"),IF(SUM(O1255:O1277)=0,0,IF((SUMPRODUCT(O1255:O1277,O1279:O1301)/SUM(O1255:O1277))<0,1,(SUMPRODUCT(O1255:O1277,O1279:O1301)/SUM(O1255:O1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",P1252<>\"n/a\"),IF(SUM(P1255:P1277)=0,0,IF((SUMPRODUCT(P1255:P1277,P1279:P1301)/SUM(P1255:P1277))<0,1,(SUMPRODUCT(P1255:P1277,P1279:P1301)/SUM(P1255:P1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",Q1252<>\"n/a\"),IF(SUM(Q1255:Q1277)=0,0,IF((SUMPRODUCT(Q1255:Q1277,Q1279:Q1301)/SUM(Q1255:Q1277))<0,1,(SUMPRODUCT(Q1255:Q1277,Q1279:Q1301)/SUM(Q1255:Q1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",R1252<>\"n/a\"),IF(SUM(R1255:R1277)=0,0,IF((SUMPRODUCT(R1255:R1277,R1279:R1301)/SUM(R1255:R1277))<0,1,(SUMPRODUCT(R1255:R1277,R1279:R1301)/SUM(R1255:R1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",S1252<>\"n/a\"),IF(SUM(S1255:S1277)=0,0,IF((SUMPRODUCT(S1255:S1277,S1279:S1301)/SUM(S1255:S1277))<0,1,(SUMPRODUCT(S1255:S1277,S1279:S1301)/SUM(S1255:S1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",T1252<>\"n/a\"),IF(SUM(T1255:T1277)=0,0,IF((SUMPRODUCT(T1255:T1277,T1279:T1301)/SUM(T1255:T1277))<0,1,(SUMPRODUCT(T1255:T1277,T1279:T1301)/SUM(T1255:T1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",U1252<>\"n/a\"),IF(SUM(U1255:U1277)=0,0,IF((SUMPRODUCT(U1255:U1277,U1279:U1301)/SUM(U1255:U1277))<0,1,(SUMPRODUCT(U1255:U1277,U1279:U1301)/SUM(U1255:U1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",V1252<>\"n/a\"),IF(SUM(V1255:V1277)=0,0,IF((SUMPRODUCT(V1255:V1277,V1279:V1301)/SUM(V1255:V1277))<0,1,(SUMPRODUCT(V1255:V1277,V1279:V1301)/SUM(V1255:V1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",W1252<>\"n/a\"),IF(SUM(W1255:W1277)=0,0,IF((SUMPRODUCT(W1255:W1277,W1279:W1301)/SUM(W1255:W1277))<0,1,(SUMPRODUCT(W1255:W1277,W1279:W1301)/SUM(W1255:W1277)))),\"n/a\"))","v":0}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1304,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1304,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1305,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1305,0)-OFFSET('RFM input'!H$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1305,0)-OFFSET('RFM input'!I$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1305,0)-OFFSET('RFM input'!J$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1305,0)-OFFSET('RFM input'!K$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1305,0)-OFFSET('RFM input'!L$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1305,0)-OFFSET('RFM input'!M$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1305,0)-OFFSET('RFM input'!N$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1305,0)-OFFSET('RFM input'!O$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1305,0)-OFFSET('RFM input'!P$74,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1305,0)-OFFSET('RFM input'!Q$74,$A1305,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1305,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1305,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1333=\"n/a\",0,IF(AND(D1307=0,C1309=0),0,\nIF(AND(D1307<>0,C1309=0),D1307,\nIF(AND(D1308<>0,C1309<>0),(C1309-(C1309/C1333))+D1307,\nIF(C1333<1,0,(C1309-(C1309/C1333)))))))","v":0},{"$f":"IF(E1333=\"n/a\",0,IF(AND(E1307=0,D1309=0),0,\nIF(AND(E1307<>0,D1309=0),E1307,\nIF(AND(E1308<>0,D1309<>0),(D1309-(D1309/D1333))+E1307,\nIF(D1333<1,0,(D1309-(D1309/D1333)))))))","v":0},{"$f":"IF(F1333=\"n/a\",0,IF(AND(F1307=0,E1309=0),0,\nIF(AND(F1307<>0,E1309=0),F1307,\nIF(AND(F1308<>0,E1309<>0),(E1309-(E1309/E1333))+F1307,\nIF(E1333<1,0,(E1309-(E1309/E1333)))))))","v":0},{"$f":"IF(G1333=\"n/a\",0,IF(AND(G1307=0,F1309=0),0,\nIF(AND(G1307<>0,F1309=0),G1307,\nIF(AND(G1308<>0,F1309<>0),(F1309-(F1309/F1333))+G1307,\nIF(F1333<1,0,(F1309-(F1309/F1333)))))))","v":0},{"$f":"IF(H1333=\"n/a\",0,IF(AND(H1307=0,G1309=0),0,\nIF(AND(H1307<>0,G1309=0),H1307,\nIF(AND(H1308<>0,G1309<>0),(G1309-(G1309/G1333))+H1307,\nIF(G1333<1,0,(G1309-(G1309/G1333)))))))","v":0},{"$f":"IF(I1333=\"n/a\",0,IF(AND(I1307=0,H1309=0),0,\nIF(AND(I1307<>0,H1309=0),I1307,\nIF(AND(I1308<>0,H1309<>0),(H1309-(H1309/H1333))+I1307,\nIF(H1333<1,0,(H1309-(H1309/H1333)))))))","v":0},{"$f":"IF(J1333=\"n/a\",0,IF(AND(J1307=0,I1309=0),0,\nIF(AND(J1307<>0,I1309=0),J1307,\nIF(AND(J1308<>0,I1309<>0),(I1309-(I1309/I1333))+J1307,\nIF(I1333<1,0,(I1309-(I1309/I1333)))))))","v":0},{"$f":"IF(K1333=\"n/a\",0,IF(AND(K1307=0,J1309=0),0,\nIF(AND(K1307<>0,J1309=0),K1307,\nIF(AND(K1308<>0,J1309<>0),(J1309-(J1309/J1333))+K1307,\nIF(J1333<1,0,(J1309-(J1309/J1333)))))))","v":0},{"$f":"IF(L1333=\"n/a\",0,IF(AND(L1307=0,K1309=0),0,\nIF(AND(L1307<>0,K1309=0),L1307,\nIF(AND(L1308<>0,K1309<>0),(K1309-(K1309/K1333))+L1307,\nIF(K1333<1,0,(K1309-(K1309/K1333)))))))","v":0},{"$f":"IF(M1333=\"n/a\",0,IF(AND(M1307=0,L1309=0),0,\nIF(AND(M1307<>0,L1309=0),M1307,\nIF(AND(M1308<>0,L1309<>0),(L1309-(L1309/L1333))+M1307,\nIF(L1333<1,0,(L1309-(L1309/L1333)))))))","v":0},{"$f":"IF(N1333=\"n/a\",0,IF(AND(N1307=0,M1309=0),0,\nIF(AND(N1307<>0,M1309=0),N1307,\nIF(AND(N1308<>0,M1309<>0),(M1309-(M1309/M1333))+N1307,\nIF(M1333<1,0,(M1309-(M1309/M1333)))))))","v":0},{"$f":"IF(O1333=\"n/a\",0,IF(AND(O1307=0,N1309=0),0,\nIF(AND(O1307<>0,N1309=0),O1307,\nIF(AND(O1308<>0,N1309<>0),(N1309-(N1309/N1333))+O1307,\nIF(N1333<1,0,(N1309-(N1309/N1333)))))))","v":0},{"$f":"IF(P1333=\"n/a\",0,IF(AND(P1307=0,O1309=0),0,\nIF(AND(P1307<>0,O1309=0),P1307,\nIF(AND(P1308<>0,O1309<>0),(O1309-(O1309/O1333))+P1307,\nIF(O1333<1,0,(O1309-(O1309/O1333)))))))","v":0},{"$f":"IF(Q1333=\"n/a\",0,IF(AND(Q1307=0,P1309=0),0,\nIF(AND(Q1307<>0,P1309=0),Q1307,\nIF(AND(Q1308<>0,P1309<>0),(P1309-(P1309/P1333))+Q1307,\nIF(P1333<1,0,(P1309-(P1309/P1333)))))))","v":0},{"$f":"IF(R1333=\"n/a\",0,IF(AND(R1307=0,Q1309=0),0,\nIF(AND(R1307<>0,Q1309=0),R1307,\nIF(AND(R1308<>0,Q1309<>0),(Q1309-(Q1309/Q1333))+R1307,\nIF(Q1333<1,0,(Q1309-(Q1309/Q1333)))))))","v":0},{"$f":"IF(S1333=\"n/a\",0,IF(AND(S1307=0,R1309=0),0,\nIF(AND(S1307<>0,R1309=0),S1307,\nIF(AND(S1308<>0,R1309<>0),(R1309-(R1309/R1333))+S1307,\nIF(R1333<1,0,(R1309-(R1309/R1333)))))))","v":0},{"$f":"IF(T1333=\"n/a\",0,IF(AND(T1307=0,S1309=0),0,\nIF(AND(T1307<>0,S1309=0),T1307,\nIF(AND(T1308<>0,S1309<>0),(S1309-(S1309/S1333))+T1307,\nIF(S1333<1,0,(S1309-(S1309/S1333)))))))","v":0},{"$f":"IF(U1333=\"n/a\",0,IF(AND(U1307=0,T1309=0),0,\nIF(AND(U1307<>0,T1309=0),U1307,\nIF(AND(U1308<>0,T1309<>0),(T1309-(T1309/T1333))+U1307,\nIF(T1333<1,0,(T1309-(T1309/T1333)))))))","v":0},{"$f":"IF(V1333=\"n/a\",0,IF(AND(V1307=0,U1309=0),0,\nIF(AND(V1307<>0,U1309=0),V1307,\nIF(AND(V1308<>0,U1309<>0),(U1309-(U1309/U1333))+V1307,\nIF(U1333<1,0,(U1309-(U1309/U1333)))))))","v":0},{"$f":"IF(W1333=\"n/a\",0,IF(AND(W1307=0,V1309=0),0,\nIF(AND(W1307<>0,V1309=0),W1307,\nIF(AND(W1308<>0,V1309<>0),(V1309-(V1309/V1333))+W1307,\nIF(V1333<1,0,(V1309-(V1309/V1333)))))))","v":0}]
[{"$f":"A1309+1","v":0},"Depreciated starting TAB",{"$f":"C1305","v":0},{"$f":"IF(C1334=\"n/a\",C1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(D1334=\"n/a\",D1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(E1334=\"n/a\",E1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(F1334=\"n/a\",F1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(G1334=\"n/a\",G1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(H1334=\"n/a\",H1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))/2),\nMAX(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))/2)),0))","v":0},{"$f":"IF(I1334=\"n/a\",I1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(J1334=\"n/a\",J1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(K1334=\"n/a\",K1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(L1334=\"n/a\",L1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(M1334=\"n/a\",M1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(N1334=\"n/a\",N1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(O1334=\"n/a\",O1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(P1334=\"n/a\",P1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(Q1334=\"n/a\",Q1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(R1334=\"n/a\",R1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(S1334=\"n/a\",S1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(T1334=\"n/a\",T1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(U1334=\"n/a\",U1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(V1334=\"n/a\",V1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0}]
[{"$f":"A1310+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1311)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1311,-($A1311+5),0)","v":0},{"$f":"IF(D1335=\"n/a\",D1311,IFERROR(IF((OFFSET($C1311,0,$A1311))<0,\nMIN(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311)))),\nMAX(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311))))),0))","v":0},0,0,0,{"$f":"IF(H1335=\"n/a\",H1311,IFERROR(IF((OFFSET($C1311,0,$A1311))<0,\nMIN(0,H1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311)))/2),\nMAX(0,H1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1312,-($A1312+5),0)","v":0},{"$f":"IF(E1336=\"n/a\",E1312,IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312)))),\nMAX(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1313,-($A1313+5),0)","v":0},{"$f":"IF(F1337=\"n/a\",F1313,IFERROR(IF((OFFSET($C1313,0,$A1313))<0,\nMIN(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313)))),\nMAX(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1314,-($A1314+5),0)","v":0},{"$f":"IF(G1338=\"n/a\",G1314,IFERROR(IF((OFFSET($C1314,0,$A1314))<0,\nMIN(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314)))),\nMAX(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1315,-($A1315+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1316,-($A1316+5),0)","v":0},{"$f":"IF(I1340=\"n/a\",I1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1317,-($A1317+5),0)","v":0},{"$f":"IF(J1341=\"n/a\",J1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1318,-($A1318+5),0)","v":0},{"$f":"IF(K1342=\"n/a\",K1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1319,-($A1319+5),0)","v":0},{"$f":"IF(L1343=\"n/a\",L1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1320,-($A1320+5),0)","v":0},{"$f":"IF(M1344=\"n/a\",M1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1321,-($A1321+5),0)","v":0},{"$f":"IF(N1345=\"n/a\",N1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1322,-($A1322+5),0)","v":0},{"$f":"IF(O1346=\"n/a\",O1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1323,-($A1323+5),0)","v":0},{"$f":"IF(P1347=\"n/a\",P1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1324,-($A1324+5),0)","v":0},{"$f":"IF(Q1348=\"n/a\",Q1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1325,-($A1325+5),0)","v":0},{"$f":"IF(R1349=\"n/a\",R1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1326,-($A1326+5),0)","v":0},{"$f":"IF(S1350=\"n/a\",S1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1327,-($A1327+5),0)","v":0},{"$f":"IF(T1351=\"n/a\",T1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1328,-($A1328+5),0)","v":0},{"$f":"IF(U1352=\"n/a\",U1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1329,-($A1329+5),0)","v":0},{"$f":"IF(V1353=\"n/a\",V1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1330,-($A1330+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1333=\"n/a\",\"n/a\",IF(AND(C1333<1,D1307=0),0,\nIF(D1307=0,C1333-1,\nIF(C1333<1,D1308,\n(((C1333-1)*(C1309-(C1309/(C1333))))+(D1307*D1308))/(D1309)))))","v":0},0,0,0,0,{"$f":"IF(H1333=\"n/a\",\"n/a\",IF(AND(H1333<1,I1307=0),0,\nIF(I1307=0,H1333-1,\nIF(H1333<1,I1308,\n(((H1333-1)*(H1309-(H1309/(H1333))))+(I1307*I1308))/(I1309)))))","v":0},{"$f":"IF(I1333=\"n/a\",\"n/a\",IF(AND(I1333<1,J1307=0),0,\nIF(J1307=0,I1333-1,\nIF(I1333<1,J1308,\n(((I1333-1)*(I1309-(I1309/(I1333))))+(J1307*J1308))/(J1309)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1334,(-$A1310-ROWS(C1306:C1333)),0)","v":0},{"$f":"IF(C1334=\"n/a\",\"n/a\",MAX(0,C1334-1))","v":0},{"$f":"IF(D1334=\"n/a\",\"n/a\",MAX(0,D1334-1))","v":0},{"$f":"IF(E1334=\"n/a\",\"n/a\",MAX(0,E1334-1))","v":0},{"$f":"IF(F1334=\"n/a\",\"n/a\",MAX(0,F1334-1))","v":0},{"$f":"IF(G1334=\"n/a\",\"n/a\",MAX(0,G1334-1))","v":0},{"$f":"IF(H1334=\"n/a\",\"n/a\",MAX(0,H1334-0.5))","v":0},{"$f":"IF(I1334=\"n/a\",\"n/a\",MAX(0,I1334-1))","v":0},{"$f":"IF(J1334=\"n/a\",\"n/a\",MAX(0,J1334-1))","v":0},{"$f":"IF(K1334=\"n/a\",\"n/a\",MAX(0,K1334-1))","v":0},{"$f":"IF(L1334=\"n/a\",\"n/a\",MAX(0,L1334-1))","v":0},{"$f":"IF(M1334=\"n/a\",\"n/a\",MAX(0,M1334-1))","v":0},{"$f":"IF(N1334=\"n/a\",\"n/a\",MAX(0,N1334-1))","v":0},{"$f":"IF(O1334=\"n/a\",\"n/a\",MAX(0,O1334-1))","v":0},{"$f":"IF(P1334=\"n/a\",\"n/a\",MAX(0,P1334-1))","v":0},{"$f":"IF(Q1334=\"n/a\",\"n/a\",MAX(0,Q1334-1))","v":0},{"$f":"IF(R1334=\"n/a\",\"n/a\",MAX(0,R1334-1))","v":0},{"$f":"IF(S1334=\"n/a\",\"n/a\",MAX(0,S1334-1))","v":0},{"$f":"IF(T1334=\"n/a\",\"n/a\",MAX(0,T1334-1))","v":0},{"$f":"IF(U1334=\"n/a\",\"n/a\",MAX(0,U1334-1))","v":0},{"$f":"IF(V1334=\"n/a\",\"n/a\",MAX(0,V1334-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1311)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1335,(-$A1311-ROWS(D1307:D1334)),0)","v":0},0,0,0,0,{"$f":"IF(H1335=\"n/a\",\"n/a\",MAX(0,H1335-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1336,(-$A1312-ROWS(E1308:E1335)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1337,(-$A1313-ROWS(F1309:F1336)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1338,(-$A1314-ROWS(G1310:G1337)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1339,(-$A1315-ROWS(H1311:H1338)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1340,(-$A1316-ROWS(I1312:I1339)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1341,(-$A1317-ROWS(J1313:J1340)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1342,(-$A1318-ROWS(K1314:K1341)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1343,(-$A1319-ROWS(L1315:L1342)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1344,(-$A1320-ROWS(M1316:M1343)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1345,(-$A1321-ROWS(N1317:N1344)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1346,(-$A1322-ROWS(O1318:O1345)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1347,(-$A1323-ROWS(P1319:P1346)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1348,(-$A1324-ROWS(Q1320:Q1347)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1349,(-$A1325-ROWS(R1321:R1348)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1350,(-$A1326-ROWS(S1322:S1349)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1351,(-$A1327-ROWS(T1323:T1350)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1352,(-$A1328-ROWS(U1324:U1351)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1353,(-$A1329-ROWS(V1325:V1352)),0)","v":0},{"$f":"IF(V1353=\"n/a\",\"n/a\",MAX(0,V1353-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1354,(-$A1330-ROWS(W1326:W1353)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1306<>\"n/a\",C1306<>\"n/a\"),IF(SUM(C1309:C1331)=0,0,IF((SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331))<0,1,(SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",D1306<>\"n/a\"),IF(SUM(D1309:D1331)=0,0,IF((SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331))<0,1,(SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",E1306<>\"n/a\"),IF(SUM(E1309:E1331)=0,0,IF((SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331))<0,1,(SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",F1306<>\"n/a\"),IF(SUM(F1309:F1331)=0,0,IF((SUMPRODUCT(F1309:F1331,F1333:F1355)/SUM(F1309:F1331))<0,1,(SUMPRODUCT(F1309:F1331,F1333:F1355)/SUM(F1309:F1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",G1306<>\"n/a\"),IF(SUM(G1309:G1331)=0,0,IF((SUMPRODUCT(G1309:G1331,G1333:G1355)/SUM(G1309:G1331))<0,1,(SUMPRODUCT(G1309:G1331,G1333:G1355)/SUM(G1309:G1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",H1306<>\"n/a\"),IF(SUM(H1309:H1331)=0,0,IF((SUMPRODUCT(H1309:H1331,H1333:H1355)/SUM(H1309:H1331))<0,1,(SUMPRODUCT(H1309:H1331,H1333:H1355)/SUM(H1309:H1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",I1306<>\"n/a\"),IF(SUM(I1309:I1331)=0,0,IF((SUMPRODUCT(I1309:I1331,I1333:I1355)/SUM(I1309:I1331))<0,1,(SUMPRODUCT(I1309:I1331,I1333:I1355)/SUM(I1309:I1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",J1306<>\"n/a\"),IF(SUM(J1309:J1331)=0,0,IF((SUMPRODUCT(J1309:J1331,J1333:J1355)/SUM(J1309:J1331))<0,1,(SUMPRODUCT(J1309:J1331,J1333:J1355)/SUM(J1309:J1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",K1306<>\"n/a\"),IF(SUM(K1309:K1331)=0,0,IF((SUMPRODUCT(K1309:K1331,K1333:K1355)/SUM(K1309:K1331))<0,1,(SUMPRODUCT(K1309:K1331,K1333:K1355)/SUM(K1309:K1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",L1306<>\"n/a\"),IF(SUM(L1309:L1331)=0,0,IF((SUMPRODUCT(L1309:L1331,L1333:L1355)/SUM(L1309:L1331))<0,1,(SUMPRODUCT(L1309:L1331,L1333:L1355)/SUM(L1309:L1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",M1306<>\"n/a\"),IF(SUM(M1309:M1331)=0,0,IF((SUMPRODUCT(M1309:M1331,M1333:M1355)/SUM(M1309:M1331))<0,1,(SUMPRODUCT(M1309:M1331,M1333:M1355)/SUM(M1309:M1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",N1306<>\"n/a\"),IF(SUM(N1309:N1331)=0,0,IF((SUMPRODUCT(N1309:N1331,N1333:N1355)/SUM(N1309:N1331))<0,1,(SUMPRODUCT(N1309:N1331,N1333:N1355)/SUM(N1309:N1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",O1306<>\"n/a\"),IF(SUM(O1309:O1331)=0,0,IF((SUMPRODUCT(O1309:O1331,O1333:O1355)/SUM(O1309:O1331))<0,1,(SUMPRODUCT(O1309:O1331,O1333:O1355)/SUM(O1309:O1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",P1306<>\"n/a\"),IF(SUM(P1309:P1331)=0,0,IF((SUMPRODUCT(P1309:P1331,P1333:P1355)/SUM(P1309:P1331))<0,1,(SUMPRODUCT(P1309:P1331,P1333:P1355)/SUM(P1309:P1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",Q1306<>\"n/a\"),IF(SUM(Q1309:Q1331)=0,0,IF((SUMPRODUCT(Q1309:Q1331,Q1333:Q1355)/SUM(Q1309:Q1331))<0,1,(SUMPRODUCT(Q1309:Q1331,Q1333:Q1355)/SUM(Q1309:Q1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",R1306<>\"n/a\"),IF(SUM(R1309:R1331)=0,0,IF((SUMPRODUCT(R1309:R1331,R1333:R1355)/SUM(R1309:R1331))<0,1,(SUMPRODUCT(R1309:R1331,R1333:R1355)/SUM(R1309:R1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",S1306<>\"n/a\"),IF(SUM(S1309:S1331)=0,0,IF((SUMPRODUCT(S1309:S1331,S1333:S1355)/SUM(S1309:S1331))<0,1,(SUMPRODUCT(S1309:S1331,S1333:S1355)/SUM(S1309:S1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",T1306<>\"n/a\"),IF(SUM(T1309:T1331)=0,0,IF((SUMPRODUCT(T1309:T1331,T1333:T1355)/SUM(T1309:T1331))<0,1,(SUMPRODUCT(T1309:T1331,T1333:T1355)/SUM(T1309:T1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",U1306<>\"n/a\"),IF(SUM(U1309:U1331)=0,0,IF((SUMPRODUCT(U1309:U1331,U1333:U1355)/SUM(U1309:U1331))<0,1,(SUMPRODUCT(U1309:U1331,U1333:U1355)/SUM(U1309:U1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",V1306<>\"n/a\"),IF(SUM(V1309:V1331)=0,0,IF((SUMPRODUCT(V1309:V1331,V1333:V1355)/SUM(V1309:V1331))<0,1,(SUMPRODUCT(V1309:V1331,V1333:V1355)/SUM(V1309:V1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",W1306<>\"n/a\"),IF(SUM(W1309:W1331)=0,0,IF((SUMPRODUCT(W1309:W1331,W1333:W1355)/SUM(W1309:W1331))<0,1,(SUMPRODUCT(W1309:W1331,W1333:W1355)/SUM(W1309:W1331)))),\"n/a\"))","v":0}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1358,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1358,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1359,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1359,0)-OFFSET('RFM input'!H$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1359,0)-OFFSET('RFM input'!I$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1359,0)-OFFSET('RFM input'!J$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1359,0)-OFFSET('RFM input'!K$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1359,0)-OFFSET('RFM input'!L$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1359,0)-OFFSET('RFM input'!M$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1359,0)-OFFSET('RFM input'!N$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1359,0)-OFFSET('RFM input'!O$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1359,0)-OFFSET('RFM input'!P$74,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1359,0)-OFFSET('RFM input'!Q$74,$A1359,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1359,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1359,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1387=\"n/a\",0,IF(AND(D1361=0,C1363=0),0,\nIF(AND(D1361<>0,C1363=0),D1361,\nIF(AND(D1362<>0,C1363<>0),(C1363-(C1363/C1387))+D1361,\nIF(C1387<1,0,(C1363-(C1363/C1387)))))))","v":0},{"$f":"IF(E1387=\"n/a\",0,IF(AND(E1361=0,D1363=0),0,\nIF(AND(E1361<>0,D1363=0),E1361,\nIF(AND(E1362<>0,D1363<>0),(D1363-(D1363/D1387))+E1361,\nIF(D1387<1,0,(D1363-(D1363/D1387)))))))","v":0},{"$f":"IF(F1387=\"n/a\",0,IF(AND(F1361=0,E1363=0),0,\nIF(AND(F1361<>0,E1363=0),F1361,\nIF(AND(F1362<>0,E1363<>0),(E1363-(E1363/E1387))+F1361,\nIF(E1387<1,0,(E1363-(E1363/E1387)))))))","v":0},{"$f":"IF(G1387=\"n/a\",0,IF(AND(G1361=0,F1363=0),0,\nIF(AND(G1361<>0,F1363=0),G1361,\nIF(AND(G1362<>0,F1363<>0),(F1363-(F1363/F1387))+G1361,\nIF(F1387<1,0,(F1363-(F1363/F1387)))))))","v":0},{"$f":"IF(H1387=\"n/a\",0,IF(AND(H1361=0,G1363=0),0,\nIF(AND(H1361<>0,G1363=0),H1361,\nIF(AND(H1362<>0,G1363<>0),(G1363-(G1363/G1387))+H1361,\nIF(G1387<1,0,(G1363-(G1363/G1387)))))))","v":0},{"$f":"IF(I1387=\"n/a\",0,IF(AND(I1361=0,H1363=0),0,\nIF(AND(I1361<>0,H1363=0),I1361,\nIF(AND(I1362<>0,H1363<>0),(H1363-(H1363/H1387))+I1361,\nIF(H1387<1,0,(H1363-(H1363/H1387)))))))","v":0},{"$f":"IF(J1387=\"n/a\",0,IF(AND(J1361=0,I1363=0),0,\nIF(AND(J1361<>0,I1363=0),J1361,\nIF(AND(J1362<>0,I1363<>0),(I1363-(I1363/I1387))+J1361,\nIF(I1387<1,0,(I1363-(I1363/I1387)))))))","v":0},{"$f":"IF(K1387=\"n/a\",0,IF(AND(K1361=0,J1363=0),0,\nIF(AND(K1361<>0,J1363=0),K1361,\nIF(AND(K1362<>0,J1363<>0),(J1363-(J1363/J1387))+K1361,\nIF(J1387<1,0,(J1363-(J1363/J1387)))))))","v":0},{"$f":"IF(L1387=\"n/a\",0,IF(AND(L1361=0,K1363=0),0,\nIF(AND(L1361<>0,K1363=0),L1361,\nIF(AND(L1362<>0,K1363<>0),(K1363-(K1363/K1387))+L1361,\nIF(K1387<1,0,(K1363-(K1363/K1387)))))))","v":0},{"$f":"IF(M1387=\"n/a\",0,IF(AND(M1361=0,L1363=0),0,\nIF(AND(M1361<>0,L1363=0),M1361,\nIF(AND(M1362<>0,L1363<>0),(L1363-(L1363/L1387))+M1361,\nIF(L1387<1,0,(L1363-(L1363/L1387)))))))","v":0},{"$f":"IF(N1387=\"n/a\",0,IF(AND(N1361=0,M1363=0),0,\nIF(AND(N1361<>0,M1363=0),N1361,\nIF(AND(N1362<>0,M1363<>0),(M1363-(M1363/M1387))+N1361,\nIF(M1387<1,0,(M1363-(M1363/M1387)))))))","v":0},{"$f":"IF(O1387=\"n/a\",0,IF(AND(O1361=0,N1363=0),0,\nIF(AND(O1361<>0,N1363=0),O1361,\nIF(AND(O1362<>0,N1363<>0),(N1363-(N1363/N1387))+O1361,\nIF(N1387<1,0,(N1363-(N1363/N1387)))))))","v":0},{"$f":"IF(P1387=\"n/a\",0,IF(AND(P1361=0,O1363=0),0,\nIF(AND(P1361<>0,O1363=0),P1361,\nIF(AND(P1362<>0,O1363<>0),(O1363-(O1363/O1387))+P1361,\nIF(O1387<1,0,(O1363-(O1363/O1387)))))))","v":0},{"$f":"IF(Q1387=\"n/a\",0,IF(AND(Q1361=0,P1363=0),0,\nIF(AND(Q1361<>0,P1363=0),Q1361,\nIF(AND(Q1362<>0,P1363<>0),(P1363-(P1363/P1387))+Q1361,\nIF(P1387<1,0,(P1363-(P1363/P1387)))))))","v":0},{"$f":"IF(R1387=\"n/a\",0,IF(AND(R1361=0,Q1363=0),0,\nIF(AND(R1361<>0,Q1363=0),R1361,\nIF(AND(R1362<>0,Q1363<>0),(Q1363-(Q1363/Q1387))+R1361,\nIF(Q1387<1,0,(Q1363-(Q1363/Q1387)))))))","v":0},{"$f":"IF(S1387=\"n/a\",0,IF(AND(S1361=0,R1363=0),0,\nIF(AND(S1361<>0,R1363=0),S1361,\nIF(AND(S1362<>0,R1363<>0),(R1363-(R1363/R1387))+S1361,\nIF(R1387<1,0,(R1363-(R1363/R1387)))))))","v":0},{"$f":"IF(T1387=\"n/a\",0,IF(AND(T1361=0,S1363=0),0,\nIF(AND(T1361<>0,S1363=0),T1361,\nIF(AND(T1362<>0,S1363<>0),(S1363-(S1363/S1387))+T1361,\nIF(S1387<1,0,(S1363-(S1363/S1387)))))))","v":0},{"$f":"IF(U1387=\"n/a\",0,IF(AND(U1361=0,T1363=0),0,\nIF(AND(U1361<>0,T1363=0),U1361,\nIF(AND(U1362<>0,T1363<>0),(T1363-(T1363/T1387))+U1361,\nIF(T1387<1,0,(T1363-(T1363/T1387)))))))","v":0},{"$f":"IF(V1387=\"n/a\",0,IF(AND(V1361=0,U1363=0),0,\nIF(AND(V1361<>0,U1363=0),V1361,\nIF(AND(V1362<>0,U1363<>0),(U1363-(U1363/U1387))+V1361,\nIF(U1387<1,0,(U1363-(U1363/U1387)))))))","v":0},{"$f":"IF(W1387=\"n/a\",0,IF(AND(W1361=0,V1363=0),0,\nIF(AND(W1361<>0,V1363=0),W1361,\nIF(AND(W1362<>0,V1363<>0),(V1363-(V1363/V1387))+W1361,\nIF(V1387<1,0,(V1363-(V1363/V1387)))))))","v":0}]
[{"$f":"A1363+1","v":0},"Depreciated starting TAB",{"$f":"C1359","v":0},{"$f":"IF(C1388=\"n/a\",C1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(D1388=\"n/a\",D1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(E1388=\"n/a\",E1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(F1388=\"n/a\",F1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(G1388=\"n/a\",G1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(H1388=\"n/a\",H1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))/2),\nMAX(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))/2)),0))","v":0},{"$f":"IF(I1388=\"n/a\",I1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(J1388=\"n/a\",J1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(K1388=\"n/a\",K1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(L1388=\"n/a\",L1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(M1388=\"n/a\",M1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(N1388=\"n/a\",N1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(O1388=\"n/a\",O1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(P1388=\"n/a\",P1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(Q1388=\"n/a\",Q1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(R1388=\"n/a\",R1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(S1388=\"n/a\",S1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(T1388=\"n/a\",T1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(U1388=\"n/a\",U1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(V1388=\"n/a\",V1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0}]
[{"$f":"A1364+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1365)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1365,-($A1365+5),0)","v":0},{"$f":"IF(D1389=\"n/a\",D1365,IFERROR(IF((OFFSET($C1365,0,$A1365))<0,\nMIN(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365)))),\nMAX(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365))))),0))","v":0},0,0,0,{"$f":"IF(H1389=\"n/a\",H1365,IFERROR(IF((OFFSET($C1365,0,$A1365))<0,\nMIN(0,H1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365)))/2),\nMAX(0,H1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1366,-($A1366+5),0)","v":0},{"$f":"IF(E1390=\"n/a\",E1366,IFERROR(IF((OFFSET($C1366,0,$A1366))<0,\nMIN(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366)))),\nMAX(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1367,-($A1367+5),0)","v":0},{"$f":"IF(F1391=\"n/a\",F1367,IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367)))),\nMAX(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1368,-($A1368+5),0)","v":0},{"$f":"IF(G1392=\"n/a\",G1368,IFERROR(IF((OFFSET($C1368,0,$A1368))<0,\nMIN(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368)))),\nMAX(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1369,-($A1369+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1370,-($A1370+5),0)","v":0},{"$f":"IF(I1394=\"n/a\",I1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1371,-($A1371+5),0)","v":0},{"$f":"IF(J1395=\"n/a\",J1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1372,-($A1372+5),0)","v":0},{"$f":"IF(K1396=\"n/a\",K1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1373,-($A1373+5),0)","v":0},{"$f":"IF(L1397=\"n/a\",L1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1374,-($A1374+5),0)","v":0},{"$f":"IF(M1398=\"n/a\",M1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1375,-($A1375+5),0)","v":0},{"$f":"IF(N1399=\"n/a\",N1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1376,-($A1376+5),0)","v":0},{"$f":"IF(O1400=\"n/a\",O1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1377,-($A1377+5),0)","v":0},{"$f":"IF(P1401=\"n/a\",P1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1378,-($A1378+5),0)","v":0},{"$f":"IF(Q1402=\"n/a\",Q1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1379,-($A1379+5),0)","v":0},{"$f":"IF(R1403=\"n/a\",R1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1380,-($A1380+5),0)","v":0},{"$f":"IF(S1404=\"n/a\",S1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1381,-($A1381+5),0)","v":0},{"$f":"IF(T1405=\"n/a\",T1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1382,-($A1382+5),0)","v":0},{"$f":"IF(U1406=\"n/a\",U1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1383,-($A1383+5),0)","v":0},{"$f":"IF(V1407=\"n/a\",V1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1384,-($A1384+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1387=\"n/a\",\"n/a\",IF(AND(C1387<1,D1361=0),0,\nIF(D1361=0,C1387-1,\nIF(C1387<1,D1362,\n(((C1387-1)*(C1363-(C1363/(C1387))))+(D1361*D1362))/(D1363)))))","v":0},0,0,0,0,{"$f":"IF(H1387=\"n/a\",\"n/a\",IF(AND(H1387<1,I1361=0),0,\nIF(I1361=0,H1387-1,\nIF(H1387<1,I1362,\n(((H1387-1)*(H1363-(H1363/(H1387))))+(I1361*I1362))/(I1363)))))","v":0},{"$f":"IF(I1387=\"n/a\",\"n/a\",IF(AND(I1387<1,J1361=0),0,\nIF(J1361=0,I1387-1,\nIF(I1387<1,J1362,\n(((I1387-1)*(I1363-(I1363/(I1387))))+(J1361*J1362))/(J1363)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1388,(-$A1364-ROWS(C1360:C1387)),0)","v":0},{"$f":"IF(C1388=\"n/a\",\"n/a\",MAX(0,C1388-1))","v":0},{"$f":"IF(D1388=\"n/a\",\"n/a\",MAX(0,D1388-1))","v":0},{"$f":"IF(E1388=\"n/a\",\"n/a\",MAX(0,E1388-1))","v":0},{"$f":"IF(F1388=\"n/a\",\"n/a\",MAX(0,F1388-1))","v":0},{"$f":"IF(G1388=\"n/a\",\"n/a\",MAX(0,G1388-1))","v":0},{"$f":"IF(H1388=\"n/a\",\"n/a\",MAX(0,H1388-0.5))","v":0},{"$f":"IF(I1388=\"n/a\",\"n/a\",MAX(0,I1388-1))","v":0},{"$f":"IF(J1388=\"n/a\",\"n/a\",MAX(0,J1388-1))","v":0},{"$f":"IF(K1388=\"n/a\",\"n/a\",MAX(0,K1388-1))","v":0},{"$f":"IF(L1388=\"n/a\",\"n/a\",MAX(0,L1388-1))","v":0},{"$f":"IF(M1388=\"n/a\",\"n/a\",MAX(0,M1388-1))","v":0},{"$f":"IF(N1388=\"n/a\",\"n/a\",MAX(0,N1388-1))","v":0},{"$f":"IF(O1388=\"n/a\",\"n/a\",MAX(0,O1388-1))","v":0},{"$f":"IF(P1388=\"n/a\",\"n/a\",MAX(0,P1388-1))","v":0},{"$f":"IF(Q1388=\"n/a\",\"n/a\",MAX(0,Q1388-1))","v":0},{"$f":"IF(R1388=\"n/a\",\"n/a\",MAX(0,R1388-1))","v":0},{"$f":"IF(S1388=\"n/a\",\"n/a\",MAX(0,S1388-1))","v":0},{"$f":"IF(T1388=\"n/a\",\"n/a\",MAX(0,T1388-1))","v":0},{"$f":"IF(U1388=\"n/a\",\"n/a\",MAX(0,U1388-1))","v":0},{"$f":"IF(V1388=\"n/a\",\"n/a\",MAX(0,V1388-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1365)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1389,(-$A1365-ROWS(D1361:D1388)),0)","v":0},0,0,0,0,{"$f":"IF(H1389=\"n/a\",\"n/a\",MAX(0,H1389-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1390,(-$A1366-ROWS(E1362:E1389)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1391,(-$A1367-ROWS(F1363:F1390)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1392,(-$A1368-ROWS(G1364:G1391)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1393,(-$A1369-ROWS(H1365:H1392)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1394,(-$A1370-ROWS(I1366:I1393)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1395,(-$A1371-ROWS(J1367:J1394)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1396,(-$A1372-ROWS(K1368:K1395)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1397,(-$A1373-ROWS(L1369:L1396)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1398,(-$A1374-ROWS(M1370:M1397)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1399,(-$A1375-ROWS(N1371:N1398)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1400,(-$A1376-ROWS(O1372:O1399)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1401,(-$A1377-ROWS(P1373:P1400)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1402,(-$A1378-ROWS(Q1374:Q1401)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1403,(-$A1379-ROWS(R1375:R1402)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1404,(-$A1380-ROWS(S1376:S1403)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1405,(-$A1381-ROWS(T1377:T1404)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1406,(-$A1382-ROWS(U1378:U1405)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1407,(-$A1383-ROWS(V1379:V1406)),0)","v":0},{"$f":"IF(V1407=\"n/a\",\"n/a\",MAX(0,V1407-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1408,(-$A1384-ROWS(W1380:W1407)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1360<>\"n/a\",C1360<>\"n/a\"),IF(SUM(C1363:C1385)=0,0,IF((SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385))<0,1,(SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",D1360<>\"n/a\"),IF(SUM(D1363:D1385)=0,0,IF((SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385))<0,1,(SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",E1360<>\"n/a\"),IF(SUM(E1363:E1385)=0,0,IF((SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385))<0,1,(SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",F1360<>\"n/a\"),IF(SUM(F1363:F1385)=0,0,IF((SUMPRODUCT(F1363:F1385,F1387:F1409)/SUM(F1363:F1385))<0,1,(SUMPRODUCT(F1363:F1385,F1387:F1409)/SUM(F1363:F1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",G1360<>\"n/a\"),IF(SUM(G1363:G1385)=0,0,IF((SUMPRODUCT(G1363:G1385,G1387:G1409)/SUM(G1363:G1385))<0,1,(SUMPRODUCT(G1363:G1385,G1387:G1409)/SUM(G1363:G1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",H1360<>\"n/a\"),IF(SUM(H1363:H1385)=0,0,IF((SUMPRODUCT(H1363:H1385,H1387:H1409)/SUM(H1363:H1385))<0,1,(SUMPRODUCT(H1363:H1385,H1387:H1409)/SUM(H1363:H1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",I1360<>\"n/a\"),IF(SUM(I1363:I1385)=0,0,IF((SUMPRODUCT(I1363:I1385,I1387:I1409)/SUM(I1363:I1385))<0,1,(SUMPRODUCT(I1363:I1385,I1387:I1409)/SUM(I1363:I1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",J1360<>\"n/a\"),IF(SUM(J1363:J1385)=0,0,IF((SUMPRODUCT(J1363:J1385,J1387:J1409)/SUM(J1363:J1385))<0,1,(SUMPRODUCT(J1363:J1385,J1387:J1409)/SUM(J1363:J1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",K1360<>\"n/a\"),IF(SUM(K1363:K1385)=0,0,IF((SUMPRODUCT(K1363:K1385,K1387:K1409)/SUM(K1363:K1385))<0,1,(SUMPRODUCT(K1363:K1385,K1387:K1409)/SUM(K1363:K1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",L1360<>\"n/a\"),IF(SUM(L1363:L1385)=0,0,IF((SUMPRODUCT(L1363:L1385,L1387:L1409)/SUM(L1363:L1385))<0,1,(SUMPRODUCT(L1363:L1385,L1387:L1409)/SUM(L1363:L1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",M1360<>\"n/a\"),IF(SUM(M1363:M1385)=0,0,IF((SUMPRODUCT(M1363:M1385,M1387:M1409)/SUM(M1363:M1385))<0,1,(SUMPRODUCT(M1363:M1385,M1387:M1409)/SUM(M1363:M1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",N1360<>\"n/a\"),IF(SUM(N1363:N1385)=0,0,IF((SUMPRODUCT(N1363:N1385,N1387:N1409)/SUM(N1363:N1385))<0,1,(SUMPRODUCT(N1363:N1385,N1387:N1409)/SUM(N1363:N1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",O1360<>\"n/a\"),IF(SUM(O1363:O1385)=0,0,IF((SUMPRODUCT(O1363:O1385,O1387:O1409)/SUM(O1363:O1385))<0,1,(SUMPRODUCT(O1363:O1385,O1387:O1409)/SUM(O1363:O1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",P1360<>\"n/a\"),IF(SUM(P1363:P1385)=0,0,IF((SUMPRODUCT(P1363:P1385,P1387:P1409)/SUM(P1363:P1385))<0,1,(SUMPRODUCT(P1363:P1385,P1387:P1409)/SUM(P1363:P1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",Q1360<>\"n/a\"),IF(SUM(Q1363:Q1385)=0,0,IF((SUMPRODUCT(Q1363:Q1385,Q1387:Q1409)/SUM(Q1363:Q1385))<0,1,(SUMPRODUCT(Q1363:Q1385,Q1387:Q1409)/SUM(Q1363:Q1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",R1360<>\"n/a\"),IF(SUM(R1363:R1385)=0,0,IF((SUMPRODUCT(R1363:R1385,R1387:R1409)/SUM(R1363:R1385))<0,1,(SUMPRODUCT(R1363:R1385,R1387:R1409)/SUM(R1363:R1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",S1360<>\"n/a\"),IF(SUM(S1363:S1385)=0,0,IF((SUMPRODUCT(S1363:S1385,S1387:S1409)/SUM(S1363:S1385))<0,1,(SUMPRODUCT(S1363:S1385,S1387:S1409)/SUM(S1363:S1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",T1360<>\"n/a\"),IF(SUM(T1363:T1385)=0,0,IF((SUMPRODUCT(T1363:T1385,T1387:T1409)/SUM(T1363:T1385))<0,1,(SUMPRODUCT(T1363:T1385,T1387:T1409)/SUM(T1363:T1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",U1360<>\"n/a\"),IF(SUM(U1363:U1385)=0,0,IF((SUMPRODUCT(U1363:U1385,U1387:U1409)/SUM(U1363:U1385))<0,1,(SUMPRODUCT(U1363:U1385,U1387:U1409)/SUM(U1363:U1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",V1360<>\"n/a\"),IF(SUM(V1363:V1385)=0,0,IF((SUMPRODUCT(V1363:V1385,V1387:V1409)/SUM(V1363:V1385))<0,1,(SUMPRODUCT(V1363:V1385,V1387:V1409)/SUM(V1363:V1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",W1360<>\"n/a\"),IF(SUM(W1363:W1385)=0,0,IF((SUMPRODUCT(W1363:W1385,W1387:W1409)/SUM(W1363:W1385))<0,1,(SUMPRODUCT(W1363:W1385,W1387:W1409)/SUM(W1363:W1385)))),\"n/a\"))","v":0}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1412,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1412,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1413,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1413,0)-OFFSET('RFM input'!H$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1413,0)-OFFSET('RFM input'!I$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1413,0)-OFFSET('RFM input'!J$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1413,0)-OFFSET('RFM input'!K$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1413,0)-OFFSET('RFM input'!L$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1413,0)-OFFSET('RFM input'!M$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1413,0)-OFFSET('RFM input'!N$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1413,0)-OFFSET('RFM input'!O$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1413,0)-OFFSET('RFM input'!P$74,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1413,0)-OFFSET('RFM input'!Q$74,$A1413,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1413,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1413,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1441=\"n/a\",0,IF(AND(D1415=0,C1417=0),0,\nIF(AND(D1415<>0,C1417=0),D1415,\nIF(AND(D1416<>0,C1417<>0),(C1417-(C1417/C1441))+D1415,\nIF(C1441<1,0,(C1417-(C1417/C1441)))))))","v":0},{"$f":"IF(E1441=\"n/a\",0,IF(AND(E1415=0,D1417=0),0,\nIF(AND(E1415<>0,D1417=0),E1415,\nIF(AND(E1416<>0,D1417<>0),(D1417-(D1417/D1441))+E1415,\nIF(D1441<1,0,(D1417-(D1417/D1441)))))))","v":0},{"$f":"IF(F1441=\"n/a\",0,IF(AND(F1415=0,E1417=0),0,\nIF(AND(F1415<>0,E1417=0),F1415,\nIF(AND(F1416<>0,E1417<>0),(E1417-(E1417/E1441))+F1415,\nIF(E1441<1,0,(E1417-(E1417/E1441)))))))","v":0},{"$f":"IF(G1441=\"n/a\",0,IF(AND(G1415=0,F1417=0),0,\nIF(AND(G1415<>0,F1417=0),G1415,\nIF(AND(G1416<>0,F1417<>0),(F1417-(F1417/F1441))+G1415,\nIF(F1441<1,0,(F1417-(F1417/F1441)))))))","v":0},{"$f":"IF(H1441=\"n/a\",0,IF(AND(H1415=0,G1417=0),0,\nIF(AND(H1415<>0,G1417=0),H1415,\nIF(AND(H1416<>0,G1417<>0),(G1417-(G1417/G1441))+H1415,\nIF(G1441<1,0,(G1417-(G1417/G1441)))))))","v":0},{"$f":"IF(I1441=\"n/a\",0,IF(AND(I1415=0,H1417=0),0,\nIF(AND(I1415<>0,H1417=0),I1415,\nIF(AND(I1416<>0,H1417<>0),(H1417-(H1417/H1441))+I1415,\nIF(H1441<1,0,(H1417-(H1417/H1441)))))))","v":0},{"$f":"IF(J1441=\"n/a\",0,IF(AND(J1415=0,I1417=0),0,\nIF(AND(J1415<>0,I1417=0),J1415,\nIF(AND(J1416<>0,I1417<>0),(I1417-(I1417/I1441))+J1415,\nIF(I1441<1,0,(I1417-(I1417/I1441)))))))","v":0},{"$f":"IF(K1441=\"n/a\",0,IF(AND(K1415=0,J1417=0),0,\nIF(AND(K1415<>0,J1417=0),K1415,\nIF(AND(K1416<>0,J1417<>0),(J1417-(J1417/J1441))+K1415,\nIF(J1441<1,0,(J1417-(J1417/J1441)))))))","v":0},{"$f":"IF(L1441=\"n/a\",0,IF(AND(L1415=0,K1417=0),0,\nIF(AND(L1415<>0,K1417=0),L1415,\nIF(AND(L1416<>0,K1417<>0),(K1417-(K1417/K1441))+L1415,\nIF(K1441<1,0,(K1417-(K1417/K1441)))))))","v":0},{"$f":"IF(M1441=\"n/a\",0,IF(AND(M1415=0,L1417=0),0,\nIF(AND(M1415<>0,L1417=0),M1415,\nIF(AND(M1416<>0,L1417<>0),(L1417-(L1417/L1441))+M1415,\nIF(L1441<1,0,(L1417-(L1417/L1441)))))))","v":0},{"$f":"IF(N1441=\"n/a\",0,IF(AND(N1415=0,M1417=0),0,\nIF(AND(N1415<>0,M1417=0),N1415,\nIF(AND(N1416<>0,M1417<>0),(M1417-(M1417/M1441))+N1415,\nIF(M1441<1,0,(M1417-(M1417/M1441)))))))","v":0},{"$f":"IF(O1441=\"n/a\",0,IF(AND(O1415=0,N1417=0),0,\nIF(AND(O1415<>0,N1417=0),O1415,\nIF(AND(O1416<>0,N1417<>0),(N1417-(N1417/N1441))+O1415,\nIF(N1441<1,0,(N1417-(N1417/N1441)))))))","v":0},{"$f":"IF(P1441=\"n/a\",0,IF(AND(P1415=0,O1417=0),0,\nIF(AND(P1415<>0,O1417=0),P1415,\nIF(AND(P1416<>0,O1417<>0),(O1417-(O1417/O1441))+P1415,\nIF(O1441<1,0,(O1417-(O1417/O1441)))))))","v":0},{"$f":"IF(Q1441=\"n/a\",0,IF(AND(Q1415=0,P1417=0),0,\nIF(AND(Q1415<>0,P1417=0),Q1415,\nIF(AND(Q1416<>0,P1417<>0),(P1417-(P1417/P1441))+Q1415,\nIF(P1441<1,0,(P1417-(P1417/P1441)))))))","v":0},{"$f":"IF(R1441=\"n/a\",0,IF(AND(R1415=0,Q1417=0),0,\nIF(AND(R1415<>0,Q1417=0),R1415,\nIF(AND(R1416<>0,Q1417<>0),(Q1417-(Q1417/Q1441))+R1415,\nIF(Q1441<1,0,(Q1417-(Q1417/Q1441)))))))","v":0},{"$f":"IF(S1441=\"n/a\",0,IF(AND(S1415=0,R1417=0),0,\nIF(AND(S1415<>0,R1417=0),S1415,\nIF(AND(S1416<>0,R1417<>0),(R1417-(R1417/R1441))+S1415,\nIF(R1441<1,0,(R1417-(R1417/R1441)))))))","v":0},{"$f":"IF(T1441=\"n/a\",0,IF(AND(T1415=0,S1417=0),0,\nIF(AND(T1415<>0,S1417=0),T1415,\nIF(AND(T1416<>0,S1417<>0),(S1417-(S1417/S1441))+T1415,\nIF(S1441<1,0,(S1417-(S1417/S1441)))))))","v":0},{"$f":"IF(U1441=\"n/a\",0,IF(AND(U1415=0,T1417=0),0,\nIF(AND(U1415<>0,T1417=0),U1415,\nIF(AND(U1416<>0,T1417<>0),(T1417-(T1417/T1441))+U1415,\nIF(T1441<1,0,(T1417-(T1417/T1441)))))))","v":0},{"$f":"IF(V1441=\"n/a\",0,IF(AND(V1415=0,U1417=0),0,\nIF(AND(V1415<>0,U1417=0),V1415,\nIF(AND(V1416<>0,U1417<>0),(U1417-(U1417/U1441))+V1415,\nIF(U1441<1,0,(U1417-(U1417/U1441)))))))","v":0},{"$f":"IF(W1441=\"n/a\",0,IF(AND(W1415=0,V1417=0),0,\nIF(AND(W1415<>0,V1417=0),W1415,\nIF(AND(W1416<>0,V1417<>0),(V1417-(V1417/V1441))+W1415,\nIF(V1441<1,0,(V1417-(V1417/V1441)))))))","v":0}]
[{"$f":"A1417+1","v":0},"Depreciated starting TAB",{"$f":"C1413","v":0},{"$f":"IF(C1442=\"n/a\",C1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(D1442=\"n/a\",D1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(E1442=\"n/a\",E1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(F1442=\"n/a\",F1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(G1442=\"n/a\",G1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(H1442=\"n/a\",H1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))/2),\nMAX(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))/2)),0))","v":0},{"$f":"IF(I1442=\"n/a\",I1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(J1442=\"n/a\",J1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(K1442=\"n/a\",K1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(L1442=\"n/a\",L1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(M1442=\"n/a\",M1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(N1442=\"n/a\",N1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(O1442=\"n/a\",O1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(P1442=\"n/a\",P1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(Q1442=\"n/a\",Q1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(R1442=\"n/a\",R1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(S1442=\"n/a\",S1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(T1442=\"n/a\",T1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(U1442=\"n/a\",U1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(V1442=\"n/a\",V1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0}]
[{"$f":"A1418+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1419)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1419,-($A1419+5),0)","v":0},{"$f":"IF(D1443=\"n/a\",D1419,IFERROR(IF((OFFSET($C1419,0,$A1419))<0,\nMIN(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419)))),\nMAX(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419))))),0))","v":0},0,0,0,{"$f":"IF(H1443=\"n/a\",H1419,IFERROR(IF((OFFSET($C1419,0,$A1419))<0,\nMIN(0,H1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419)))/2),\nMAX(0,H1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1420,-($A1420+5),0)","v":0},{"$f":"IF(E1444=\"n/a\",E1420,IFERROR(IF((OFFSET($C1420,0,$A1420))<0,\nMIN(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420)))),\nMAX(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1421,-($A1421+5),0)","v":0},{"$f":"IF(F1445=\"n/a\",F1421,IFERROR(IF((OFFSET($C1421,0,$A1421))<0,\nMIN(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421)))),\nMAX(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1422,-($A1422+5),0)","v":0},{"$f":"IF(G1446=\"n/a\",G1422,IFERROR(IF((OFFSET($C1422,0,$A1422))<0,\nMIN(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422)))),\nMAX(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1423,-($A1423+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1424,-($A1424+5),0)","v":0},{"$f":"IF(I1448=\"n/a\",I1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1425,-($A1425+5),0)","v":0},{"$f":"IF(J1449=\"n/a\",J1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1426,-($A1426+5),0)","v":0},{"$f":"IF(K1450=\"n/a\",K1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1427,-($A1427+5),0)","v":0},{"$f":"IF(L1451=\"n/a\",L1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1428,-($A1428+5),0)","v":0},{"$f":"IF(M1452=\"n/a\",M1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1429,-($A1429+5),0)","v":0},{"$f":"IF(N1453=\"n/a\",N1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1430,-($A1430+5),0)","v":0},{"$f":"IF(O1454=\"n/a\",O1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1431,-($A1431+5),0)","v":0},{"$f":"IF(P1455=\"n/a\",P1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1432,-($A1432+5),0)","v":0},{"$f":"IF(Q1456=\"n/a\",Q1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1433,-($A1433+5),0)","v":0},{"$f":"IF(R1457=\"n/a\",R1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1434,-($A1434+5),0)","v":0},{"$f":"IF(S1458=\"n/a\",S1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1435,-($A1435+5),0)","v":0},{"$f":"IF(T1459=\"n/a\",T1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1436,-($A1436+5),0)","v":0},{"$f":"IF(U1460=\"n/a\",U1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1437,-($A1437+5),0)","v":0},{"$f":"IF(V1461=\"n/a\",V1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1438,-($A1438+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1441=\"n/a\",\"n/a\",IF(AND(C1441<1,D1415=0),0,\nIF(D1415=0,C1441-1,\nIF(C1441<1,D1416,\n(((C1441-1)*(C1417-(C1417/(C1441))))+(D1415*D1416))/(D1417)))))","v":0},0,0,0,0,{"$f":"IF(H1441=\"n/a\",\"n/a\",IF(AND(H1441<1,I1415=0),0,\nIF(I1415=0,H1441-1,\nIF(H1441<1,I1416,\n(((H1441-1)*(H1417-(H1417/(H1441))))+(I1415*I1416))/(I1417)))))","v":0},{"$f":"IF(I1441=\"n/a\",\"n/a\",IF(AND(I1441<1,J1415=0),0,\nIF(J1415=0,I1441-1,\nIF(I1441<1,J1416,\n(((I1441-1)*(I1417-(I1417/(I1441))))+(J1415*J1416))/(J1417)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1442,(-$A1418-ROWS(C1414:C1441)),0)","v":0},{"$f":"IF(C1442=\"n/a\",\"n/a\",MAX(0,C1442-1))","v":0},{"$f":"IF(D1442=\"n/a\",\"n/a\",MAX(0,D1442-1))","v":0},{"$f":"IF(E1442=\"n/a\",\"n/a\",MAX(0,E1442-1))","v":0},{"$f":"IF(F1442=\"n/a\",\"n/a\",MAX(0,F1442-1))","v":0},{"$f":"IF(G1442=\"n/a\",\"n/a\",MAX(0,G1442-1))","v":0},{"$f":"IF(H1442=\"n/a\",\"n/a\",MAX(0,H1442-0.5))","v":0},{"$f":"IF(I1442=\"n/a\",\"n/a\",MAX(0,I1442-1))","v":0},{"$f":"IF(J1442=\"n/a\",\"n/a\",MAX(0,J1442-1))","v":0},{"$f":"IF(K1442=\"n/a\",\"n/a\",MAX(0,K1442-1))","v":0},{"$f":"IF(L1442=\"n/a\",\"n/a\",MAX(0,L1442-1))","v":0},{"$f":"IF(M1442=\"n/a\",\"n/a\",MAX(0,M1442-1))","v":0},{"$f":"IF(N1442=\"n/a\",\"n/a\",MAX(0,N1442-1))","v":0},{"$f":"IF(O1442=\"n/a\",\"n/a\",MAX(0,O1442-1))","v":0},{"$f":"IF(P1442=\"n/a\",\"n/a\",MAX(0,P1442-1))","v":0},{"$f":"IF(Q1442=\"n/a\",\"n/a\",MAX(0,Q1442-1))","v":0},{"$f":"IF(R1442=\"n/a\",\"n/a\",MAX(0,R1442-1))","v":0},{"$f":"IF(S1442=\"n/a\",\"n/a\",MAX(0,S1442-1))","v":0},{"$f":"IF(T1442=\"n/a\",\"n/a\",MAX(0,T1442-1))","v":0},{"$f":"IF(U1442=\"n/a\",\"n/a\",MAX(0,U1442-1))","v":0},{"$f":"IF(V1442=\"n/a\",\"n/a\",MAX(0,V1442-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1419)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1443,(-$A1419-ROWS(D1415:D1442)),0)","v":0},0,0,0,0,{"$f":"IF(H1443=\"n/a\",\"n/a\",MAX(0,H1443-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1444,(-$A1420-ROWS(E1416:E1443)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1445,(-$A1421-ROWS(F1417:F1444)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1446,(-$A1422-ROWS(G1418:G1445)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1447,(-$A1423-ROWS(H1419:H1446)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1448,(-$A1424-ROWS(I1420:I1447)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1449,(-$A1425-ROWS(J1421:J1448)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1450,(-$A1426-ROWS(K1422:K1449)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1451,(-$A1427-ROWS(L1423:L1450)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1452,(-$A1428-ROWS(M1424:M1451)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1453,(-$A1429-ROWS(N1425:N1452)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1454,(-$A1430-ROWS(O1426:O1453)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1455,(-$A1431-ROWS(P1427:P1454)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1456,(-$A1432-ROWS(Q1428:Q1455)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1457,(-$A1433-ROWS(R1429:R1456)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1458,(-$A1434-ROWS(S1430:S1457)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1459,(-$A1435-ROWS(T1431:T1458)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1460,(-$A1436-ROWS(U1432:U1459)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1461,(-$A1437-ROWS(V1433:V1460)),0)","v":0},{"$f":"IF(V1461=\"n/a\",\"n/a\",MAX(0,V1461-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1462,(-$A1438-ROWS(W1434:W1461)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1414<>\"n/a\",C1414<>\"n/a\"),IF(SUM(C1417:C1439)=0,0,IF((SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439))<0,1,(SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",D1414<>\"n/a\"),IF(SUM(D1417:D1439)=0,0,IF((SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439))<0,1,(SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",E1414<>\"n/a\"),IF(SUM(E1417:E1439)=0,0,IF((SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439))<0,1,(SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",F1414<>\"n/a\"),IF(SUM(F1417:F1439)=0,0,IF((SUMPRODUCT(F1417:F1439,F1441:F1463)/SUM(F1417:F1439))<0,1,(SUMPRODUCT(F1417:F1439,F1441:F1463)/SUM(F1417:F1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",G1414<>\"n/a\"),IF(SUM(G1417:G1439)=0,0,IF((SUMPRODUCT(G1417:G1439,G1441:G1463)/SUM(G1417:G1439))<0,1,(SUMPRODUCT(G1417:G1439,G1441:G1463)/SUM(G1417:G1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",H1414<>\"n/a\"),IF(SUM(H1417:H1439)=0,0,IF((SUMPRODUCT(H1417:H1439,H1441:H1463)/SUM(H1417:H1439))<0,1,(SUMPRODUCT(H1417:H1439,H1441:H1463)/SUM(H1417:H1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",I1414<>\"n/a\"),IF(SUM(I1417:I1439)=0,0,IF((SUMPRODUCT(I1417:I1439,I1441:I1463)/SUM(I1417:I1439))<0,1,(SUMPRODUCT(I1417:I1439,I1441:I1463)/SUM(I1417:I1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",J1414<>\"n/a\"),IF(SUM(J1417:J1439)=0,0,IF((SUMPRODUCT(J1417:J1439,J1441:J1463)/SUM(J1417:J1439))<0,1,(SUMPRODUCT(J1417:J1439,J1441:J1463)/SUM(J1417:J1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",K1414<>\"n/a\"),IF(SUM(K1417:K1439)=0,0,IF((SUMPRODUCT(K1417:K1439,K1441:K1463)/SUM(K1417:K1439))<0,1,(SUMPRODUCT(K1417:K1439,K1441:K1463)/SUM(K1417:K1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",L1414<>\"n/a\"),IF(SUM(L1417:L1439)=0,0,IF((SUMPRODUCT(L1417:L1439,L1441:L1463)/SUM(L1417:L1439))<0,1,(SUMPRODUCT(L1417:L1439,L1441:L1463)/SUM(L1417:L1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",M1414<>\"n/a\"),IF(SUM(M1417:M1439)=0,0,IF((SUMPRODUCT(M1417:M1439,M1441:M1463)/SUM(M1417:M1439))<0,1,(SUMPRODUCT(M1417:M1439,M1441:M1463)/SUM(M1417:M1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",N1414<>\"n/a\"),IF(SUM(N1417:N1439)=0,0,IF((SUMPRODUCT(N1417:N1439,N1441:N1463)/SUM(N1417:N1439))<0,1,(SUMPRODUCT(N1417:N1439,N1441:N1463)/SUM(N1417:N1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",O1414<>\"n/a\"),IF(SUM(O1417:O1439)=0,0,IF((SUMPRODUCT(O1417:O1439,O1441:O1463)/SUM(O1417:O1439))<0,1,(SUMPRODUCT(O1417:O1439,O1441:O1463)/SUM(O1417:O1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",P1414<>\"n/a\"),IF(SUM(P1417:P1439)=0,0,IF((SUMPRODUCT(P1417:P1439,P1441:P1463)/SUM(P1417:P1439))<0,1,(SUMPRODUCT(P1417:P1439,P1441:P1463)/SUM(P1417:P1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",Q1414<>\"n/a\"),IF(SUM(Q1417:Q1439)=0,0,IF((SUMPRODUCT(Q1417:Q1439,Q1441:Q1463)/SUM(Q1417:Q1439))<0,1,(SUMPRODUCT(Q1417:Q1439,Q1441:Q1463)/SUM(Q1417:Q1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",R1414<>\"n/a\"),IF(SUM(R1417:R1439)=0,0,IF((SUMPRODUCT(R1417:R1439,R1441:R1463)/SUM(R1417:R1439))<0,1,(SUMPRODUCT(R1417:R1439,R1441:R1463)/SUM(R1417:R1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",S1414<>\"n/a\"),IF(SUM(S1417:S1439)=0,0,IF((SUMPRODUCT(S1417:S1439,S1441:S1463)/SUM(S1417:S1439))<0,1,(SUMPRODUCT(S1417:S1439,S1441:S1463)/SUM(S1417:S1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",T1414<>\"n/a\"),IF(SUM(T1417:T1439)=0,0,IF((SUMPRODUCT(T1417:T1439,T1441:T1463)/SUM(T1417:T1439))<0,1,(SUMPRODUCT(T1417:T1439,T1441:T1463)/SUM(T1417:T1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",U1414<>\"n/a\"),IF(SUM(U1417:U1439)=0,0,IF((SUMPRODUCT(U1417:U1439,U1441:U1463)/SUM(U1417:U1439))<0,1,(SUMPRODUCT(U1417:U1439,U1441:U1463)/SUM(U1417:U1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",V1414<>\"n/a\"),IF(SUM(V1417:V1439)=0,0,IF((SUMPRODUCT(V1417:V1439,V1441:V1463)/SUM(V1417:V1439))<0,1,(SUMPRODUCT(V1417:V1439,V1441:V1463)/SUM(V1417:V1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",W1414<>\"n/a\"),IF(SUM(W1417:W1439)=0,0,IF((SUMPRODUCT(W1417:W1439,W1441:W1463)/SUM(W1417:W1439))<0,1,(SUMPRODUCT(W1417:W1439,W1441:W1463)/SUM(W1417:W1439)))),\"n/a\"))","v":0}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1466,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1466,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1467,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1467,0)-OFFSET('RFM input'!H$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1467,0)-OFFSET('RFM input'!I$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1467,0)-OFFSET('RFM input'!J$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1467,0)-OFFSET('RFM input'!K$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1467,0)-OFFSET('RFM input'!L$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1467,0)-OFFSET('RFM input'!M$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1467,0)-OFFSET('RFM input'!N$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1467,0)-OFFSET('RFM input'!O$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1467,0)-OFFSET('RFM input'!P$74,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1467,0)-OFFSET('RFM input'!Q$74,$A1467,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1467,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1467,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1495=\"n/a\",0,IF(AND(D1469=0,C1471=0),0,\nIF(AND(D1469<>0,C1471=0),D1469,\nIF(AND(D1470<>0,C1471<>0),(C1471-(C1471/C1495))+D1469,\nIF(C1495<1,0,(C1471-(C1471/C1495)))))))","v":0},{"$f":"IF(E1495=\"n/a\",0,IF(AND(E1469=0,D1471=0),0,\nIF(AND(E1469<>0,D1471=0),E1469,\nIF(AND(E1470<>0,D1471<>0),(D1471-(D1471/D1495))+E1469,\nIF(D1495<1,0,(D1471-(D1471/D1495)))))))","v":0},{"$f":"IF(F1495=\"n/a\",0,IF(AND(F1469=0,E1471=0),0,\nIF(AND(F1469<>0,E1471=0),F1469,\nIF(AND(F1470<>0,E1471<>0),(E1471-(E1471/E1495))+F1469,\nIF(E1495<1,0,(E1471-(E1471/E1495)))))))","v":0},{"$f":"IF(G1495=\"n/a\",0,IF(AND(G1469=0,F1471=0),0,\nIF(AND(G1469<>0,F1471=0),G1469,\nIF(AND(G1470<>0,F1471<>0),(F1471-(F1471/F1495))+G1469,\nIF(F1495<1,0,(F1471-(F1471/F1495)))))))","v":0},{"$f":"IF(H1495=\"n/a\",0,IF(AND(H1469=0,G1471=0),0,\nIF(AND(H1469<>0,G1471=0),H1469,\nIF(AND(H1470<>0,G1471<>0),(G1471-(G1471/G1495))+H1469,\nIF(G1495<1,0,(G1471-(G1471/G1495)))))))","v":0},{"$f":"IF(I1495=\"n/a\",0,IF(AND(I1469=0,H1471=0),0,\nIF(AND(I1469<>0,H1471=0),I1469,\nIF(AND(I1470<>0,H1471<>0),(H1471-(H1471/H1495))+I1469,\nIF(H1495<1,0,(H1471-(H1471/H1495)))))))","v":0},{"$f":"IF(J1495=\"n/a\",0,IF(AND(J1469=0,I1471=0),0,\nIF(AND(J1469<>0,I1471=0),J1469,\nIF(AND(J1470<>0,I1471<>0),(I1471-(I1471/I1495))+J1469,\nIF(I1495<1,0,(I1471-(I1471/I1495)))))))","v":0},{"$f":"IF(K1495=\"n/a\",0,IF(AND(K1469=0,J1471=0),0,\nIF(AND(K1469<>0,J1471=0),K1469,\nIF(AND(K1470<>0,J1471<>0),(J1471-(J1471/J1495))+K1469,\nIF(J1495<1,0,(J1471-(J1471/J1495)))))))","v":0},{"$f":"IF(L1495=\"n/a\",0,IF(AND(L1469=0,K1471=0),0,\nIF(AND(L1469<>0,K1471=0),L1469,\nIF(AND(L1470<>0,K1471<>0),(K1471-(K1471/K1495))+L1469,\nIF(K1495<1,0,(K1471-(K1471/K1495)))))))","v":0},{"$f":"IF(M1495=\"n/a\",0,IF(AND(M1469=0,L1471=0),0,\nIF(AND(M1469<>0,L1471=0),M1469,\nIF(AND(M1470<>0,L1471<>0),(L1471-(L1471/L1495))+M1469,\nIF(L1495<1,0,(L1471-(L1471/L1495)))))))","v":0},{"$f":"IF(N1495=\"n/a\",0,IF(AND(N1469=0,M1471=0),0,\nIF(AND(N1469<>0,M1471=0),N1469,\nIF(AND(N1470<>0,M1471<>0),(M1471-(M1471/M1495))+N1469,\nIF(M1495<1,0,(M1471-(M1471/M1495)))))))","v":0},{"$f":"IF(O1495=\"n/a\",0,IF(AND(O1469=0,N1471=0),0,\nIF(AND(O1469<>0,N1471=0),O1469,\nIF(AND(O1470<>0,N1471<>0),(N1471-(N1471/N1495))+O1469,\nIF(N1495<1,0,(N1471-(N1471/N1495)))))))","v":0},{"$f":"IF(P1495=\"n/a\",0,IF(AND(P1469=0,O1471=0),0,\nIF(AND(P1469<>0,O1471=0),P1469,\nIF(AND(P1470<>0,O1471<>0),(O1471-(O1471/O1495))+P1469,\nIF(O1495<1,0,(O1471-(O1471/O1495)))))))","v":0},{"$f":"IF(Q1495=\"n/a\",0,IF(AND(Q1469=0,P1471=0),0,\nIF(AND(Q1469<>0,P1471=0),Q1469,\nIF(AND(Q1470<>0,P1471<>0),(P1471-(P1471/P1495))+Q1469,\nIF(P1495<1,0,(P1471-(P1471/P1495)))))))","v":0},{"$f":"IF(R1495=\"n/a\",0,IF(AND(R1469=0,Q1471=0),0,\nIF(AND(R1469<>0,Q1471=0),R1469,\nIF(AND(R1470<>0,Q1471<>0),(Q1471-(Q1471/Q1495))+R1469,\nIF(Q1495<1,0,(Q1471-(Q1471/Q1495)))))))","v":0},{"$f":"IF(S1495=\"n/a\",0,IF(AND(S1469=0,R1471=0),0,\nIF(AND(S1469<>0,R1471=0),S1469,\nIF(AND(S1470<>0,R1471<>0),(R1471-(R1471/R1495))+S1469,\nIF(R1495<1,0,(R1471-(R1471/R1495)))))))","v":0},{"$f":"IF(T1495=\"n/a\",0,IF(AND(T1469=0,S1471=0),0,\nIF(AND(T1469<>0,S1471=0),T1469,\nIF(AND(T1470<>0,S1471<>0),(S1471-(S1471/S1495))+T1469,\nIF(S1495<1,0,(S1471-(S1471/S1495)))))))","v":0},{"$f":"IF(U1495=\"n/a\",0,IF(AND(U1469=0,T1471=0),0,\nIF(AND(U1469<>0,T1471=0),U1469,\nIF(AND(U1470<>0,T1471<>0),(T1471-(T1471/T1495))+U1469,\nIF(T1495<1,0,(T1471-(T1471/T1495)))))))","v":0},{"$f":"IF(V1495=\"n/a\",0,IF(AND(V1469=0,U1471=0),0,\nIF(AND(V1469<>0,U1471=0),V1469,\nIF(AND(V1470<>0,U1471<>0),(U1471-(U1471/U1495))+V1469,\nIF(U1495<1,0,(U1471-(U1471/U1495)))))))","v":0},{"$f":"IF(W1495=\"n/a\",0,IF(AND(W1469=0,V1471=0),0,\nIF(AND(W1469<>0,V1471=0),W1469,\nIF(AND(W1470<>0,V1471<>0),(V1471-(V1471/V1495))+W1469,\nIF(V1495<1,0,(V1471-(V1471/V1495)))))))","v":0}]
[{"$f":"A1471+1","v":0},"Depreciated starting TAB",{"$f":"C1467","v":0},{"$f":"IF(C1496=\"n/a\",C1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(D1496=\"n/a\",D1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(E1496=\"n/a\",E1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(F1496=\"n/a\",F1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(G1496=\"n/a\",G1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(H1496=\"n/a\",H1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))/2),\nMAX(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))/2)),0))","v":0},{"$f":"IF(I1496=\"n/a\",I1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(J1496=\"n/a\",J1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(K1496=\"n/a\",K1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(L1496=\"n/a\",L1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(M1496=\"n/a\",M1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(N1496=\"n/a\",N1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(O1496=\"n/a\",O1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(P1496=\"n/a\",P1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(Q1496=\"n/a\",Q1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(R1496=\"n/a\",R1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(S1496=\"n/a\",S1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(T1496=\"n/a\",T1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(U1496=\"n/a\",U1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(V1496=\"n/a\",V1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0}]
[{"$f":"A1472+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1473)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1473,-($A1473+5),0)","v":0},{"$f":"IF(D1497=\"n/a\",D1473,IFERROR(IF((OFFSET($C1473,0,$A1473))<0,\nMIN(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473)))),\nMAX(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473))))),0))","v":0},0,0,0,{"$f":"IF(H1497=\"n/a\",H1473,IFERROR(IF((OFFSET($C1473,0,$A1473))<0,\nMIN(0,H1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473)))/2),\nMAX(0,H1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1474,-($A1474+5),0)","v":0},{"$f":"IF(E1498=\"n/a\",E1474,IFERROR(IF((OFFSET($C1474,0,$A1474))<0,\nMIN(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474)))),\nMAX(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1475,-($A1475+5),0)","v":0},{"$f":"IF(F1499=\"n/a\",F1475,IFERROR(IF((OFFSET($C1475,0,$A1475))<0,\nMIN(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475)))),\nMAX(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1476,-($A1476+5),0)","v":0},{"$f":"IF(G1500=\"n/a\",G1476,IFERROR(IF((OFFSET($C1476,0,$A1476))<0,\nMIN(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476)))),\nMAX(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1477,-($A1477+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1478,-($A1478+5),0)","v":0},{"$f":"IF(I1502=\"n/a\",I1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1479,-($A1479+5),0)","v":0},{"$f":"IF(J1503=\"n/a\",J1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1480,-($A1480+5),0)","v":0},{"$f":"IF(K1504=\"n/a\",K1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1481,-($A1481+5),0)","v":0},{"$f":"IF(L1505=\"n/a\",L1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1482,-($A1482+5),0)","v":0},{"$f":"IF(M1506=\"n/a\",M1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1483,-($A1483+5),0)","v":0},{"$f":"IF(N1507=\"n/a\",N1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1484,-($A1484+5),0)","v":0},{"$f":"IF(O1508=\"n/a\",O1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1485,-($A1485+5),0)","v":0},{"$f":"IF(P1509=\"n/a\",P1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1486,-($A1486+5),0)","v":0},{"$f":"IF(Q1510=\"n/a\",Q1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1487,-($A1487+5),0)","v":0},{"$f":"IF(R1511=\"n/a\",R1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1488,-($A1488+5),0)","v":0},{"$f":"IF(S1512=\"n/a\",S1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1489,-($A1489+5),0)","v":0},{"$f":"IF(T1513=\"n/a\",T1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1490,-($A1490+5),0)","v":0},{"$f":"IF(U1514=\"n/a\",U1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1491,-($A1491+5),0)","v":0},{"$f":"IF(V1515=\"n/a\",V1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1492,-($A1492+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1495=\"n/a\",\"n/a\",IF(AND(C1495<1,D1469=0),0,\nIF(D1469=0,C1495-1,\nIF(C1495<1,D1470,\n(((C1495-1)*(C1471-(C1471/(C1495))))+(D1469*D1470))/(D1471)))))","v":0},0,0,0,0,{"$f":"IF(H1495=\"n/a\",\"n/a\",IF(AND(H1495<1,I1469=0),0,\nIF(I1469=0,H1495-1,\nIF(H1495<1,I1470,\n(((H1495-1)*(H1471-(H1471/(H1495))))+(I1469*I1470))/(I1471)))))","v":0},{"$f":"IF(I1495=\"n/a\",\"n/a\",IF(AND(I1495<1,J1469=0),0,\nIF(J1469=0,I1495-1,\nIF(I1495<1,J1470,\n(((I1495-1)*(I1471-(I1471/(I1495))))+(J1469*J1470))/(J1471)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1496,(-$A1472-ROWS(C1468:C1495)),0)","v":0},{"$f":"IF(C1496=\"n/a\",\"n/a\",MAX(0,C1496-1))","v":0},{"$f":"IF(D1496=\"n/a\",\"n/a\",MAX(0,D1496-1))","v":0},{"$f":"IF(E1496=\"n/a\",\"n/a\",MAX(0,E1496-1))","v":0},{"$f":"IF(F1496=\"n/a\",\"n/a\",MAX(0,F1496-1))","v":0},{"$f":"IF(G1496=\"n/a\",\"n/a\",MAX(0,G1496-1))","v":0},{"$f":"IF(H1496=\"n/a\",\"n/a\",MAX(0,H1496-0.5))","v":0},{"$f":"IF(I1496=\"n/a\",\"n/a\",MAX(0,I1496-1))","v":0},{"$f":"IF(J1496=\"n/a\",\"n/a\",MAX(0,J1496-1))","v":0},{"$f":"IF(K1496=\"n/a\",\"n/a\",MAX(0,K1496-1))","v":0},{"$f":"IF(L1496=\"n/a\",\"n/a\",MAX(0,L1496-1))","v":0},{"$f":"IF(M1496=\"n/a\",\"n/a\",MAX(0,M1496-1))","v":0},{"$f":"IF(N1496=\"n/a\",\"n/a\",MAX(0,N1496-1))","v":0},{"$f":"IF(O1496=\"n/a\",\"n/a\",MAX(0,O1496-1))","v":0},{"$f":"IF(P1496=\"n/a\",\"n/a\",MAX(0,P1496-1))","v":0},{"$f":"IF(Q1496=\"n/a\",\"n/a\",MAX(0,Q1496-1))","v":0},{"$f":"IF(R1496=\"n/a\",\"n/a\",MAX(0,R1496-1))","v":0},{"$f":"IF(S1496=\"n/a\",\"n/a\",MAX(0,S1496-1))","v":0},{"$f":"IF(T1496=\"n/a\",\"n/a\",MAX(0,T1496-1))","v":0},{"$f":"IF(U1496=\"n/a\",\"n/a\",MAX(0,U1496-1))","v":0},{"$f":"IF(V1496=\"n/a\",\"n/a\",MAX(0,V1496-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1473)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1497,(-$A1473-ROWS(D1469:D1496)),0)","v":0},0,0,0,0,{"$f":"IF(H1497=\"n/a\",\"n/a\",MAX(0,H1497-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1498,(-$A1474-ROWS(E1470:E1497)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1499,(-$A1475-ROWS(F1471:F1498)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1500,(-$A1476-ROWS(G1472:G1499)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1501,(-$A1477-ROWS(H1473:H1500)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1502,(-$A1478-ROWS(I1474:I1501)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1503,(-$A1479-ROWS(J1475:J1502)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1504,(-$A1480-ROWS(K1476:K1503)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1505,(-$A1481-ROWS(L1477:L1504)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1506,(-$A1482-ROWS(M1478:M1505)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1507,(-$A1483-ROWS(N1479:N1506)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1508,(-$A1484-ROWS(O1480:O1507)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1509,(-$A1485-ROWS(P1481:P1508)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1510,(-$A1486-ROWS(Q1482:Q1509)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1511,(-$A1487-ROWS(R1483:R1510)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1512,(-$A1488-ROWS(S1484:S1511)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1513,(-$A1489-ROWS(T1485:T1512)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1514,(-$A1490-ROWS(U1486:U1513)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1515,(-$A1491-ROWS(V1487:V1514)),0)","v":0},{"$f":"IF(V1515=\"n/a\",\"n/a\",MAX(0,V1515-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1516,(-$A1492-ROWS(W1488:W1515)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1468<>\"n/a\",C1468<>\"n/a\"),IF(SUM(C1471:C1493)=0,0,IF((SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493))<0,1,(SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",D1468<>\"n/a\"),IF(SUM(D1471:D1493)=0,0,IF((SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493))<0,1,(SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",E1468<>\"n/a\"),IF(SUM(E1471:E1493)=0,0,IF((SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493))<0,1,(SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",F1468<>\"n/a\"),IF(SUM(F1471:F1493)=0,0,IF((SUMPRODUCT(F1471:F1493,F1495:F1517)/SUM(F1471:F1493))<0,1,(SUMPRODUCT(F1471:F1493,F1495:F1517)/SUM(F1471:F1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",G1468<>\"n/a\"),IF(SUM(G1471:G1493)=0,0,IF((SUMPRODUCT(G1471:G1493,G1495:G1517)/SUM(G1471:G1493))<0,1,(SUMPRODUCT(G1471:G1493,G1495:G1517)/SUM(G1471:G1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",H1468<>\"n/a\"),IF(SUM(H1471:H1493)=0,0,IF((SUMPRODUCT(H1471:H1493,H1495:H1517)/SUM(H1471:H1493))<0,1,(SUMPRODUCT(H1471:H1493,H1495:H1517)/SUM(H1471:H1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",I1468<>\"n/a\"),IF(SUM(I1471:I1493)=0,0,IF((SUMPRODUCT(I1471:I1493,I1495:I1517)/SUM(I1471:I1493))<0,1,(SUMPRODUCT(I1471:I1493,I1495:I1517)/SUM(I1471:I1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",J1468<>\"n/a\"),IF(SUM(J1471:J1493)=0,0,IF((SUMPRODUCT(J1471:J1493,J1495:J1517)/SUM(J1471:J1493))<0,1,(SUMPRODUCT(J1471:J1493,J1495:J1517)/SUM(J1471:J1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",K1468<>\"n/a\"),IF(SUM(K1471:K1493)=0,0,IF((SUMPRODUCT(K1471:K1493,K1495:K1517)/SUM(K1471:K1493))<0,1,(SUMPRODUCT(K1471:K1493,K1495:K1517)/SUM(K1471:K1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",L1468<>\"n/a\"),IF(SUM(L1471:L1493)=0,0,IF((SUMPRODUCT(L1471:L1493,L1495:L1517)/SUM(L1471:L1493))<0,1,(SUMPRODUCT(L1471:L1493,L1495:L1517)/SUM(L1471:L1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",M1468<>\"n/a\"),IF(SUM(M1471:M1493)=0,0,IF((SUMPRODUCT(M1471:M1493,M1495:M1517)/SUM(M1471:M1493))<0,1,(SUMPRODUCT(M1471:M1493,M1495:M1517)/SUM(M1471:M1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",N1468<>\"n/a\"),IF(SUM(N1471:N1493)=0,0,IF((SUMPRODUCT(N1471:N1493,N1495:N1517)/SUM(N1471:N1493))<0,1,(SUMPRODUCT(N1471:N1493,N1495:N1517)/SUM(N1471:N1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",O1468<>\"n/a\"),IF(SUM(O1471:O1493)=0,0,IF((SUMPRODUCT(O1471:O1493,O1495:O1517)/SUM(O1471:O1493))<0,1,(SUMPRODUCT(O1471:O1493,O1495:O1517)/SUM(O1471:O1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",P1468<>\"n/a\"),IF(SUM(P1471:P1493)=0,0,IF((SUMPRODUCT(P1471:P1493,P1495:P1517)/SUM(P1471:P1493))<0,1,(SUMPRODUCT(P1471:P1493,P1495:P1517)/SUM(P1471:P1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",Q1468<>\"n/a\"),IF(SUM(Q1471:Q1493)=0,0,IF((SUMPRODUCT(Q1471:Q1493,Q1495:Q1517)/SUM(Q1471:Q1493))<0,1,(SUMPRODUCT(Q1471:Q1493,Q1495:Q1517)/SUM(Q1471:Q1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",R1468<>\"n/a\"),IF(SUM(R1471:R1493)=0,0,IF((SUMPRODUCT(R1471:R1493,R1495:R1517)/SUM(R1471:R1493))<0,1,(SUMPRODUCT(R1471:R1493,R1495:R1517)/SUM(R1471:R1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",S1468<>\"n/a\"),IF(SUM(S1471:S1493)=0,0,IF((SUMPRODUCT(S1471:S1493,S1495:S1517)/SUM(S1471:S1493))<0,1,(SUMPRODUCT(S1471:S1493,S1495:S1517)/SUM(S1471:S1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",T1468<>\"n/a\"),IF(SUM(T1471:T1493)=0,0,IF((SUMPRODUCT(T1471:T1493,T1495:T1517)/SUM(T1471:T1493))<0,1,(SUMPRODUCT(T1471:T1493,T1495:T1517)/SUM(T1471:T1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",U1468<>\"n/a\"),IF(SUM(U1471:U1493)=0,0,IF((SUMPRODUCT(U1471:U1493,U1495:U1517)/SUM(U1471:U1493))<0,1,(SUMPRODUCT(U1471:U1493,U1495:U1517)/SUM(U1471:U1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",V1468<>\"n/a\"),IF(SUM(V1471:V1493)=0,0,IF((SUMPRODUCT(V1471:V1493,V1495:V1517)/SUM(V1471:V1493))<0,1,(SUMPRODUCT(V1471:V1493,V1495:V1517)/SUM(V1471:V1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",W1468<>\"n/a\"),IF(SUM(W1471:W1493)=0,0,IF((SUMPRODUCT(W1471:W1493,W1495:W1517)/SUM(W1471:W1493))<0,1,(SUMPRODUCT(W1471:W1493,W1495:W1517)/SUM(W1471:W1493)))),\"n/a\"))","v":0}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1520,'RFM input'!$F$7:$G$36,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1520,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1521,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1521,0)-OFFSET('RFM input'!H$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!I$40,$A1521,0)-OFFSET('RFM input'!I$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1521,0)-OFFSET('RFM input'!J$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1521,0)-OFFSET('RFM input'!K$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1521,0)-OFFSET('RFM input'!L$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1521,0)-OFFSET('RFM input'!M$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!N$40,$A1521,0)-OFFSET('RFM input'!N$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1521,0)-OFFSET('RFM input'!O$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1521,0)-OFFSET('RFM input'!P$74,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1521,0)-OFFSET('RFM input'!Q$74,$A1521,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1521,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1521,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1549=\"n/a\",0,IF(AND(D1523=0,C1525=0),0,\nIF(AND(D1523<>0,C1525=0),D1523,\nIF(AND(D1524<>0,C1525<>0),(C1525-(C1525/C1549))+D1523,\nIF(C1549<1,0,(C1525-(C1525/C1549)))))))","v":0},{"$f":"IF(E1549=\"n/a\",0,IF(AND(E1523=0,D1525=0),0,\nIF(AND(E1523<>0,D1525=0),E1523,\nIF(AND(E1524<>0,D1525<>0),(D1525-(D1525/D1549))+E1523,\nIF(D1549<1,0,(D1525-(D1525/D1549)))))))","v":0},{"$f":"IF(F1549=\"n/a\",0,IF(AND(F1523=0,E1525=0),0,\nIF(AND(F1523<>0,E1525=0),F1523,\nIF(AND(F1524<>0,E1525<>0),(E1525-(E1525/E1549))+F1523,\nIF(E1549<1,0,(E1525-(E1525/E1549)))))))","v":0},{"$f":"IF(G1549=\"n/a\",0,IF(AND(G1523=0,F1525=0),0,\nIF(AND(G1523<>0,F1525=0),G1523,\nIF(AND(G1524<>0,F1525<>0),(F1525-(F1525/F1549))+G1523,\nIF(F1549<1,0,(F1525-(F1525/F1549)))))))","v":0},{"$f":"IF(H1549=\"n/a\",0,IF(AND(H1523=0,G1525=0),0,\nIF(AND(H1523<>0,G1525=0),H1523,\nIF(AND(H1524<>0,G1525<>0),(G1525-(G1525/G1549))+H1523,\nIF(G1549<1,0,(G1525-(G1525/G1549)))))))","v":0},{"$f":"IF(I1549=\"n/a\",0,IF(AND(I1523=0,H1525=0),0,\nIF(AND(I1523<>0,H1525=0),I1523,\nIF(AND(I1524<>0,H1525<>0),(H1525-(H1525/H1549))+I1523,\nIF(H1549<1,0,(H1525-(H1525/H1549)))))))","v":0},{"$f":"IF(J1549=\"n/a\",0,IF(AND(J1523=0,I1525=0),0,\nIF(AND(J1523<>0,I1525=0),J1523,\nIF(AND(J1524<>0,I1525<>0),(I1525-(I1525/I1549))+J1523,\nIF(I1549<1,0,(I1525-(I1525/I1549)))))))","v":0},{"$f":"IF(K1549=\"n/a\",0,IF(AND(K1523=0,J1525=0),0,\nIF(AND(K1523<>0,J1525=0),K1523,\nIF(AND(K1524<>0,J1525<>0),(J1525-(J1525/J1549))+K1523,\nIF(J1549<1,0,(J1525-(J1525/J1549)))))))","v":0},{"$f":"IF(L1549=\"n/a\",0,IF(AND(L1523=0,K1525=0),0,\nIF(AND(L1523<>0,K1525=0),L1523,\nIF(AND(L1524<>0,K1525<>0),(K1525-(K1525/K1549))+L1523,\nIF(K1549<1,0,(K1525-(K1525/K1549)))))))","v":0},{"$f":"IF(M1549=\"n/a\",0,IF(AND(M1523=0,L1525=0),0,\nIF(AND(M1523<>0,L1525=0),M1523,\nIF(AND(M1524<>0,L1525<>0),(L1525-(L1525/L1549))+M1523,\nIF(L1549<1,0,(L1525-(L1525/L1549)))))))","v":0},{"$f":"IF(N1549=\"n/a\",0,IF(AND(N1523=0,M1525=0),0,\nIF(AND(N1523<>0,M1525=0),N1523,\nIF(AND(N1524<>0,M1525<>0),(M1525-(M1525/M1549))+N1523,\nIF(M1549<1,0,(M1525-(M1525/M1549)))))))","v":0},{"$f":"IF(O1549=\"n/a\",0,IF(AND(O1523=0,N1525=0),0,\nIF(AND(O1523<>0,N1525=0),O1523,\nIF(AND(O1524<>0,N1525<>0),(N1525-(N1525/N1549))+O1523,\nIF(N1549<1,0,(N1525-(N1525/N1549)))))))","v":0},{"$f":"IF(P1549=\"n/a\",0,IF(AND(P1523=0,O1525=0),0,\nIF(AND(P1523<>0,O1525=0),P1523,\nIF(AND(P1524<>0,O1525<>0),(O1525-(O1525/O1549))+P1523,\nIF(O1549<1,0,(O1525-(O1525/O1549)))))))","v":0},{"$f":"IF(Q1549=\"n/a\",0,IF(AND(Q1523=0,P1525=0),0,\nIF(AND(Q1523<>0,P1525=0),Q1523,\nIF(AND(Q1524<>0,P1525<>0),(P1525-(P1525/P1549))+Q1523,\nIF(P1549<1,0,(P1525-(P1525/P1549)))))))","v":0},{"$f":"IF(R1549=\"n/a\",0,IF(AND(R1523=0,Q1525=0),0,\nIF(AND(R1523<>0,Q1525=0),R1523,\nIF(AND(R1524<>0,Q1525<>0),(Q1525-(Q1525/Q1549))+R1523,\nIF(Q1549<1,0,(Q1525-(Q1525/Q1549)))))))","v":0},{"$f":"IF(S1549=\"n/a\",0,IF(AND(S1523=0,R1525=0),0,\nIF(AND(S1523<>0,R1525=0),S1523,\nIF(AND(S1524<>0,R1525<>0),(R1525-(R1525/R1549))+S1523,\nIF(R1549<1,0,(R1525-(R1525/R1549)))))))","v":0},{"$f":"IF(T1549=\"n/a\",0,IF(AND(T1523=0,S1525=0),0,\nIF(AND(T1523<>0,S1525=0),T1523,\nIF(AND(T1524<>0,S1525<>0),(S1525-(S1525/S1549))+T1523,\nIF(S1549<1,0,(S1525-(S1525/S1549)))))))","v":0},{"$f":"IF(U1549=\"n/a\",0,IF(AND(U1523=0,T1525=0),0,\nIF(AND(U1523<>0,T1525=0),U1523,\nIF(AND(U1524<>0,T1525<>0),(T1525-(T1525/T1549))+U1523,\nIF(T1549<1,0,(T1525-(T1525/T1549)))))))","v":0},{"$f":"IF(V1549=\"n/a\",0,IF(AND(V1523=0,U1525=0),0,\nIF(AND(V1523<>0,U1525=0),V1523,\nIF(AND(V1524<>0,U1525<>0),(U1525-(U1525/U1549))+V1523,\nIF(U1549<1,0,(U1525-(U1525/U1549)))))))","v":0},{"$f":"IF(W1549=\"n/a\",0,IF(AND(W1523=0,V1525=0),0,\nIF(AND(W1523<>0,V1525=0),W1523,\nIF(AND(W1524<>0,V1525<>0),(V1525-(V1525/V1549))+W1523,\nIF(V1549<1,0,(V1525-(V1525/V1549)))))))","v":0}]
[{"$f":"A1525+1","v":0},"Depreciated starting TAB",{"$f":"C1521","v":0},{"$f":"IF(C1550=\"n/a\",C1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(D1550=\"n/a\",D1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(E1550=\"n/a\",E1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(F1550=\"n/a\",F1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(G1550=\"n/a\",G1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(H1550=\"n/a\",H1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))/2),\nMAX(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))/2)),0))","v":0},{"$f":"IF(I1550=\"n/a\",I1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(J1550=\"n/a\",J1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(K1550=\"n/a\",K1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(L1550=\"n/a\",L1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(M1550=\"n/a\",M1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(N1550=\"n/a\",N1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(O1550=\"n/a\",O1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(P1550=\"n/a\",P1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(Q1550=\"n/a\",Q1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(R1550=\"n/a\",R1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(S1550=\"n/a\",S1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(T1550=\"n/a\",T1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(U1550=\"n/a\",U1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(V1550=\"n/a\",V1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0}]
[{"$f":"A1526+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1527)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1527,-($A1527+5),0)","v":0},{"$f":"IF(D1551=\"n/a\",D1527,IFERROR(IF((OFFSET($C1527,0,$A1527))<0,\nMIN(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527)))),\nMAX(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527))))),0))","v":0},0,0,0,{"$f":"IF(H1551=\"n/a\",H1527,IFERROR(IF((OFFSET($C1527,0,$A1527))<0,\nMIN(0,H1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527)))/2),\nMAX(0,H1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527)))/2)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1528,-($A1528+5),0)","v":0},{"$f":"IF(E1552=\"n/a\",E1528,IFERROR(IF((OFFSET($C1528,0,$A1528))<0,\nMIN(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528)))),\nMAX(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1529,-($A1529+5),0)","v":0},{"$f":"IF(F1553=\"n/a\",F1529,IFERROR(IF((OFFSET($C1529,0,$A1529))<0,\nMIN(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529)))),\nMAX(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1530,-($A1530+5),0)","v":0},{"$f":"IF(G1554=\"n/a\",G1530,IFERROR(IF((OFFSET($C1530,0,$A1530))<0,\nMIN(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530)))),\nMAX(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1531,-($A1531+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1532,-($A1532+5),0)","v":0},{"$f":"IF(I1556=\"n/a\",I1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1533,-($A1533+5),0)","v":0},{"$f":"IF(J1557=\"n/a\",J1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1534,-($A1534+5),0)","v":0},{"$f":"IF(K1558=\"n/a\",K1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1535,-($A1535+5),0)","v":0},{"$f":"IF(L1559=\"n/a\",L1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1536,-($A1536+5),0)","v":0},{"$f":"IF(M1560=\"n/a\",M1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1537,-($A1537+5),0)","v":0},{"$f":"IF(N1561=\"n/a\",N1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1538,-($A1538+5),0)","v":0},{"$f":"IF(O1562=\"n/a\",O1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1539,-($A1539+5),0)","v":0},{"$f":"IF(P1563=\"n/a\",P1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1540,-($A1540+5),0)","v":0},{"$f":"IF(Q1564=\"n/a\",Q1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1541,-($A1541+5),0)","v":0},{"$f":"IF(R1565=\"n/a\",R1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1542,-($A1542+5),0)","v":0},{"$f":"IF(S1566=\"n/a\",S1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1543,-($A1543+5),0)","v":0},{"$f":"IF(T1567=\"n/a\",T1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1544,-($A1544+5),0)","v":0},{"$f":"IF(U1568=\"n/a\",U1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1545,-($A1545+5),0)","v":0},{"$f":"IF(V1569=\"n/a\",V1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1546,-($A1546+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1549=\"n/a\",\"n/a\",IF(AND(C1549<1,D1523=0),0,\nIF(D1523=0,C1549-1,\nIF(C1549<1,D1524,\n(((C1549-1)*(C1525-(C1525/(C1549))))+(D1523*D1524))/(D1525)))))","v":0},0,0,0,0,{"$f":"IF(H1549=\"n/a\",\"n/a\",IF(AND(H1549<1,I1523=0),0,\nIF(I1523=0,H1549-1,\nIF(H1549<1,I1524,\n(((H1549-1)*(H1525-(H1525/(H1549))))+(I1523*I1524))/(I1525)))))","v":0},{"$f":"IF(I1549=\"n/a\",\"n/a\",IF(AND(I1549<1,J1523=0),0,\nIF(J1523=0,I1549-1,\nIF(I1549<1,J1524,\n(((I1549-1)*(I1525-(I1525/(I1549))))+(J1523*J1524))/(J1525)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1550,(-$A1526-ROWS(C1522:C1549)),0)","v":0},{"$f":"IF(C1550=\"n/a\",\"n/a\",MAX(0,C1550-1))","v":0},{"$f":"IF(D1550=\"n/a\",\"n/a\",MAX(0,D1550-1))","v":0},{"$f":"IF(E1550=\"n/a\",\"n/a\",MAX(0,E1550-1))","v":0},{"$f":"IF(F1550=\"n/a\",\"n/a\",MAX(0,F1550-1))","v":0},{"$f":"IF(G1550=\"n/a\",\"n/a\",MAX(0,G1550-1))","v":0},{"$f":"IF(H1550=\"n/a\",\"n/a\",MAX(0,H1550-0.5))","v":0},{"$f":"IF(I1550=\"n/a\",\"n/a\",MAX(0,I1550-1))","v":0},{"$f":"IF(J1550=\"n/a\",\"n/a\",MAX(0,J1550-1))","v":0},{"$f":"IF(K1550=\"n/a\",\"n/a\",MAX(0,K1550-1))","v":0},{"$f":"IF(L1550=\"n/a\",\"n/a\",MAX(0,L1550-1))","v":0},{"$f":"IF(M1550=\"n/a\",\"n/a\",MAX(0,M1550-1))","v":0},{"$f":"IF(N1550=\"n/a\",\"n/a\",MAX(0,N1550-1))","v":0},{"$f":"IF(O1550=\"n/a\",\"n/a\",MAX(0,O1550-1))","v":0},{"$f":"IF(P1550=\"n/a\",\"n/a\",MAX(0,P1550-1))","v":0},{"$f":"IF(Q1550=\"n/a\",\"n/a\",MAX(0,Q1550-1))","v":0},{"$f":"IF(R1550=\"n/a\",\"n/a\",MAX(0,R1550-1))","v":0},{"$f":"IF(S1550=\"n/a\",\"n/a\",MAX(0,S1550-1))","v":0},{"$f":"IF(T1550=\"n/a\",\"n/a\",MAX(0,T1550-1))","v":0},{"$f":"IF(U1550=\"n/a\",\"n/a\",MAX(0,U1550-1))","v":0},{"$f":"IF(V1550=\"n/a\",\"n/a\",MAX(0,V1550-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1527)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1551,(-$A1527-ROWS(D1523:D1550)),0)","v":0},0,0,0,0,{"$f":"IF(H1551=\"n/a\",\"n/a\",MAX(0,H1551-0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1552,(-$A1528-ROWS(E1524:E1551)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1553,(-$A1529-ROWS(F1525:F1552)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1554,(-$A1530-ROWS(G1526:G1553)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1555,(-$A1531-ROWS(H1527:H1554)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1556,(-$A1532-ROWS(I1528:I1555)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1557,(-$A1533-ROWS(J1529:J1556)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1558,(-$A1534-ROWS(K1530:K1557)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1559,(-$A1535-ROWS(L1531:L1558)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1560,(-$A1536-ROWS(M1532:M1559)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1561,(-$A1537-ROWS(N1533:N1560)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1562,(-$A1538-ROWS(O1534:O1561)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1563,(-$A1539-ROWS(P1535:P1562)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1564,(-$A1540-ROWS(Q1536:Q1563)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1565,(-$A1541-ROWS(R1537:R1564)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1566,(-$A1542-ROWS(S1538:S1565)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1567,(-$A1543-ROWS(T1539:T1566)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1568,(-$A1544-ROWS(U1540:U1567)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1569,(-$A1545-ROWS(V1541:V1568)),0)","v":0},{"$f":"IF(V1569=\"n/a\",\"n/a\",MAX(0,V1569-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1570,(-$A1546-ROWS(W1542:W1569)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1522<>\"n/a\",C1522<>\"n/a\"),IF(SUM(C1525:C1547)=0,0,IF((SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547))<0,1,(SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",D1522<>\"n/a\"),IF(SUM(D1525:D1547)=0,0,IF((SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547))<0,1,(SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",E1522<>\"n/a\"),IF(SUM(E1525:E1547)=0,0,IF((SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547))<0,1,(SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",F1522<>\"n/a\"),IF(SUM(F1525:F1547)=0,0,IF((SUMPRODUCT(F1525:F1547,F1549:F1571)/SUM(F1525:F1547))<0,1,(SUMPRODUCT(F1525:F1547,F1549:F1571)/SUM(F1525:F1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",G1522<>\"n/a\"),IF(SUM(G1525:G1547)=0,0,IF((SUMPRODUCT(G1525:G1547,G1549:G1571)/SUM(G1525:G1547))<0,1,(SUMPRODUCT(G1525:G1547,G1549:G1571)/SUM(G1525:G1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",H1522<>\"n/a\"),IF(SUM(H1525:H1547)=0,0,IF((SUMPRODUCT(H1525:H1547,H1549:H1571)/SUM(H1525:H1547))<0,1,(SUMPRODUCT(H1525:H1547,H1549:H1571)/SUM(H1525:H1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",I1522<>\"n/a\"),IF(SUM(I1525:I1547)=0,0,IF((SUMPRODUCT(I1525:I1547,I1549:I1571)/SUM(I1525:I1547))<0,1,(SUMPRODUCT(I1525:I1547,I1549:I1571)/SUM(I1525:I1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",J1522<>\"n/a\"),IF(SUM(J1525:J1547)=0,0,IF((SUMPRODUCT(J1525:J1547,J1549:J1571)/SUM(J1525:J1547))<0,1,(SUMPRODUCT(J1525:J1547,J1549:J1571)/SUM(J1525:J1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",K1522<>\"n/a\"),IF(SUM(K1525:K1547)=0,0,IF((SUMPRODUCT(K1525:K1547,K1549:K1571)/SUM(K1525:K1547))<0,1,(SUMPRODUCT(K1525:K1547,K1549:K1571)/SUM(K1525:K1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",L1522<>\"n/a\"),IF(SUM(L1525:L1547)=0,0,IF((SUMPRODUCT(L1525:L1547,L1549:L1571)/SUM(L1525:L1547))<0,1,(SUMPRODUCT(L1525:L1547,L1549:L1571)/SUM(L1525:L1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",M1522<>\"n/a\"),IF(SUM(M1525:M1547)=0,0,IF((SUMPRODUCT(M1525:M1547,M1549:M1571)/SUM(M1525:M1547))<0,1,(SUMPRODUCT(M1525:M1547,M1549:M1571)/SUM(M1525:M1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",N1522<>\"n/a\"),IF(SUM(N1525:N1547)=0,0,IF((SUMPRODUCT(N1525:N1547,N1549:N1571)/SUM(N1525:N1547))<0,1,(SUMPRODUCT(N1525:N1547,N1549:N1571)/SUM(N1525:N1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",O1522<>\"n/a\"),IF(SUM(O1525:O1547)=0,0,IF((SUMPRODUCT(O1525:O1547,O1549:O1571)/SUM(O1525:O1547))<0,1,(SUMPRODUCT(O1525:O1547,O1549:O1571)/SUM(O1525:O1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",P1522<>\"n/a\"),IF(SUM(P1525:P1547)=0,0,IF((SUMPRODUCT(P1525:P1547,P1549:P1571)/SUM(P1525:P1547))<0,1,(SUMPRODUCT(P1525:P1547,P1549:P1571)/SUM(P1525:P1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",Q1522<>\"n/a\"),IF(SUM(Q1525:Q1547)=0,0,IF((SUMPRODUCT(Q1525:Q1547,Q1549:Q1571)/SUM(Q1525:Q1547))<0,1,(SUMPRODUCT(Q1525:Q1547,Q1549:Q1571)/SUM(Q1525:Q1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",R1522<>\"n/a\"),IF(SUM(R1525:R1547)=0,0,IF((SUMPRODUCT(R1525:R1547,R1549:R1571)/SUM(R1525:R1547))<0,1,(SUMPRODUCT(R1525:R1547,R1549:R1571)/SUM(R1525:R1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",S1522<>\"n/a\"),IF(SUM(S1525:S1547)=0,0,IF((SUMPRODUCT(S1525:S1547,S1549:S1571)/SUM(S1525:S1547))<0,1,(SUMPRODUCT(S1525:S1547,S1549:S1571)/SUM(S1525:S1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",T1522<>\"n/a\"),IF(SUM(T1525:T1547)=0,0,IF((SUMPRODUCT(T1525:T1547,T1549:T1571)/SUM(T1525:T1547))<0,1,(SUMPRODUCT(T1525:T1547,T1549:T1571)/SUM(T1525:T1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",U1522<>\"n/a\"),IF(SUM(U1525:U1547)=0,0,IF((SUMPRODUCT(U1525:U1547,U1549:U1571)/SUM(U1525:U1547))<0,1,(SUMPRODUCT(U1525:U1547,U1549:U1571)/SUM(U1525:U1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",V1522<>\"n/a\"),IF(SUM(V1525:V1547)=0,0,IF((SUMPRODUCT(V1525:V1547,V1549:V1571)/SUM(V1525:V1547))<0,1,(SUMPRODUCT(V1525:V1547,V1549:V1571)/SUM(V1525:V1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",W1522<>\"n/a\"),IF(SUM(W1525:W1547)=0,0,IF((SUMPRODUCT(W1525:W1547,W1549:W1571)/SUM(W1525:W1547))<0,1,(SUMPRODUCT(W1525:W1547,W1549:W1571)/SUM(W1525:W1547)))),\"n/a\"))","v":0}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1574,'RFM input'!$F$7:$G$36,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A1574,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1575,0)","v":0},{"$f":"OFFSET('RFM input'!H$40,$A1575,0)-OFFSET('RFM input'!H$74,$A1575,0)","v":5.3720032340980985},{"$f":"OFFSET('RFM input'!I$40,$A1575,0)-OFFSET('RFM input'!I$74,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!J$40,$A1575,0)-OFFSET('RFM input'!J$74,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!K$40,$A1575,0)-OFFSET('RFM input'!K$74,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!L$40,$A1575,0)-OFFSET('RFM input'!L$74,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!M$40,$A1575,0)-OFFSET('RFM input'!M$74,$A1575,0)","v":0.59755966024708818},{"$f":"OFFSET('RFM input'!N$40,$A1575,0)-OFFSET('RFM input'!N$74,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!O$40,$A1575,0)-OFFSET('RFM input'!O$74,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!P$40,$A1575,0)-OFFSET('RFM input'!P$74,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!Q$40,$A1575,0)-OFFSET('RFM input'!Q$74,$A1575,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$H$231,$A1575,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$40,0,ROUNDUP('RFM input'!$W$7,0))),OFFSET('RFM input'!$J$231,$A1575,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1603=\"n/a\",0,IF(AND(D1577=0,C1579=0),0,\nIF(AND(D1577<>0,C1579=0),D1577,\nIF(AND(D1578<>0,C1579<>0),(C1579-(C1579/C1603))+D1577,\nIF(C1603<1,0,(C1579-(C1579/C1603)))))))","v":0},{"$f":"IF(E1603=\"n/a\",0,IF(AND(E1577=0,D1579=0),0,\nIF(AND(E1577<>0,D1579=0),E1577,\nIF(AND(E1578<>0,D1579<>0),(D1579-(D1579/D1603))+E1577,\nIF(D1603<1,0,(D1579-(D1579/D1603)))))))","v":0},{"$f":"IF(F1603=\"n/a\",0,IF(AND(F1577=0,E1579=0),0,\nIF(AND(F1577<>0,E1579=0),F1577,\nIF(AND(F1578<>0,E1579<>0),(E1579-(E1579/E1603))+F1577,\nIF(E1603<1,0,(E1579-(E1579/E1603)))))))","v":0},{"$f":"IF(G1603=\"n/a\",0,IF(AND(G1577=0,F1579=0),0,\nIF(AND(G1577<>0,F1579=0),G1577,\nIF(AND(G1578<>0,F1579<>0),(F1579-(F1579/F1603))+G1577,\nIF(F1603<1,0,(F1579-(F1579/F1603)))))))","v":0},{"$f":"IF(H1603=\"n/a\",0,IF(AND(H1577=0,G1579=0),0,\nIF(AND(H1577<>0,G1579=0),H1577,\nIF(AND(H1578<>0,G1579<>0),(G1579-(G1579/G1603))+H1577,\nIF(G1603<1,0,(G1579-(G1579/G1603)))))))","v":0},{"$f":"IF(I1603=\"n/a\",0,IF(AND(I1577=0,H1579=0),0,\nIF(AND(I1577<>0,H1579=0),I1577,\nIF(AND(I1578<>0,H1579<>0),(H1579-(H1579/H1603))+I1577,\nIF(H1603<1,0,(H1579-(H1579/H1603)))))))","v":0},{"$f":"IF(J1603=\"n/a\",0,IF(AND(J1577=0,I1579=0),0,\nIF(AND(J1577<>0,I1579=0),J1577,\nIF(AND(J1578<>0,I1579<>0),(I1579-(I1579/I1603))+J1577,\nIF(I1603<1,0,(I1579-(I1579/I1603)))))))","v":0},{"$f":"IF(K1603=\"n/a\",0,IF(AND(K1577=0,J1579=0),0,\nIF(AND(K1577<>0,J1579=0),K1577,\nIF(AND(K1578<>0,J1579<>0),(J1579-(J1579/J1603))+K1577,\nIF(J1603<1,0,(J1579-(J1579/J1603)))))))","v":0},{"$f":"IF(L1603=\"n/a\",0,IF(AND(L1577=0,K1579=0),0,\nIF(AND(L1577<>0,K1579=0),L1577,\nIF(AND(L1578<>0,K1579<>0),(K1579-(K1579/K1603))+L1577,\nIF(K1603<1,0,(K1579-(K1579/K1603)))))))","v":0},{"$f":"IF(M1603=\"n/a\",0,IF(AND(M1577=0,L1579=0),0,\nIF(AND(M1577<>0,L1579=0),M1577,\nIF(AND(M1578<>0,L1579<>0),(L1579-(L1579/L1603))+M1577,\nIF(L1603<1,0,(L1579-(L1579/L1603)))))))","v":0},{"$f":"IF(N1603=\"n/a\",0,IF(AND(N1577=0,M1579=0),0,\nIF(AND(N1577<>0,M1579=0),N1577,\nIF(AND(N1578<>0,M1579<>0),(M1579-(M1579/M1603))+N1577,\nIF(M1603<1,0,(M1579-(M1579/M1603)))))))","v":0},{"$f":"IF(O1603=\"n/a\",0,IF(AND(O1577=0,N1579=0),0,\nIF(AND(O1577<>0,N1579=0),O1577,\nIF(AND(O1578<>0,N1579<>0),(N1579-(N1579/N1603))+O1577,\nIF(N1603<1,0,(N1579-(N1579/N1603)))))))","v":0},{"$f":"IF(P1603=\"n/a\",0,IF(AND(P1577=0,O1579=0),0,\nIF(AND(P1577<>0,O1579=0),P1577,\nIF(AND(P1578<>0,O1579<>0),(O1579-(O1579/O1603))+P1577,\nIF(O1603<1,0,(O1579-(O1579/O1603)))))))","v":0},{"$f":"IF(Q1603=\"n/a\",0,IF(AND(Q1577=0,P1579=0),0,\nIF(AND(Q1577<>0,P1579=0),Q1577,\nIF(AND(Q1578<>0,P1579<>0),(P1579-(P1579/P1603))+Q1577,\nIF(P1603<1,0,(P1579-(P1579/P1603)))))))","v":0},{"$f":"IF(R1603=\"n/a\",0,IF(AND(R1577=0,Q1579=0),0,\nIF(AND(R1577<>0,Q1579=0),R1577,\nIF(AND(R1578<>0,Q1579<>0),(Q1579-(Q1579/Q1603))+R1577,\nIF(Q1603<1,0,(Q1579-(Q1579/Q1603)))))))","v":0},{"$f":"IF(S1603=\"n/a\",0,IF(AND(S1577=0,R1579=0),0,\nIF(AND(S1577<>0,R1579=0),S1577,\nIF(AND(S1578<>0,R1579<>0),(R1579-(R1579/R1603))+S1577,\nIF(R1603<1,0,(R1579-(R1579/R1603)))))))","v":0},{"$f":"IF(T1603=\"n/a\",0,IF(AND(T1577=0,S1579=0),0,\nIF(AND(T1577<>0,S1579=0),T1577,\nIF(AND(T1578<>0,S1579<>0),(S1579-(S1579/S1603))+T1577,\nIF(S1603<1,0,(S1579-(S1579/S1603)))))))","v":0},{"$f":"IF(U1603=\"n/a\",0,IF(AND(U1577=0,T1579=0),0,\nIF(AND(U1577<>0,T1579=0),U1577,\nIF(AND(U1578<>0,T1579<>0),(T1579-(T1579/T1603))+U1577,\nIF(T1603<1,0,(T1579-(T1579/T1603)))))))","v":0},{"$f":"IF(V1603=\"n/a\",0,IF(AND(V1577=0,U1579=0),0,\nIF(AND(V1577<>0,U1579=0),V1577,\nIF(AND(V1578<>0,U1579<>0),(U1579-(U1579/U1603))+V1577,\nIF(U1603<1,0,(U1579-(U1579/U1603)))))))","v":0},{"$f":"IF(W1603=\"n/a\",0,IF(AND(W1577=0,V1579=0),0,\nIF(AND(W1577<>0,V1579=0),W1577,\nIF(AND(W1578<>0,V1579<>0),(V1579-(V1579/V1603))+W1577,\nIF(V1603<1,0,(V1579-(V1579/V1603)))))))","v":0}]
[{"$f":"A1579+1","v":0},"Depreciated starting TAB",{"$f":"C1575","v":0},{"$f":"IF(C1604=\"n/a\",C1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(D1604=\"n/a\",D1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(E1604=\"n/a\",E1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(F1604=\"n/a\",F1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(G1604=\"n/a\",G1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(H1604=\"n/a\",H1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))/2),\nMAX(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))/2)),0))","v":0},{"$f":"IF(I1604=\"n/a\",I1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(J1604=\"n/a\",J1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(K1604=\"n/a\",K1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(L1604=\"n/a\",L1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(M1604=\"n/a\",M1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(N1604=\"n/a\",N1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(O1604=\"n/a\",O1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(P1604=\"n/a\",P1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(Q1604=\"n/a\",Q1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(R1604=\"n/a\",R1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(S1604=\"n/a\",S1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(T1604=\"n/a\",T1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(U1604=\"n/a\",U1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(V1604=\"n/a\",V1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0}]
[{"$f":"A1580+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1581)","v":"Depreciated Net Capex 2016"},null,{"$f":"OFFSET(D1581,-($A1581+5),0)","v":5.3720032340980985},{"$f":"IF(D1605=\"n/a\",D1581,IFERROR(IF((OFFSET($C1581,0,$A1581))<0,\nMIN(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581)))),\nMAX(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581))))),0))","v":4.2976025872784787},3.2232019404588588,2.1488012936392389,1.0744006468196192,{"$f":"IF(H1605=\"n/a\",H1581,IFERROR(IF((OFFSET($C1581,0,$A1581))<0,\nMIN(0,H1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581)))/2),\nMAX(0,H1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581)))/2)),0))","v":0.53720032340980939},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2017",null,null,{"$f":"OFFSET(E1582,-($A1582+5),0)","v":0},{"$f":"IF(E1606=\"n/a\",E1582,IFERROR(IF((OFFSET($C1582,0,$A1582))<0,\nMIN(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582)))),\nMAX(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2018",null,null,null,{"$f":"OFFSET(F1583,-($A1583+5),0)","v":0},{"$f":"IF(F1607=\"n/a\",F1583,IFERROR(IF((OFFSET($C1583,0,$A1583))<0,\nMIN(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583)))),\nMAX(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2019",null,null,null,null,{"$f":"OFFSET(G1584,-($A1584+5),0)","v":0},{"$f":"IF(G1608=\"n/a\",G1584,IFERROR(IF((OFFSET($C1584,0,$A1584))<0,\nMIN(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584)))),\nMAX(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1585,-($A1585+5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1586,-($A1586+5),0)","v":0.59755966024708818},{"$f":"IF(I1610=\"n/a\",I1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0.47804772819767055},0.35853579614825293,0.2390238640988353,0.11951193204941767,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1587,-($A1587+5),0)","v":0},{"$f":"IF(J1611=\"n/a\",J1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1588,-($A1588+5),0)","v":0},{"$f":"IF(K1612=\"n/a\",K1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1589,-($A1589+5),0)","v":0},{"$f":"IF(L1613=\"n/a\",L1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1590,-($A1590+5),0)","v":0},{"$f":"IF(M1614=\"n/a\",M1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1591,-($A1591+5),0)","v":0},{"$f":"IF(N1615=\"n/a\",N1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1592,-($A1592+5),0)","v":0},{"$f":"IF(O1616=\"n/a\",O1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1593,-($A1593+5),0)","v":0},{"$f":"IF(P1617=\"n/a\",P1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1594,-($A1594+5),0)","v":0},{"$f":"IF(Q1618=\"n/a\",Q1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1595,-($A1595+5),0)","v":0},{"$f":"IF(R1619=\"n/a\",R1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1596,-($A1596+5),0)","v":0},{"$f":"IF(S1620=\"n/a\",S1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1597,-($A1597+5),0)","v":0},{"$f":"IF(T1621=\"n/a\",T1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1598,-($A1598+5),0)","v":0},{"$f":"IF(U1622=\"n/a\",U1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0]
[19,"Depreciated Net Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1599,-($A1599+5),0)","v":0},{"$f":"IF(V1623=\"n/a\",V1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0}]
[20,"Depreciated Net Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1600,-($A1600+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1603=\"n/a\",\"n/a\",IF(AND(C1603<1,D1577=0),0,\nIF(D1577=0,C1603-1,\nIF(C1603<1,D1578,\n(((C1603-1)*(C1579-(C1579/(C1603))))+(D1577*D1578))/(D1579)))))","v":0},0,0,0,0,{"$f":"IF(H1603=\"n/a\",\"n/a\",IF(AND(H1603<1,I1577=0),0,\nIF(I1577=0,H1603-1,\nIF(H1603<1,I1578,\n(((H1603-1)*(H1579-(H1579/(H1603))))+(I1577*I1578))/(I1579)))))","v":0},{"$f":"IF(I1603=\"n/a\",\"n/a\",IF(AND(I1603<1,J1577=0),0,\nIF(J1577=0,I1603-1,\nIF(I1603<1,J1578,\n(((I1603-1)*(I1579-(I1579/(I1603))))+(J1577*J1578))/(J1579)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1604,(-$A1580-ROWS(C1576:C1603)),0)","v":"n/a"},{"$f":"IF(C1604=\"n/a\",\"n/a\",MAX(0,C1604-1))","v":"n/a"},{"$f":"IF(D1604=\"n/a\",\"n/a\",MAX(0,D1604-1))","v":"n/a"},{"$f":"IF(E1604=\"n/a\",\"n/a\",MAX(0,E1604-1))","v":"n/a"},{"$f":"IF(F1604=\"n/a\",\"n/a\",MAX(0,F1604-1))","v":"n/a"},{"$f":"IF(G1604=\"n/a\",\"n/a\",MAX(0,G1604-1))","v":"n/a"},{"$f":"IF(H1604=\"n/a\",\"n/a\",MAX(0,H1604-0.5))","v":"n/a"},{"$f":"IF(I1604=\"n/a\",\"n/a\",MAX(0,I1604-1))","v":"n/a"},{"$f":"IF(J1604=\"n/a\",\"n/a\",MAX(0,J1604-1))","v":"n/a"},{"$f":"IF(K1604=\"n/a\",\"n/a\",MAX(0,K1604-1))","v":"n/a"},{"$f":"IF(L1604=\"n/a\",\"n/a\",MAX(0,L1604-1))","v":"n/a"},{"$f":"IF(M1604=\"n/a\",\"n/a\",MAX(0,M1604-1))","v":"n/a"},{"$f":"IF(N1604=\"n/a\",\"n/a\",MAX(0,N1604-1))","v":"n/a"},{"$f":"IF(O1604=\"n/a\",\"n/a\",MAX(0,O1604-1))","v":"n/a"},{"$f":"IF(P1604=\"n/a\",\"n/a\",MAX(0,P1604-1))","v":"n/a"},{"$f":"IF(Q1604=\"n/a\",\"n/a\",MAX(0,Q1604-1))","v":"n/a"},{"$f":"IF(R1604=\"n/a\",\"n/a\",MAX(0,R1604-1))","v":"n/a"},{"$f":"IF(S1604=\"n/a\",\"n/a\",MAX(0,S1604-1))","v":"n/a"},{"$f":"IF(T1604=\"n/a\",\"n/a\",MAX(0,T1604-1))","v":"n/a"},{"$f":"IF(U1604=\"n/a\",\"n/a\",MAX(0,U1604-1))","v":"n/a"},{"$f":"IF(V1604=\"n/a\",\"n/a\",MAX(0,V1604-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1581)","v":"RL Capex 2016"},null,{"$f":"OFFSET(D1605,(-$A1581-ROWS(D1577:D1604)),0)","v":5},4,3,2,1,{"$f":"IF(H1605=\"n/a\",\"n/a\",MAX(0,H1605-0.5))","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017",null,null,{"$f":"OFFSET(E1606,(-$A1582-ROWS(E1578:E1605)),0)","v":5},4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018",null,null,null,{"$f":"OFFSET(F1607,(-$A1583-ROWS(F1579:F1606)),0)","v":5},4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019",null,null,null,null,{"$f":"OFFSET(G1608,(-$A1584-ROWS(G1580:G1607)),0)","v":5},4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020",null,null,null,null,null,{"$f":"OFFSET(H1609,(-$A1585-ROWS(H1581:H1608)),0)","v":5},4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021",null,null,null,null,null,null,{"$f":"OFFSET(I1610,(-$A1586-ROWS(I1582:I1609)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022",null,null,null,null,null,null,null,{"$f":"OFFSET(J1611,(-$A1587-ROWS(J1583:J1610)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1612,(-$A1588-ROWS(K1584:K1611)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1613,(-$A1589-ROWS(L1585:L1612)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2025",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1614,(-$A1590-ROWS(M1586:M1613)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2026",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1615,(-$A1591-ROWS(N1587:N1614)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1616,(-$A1592-ROWS(O1588:O1615)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1617,(-$A1593-ROWS(P1589:P1616)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1618,(-$A1594-ROWS(Q1590:Q1617)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1619,(-$A1595-ROWS(R1591:R1618)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1620,(-$A1596-ROWS(S1592:S1619)),0)","v":0},0,0,0,0]
[null,"RL Capex 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1621,(-$A1597-ROWS(T1593:T1620)),0)","v":0},0,0,0]
[null,"RL Capex 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1622,(-$A1598-ROWS(U1594:U1621)),0)","v":0},0,0]
[null,"RL Capex 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1623,(-$A1599-ROWS(V1595:V1622)),0)","v":0},{"$f":"IF(V1623=\"n/a\",\"n/a\",MAX(0,V1623-1))","v":0}]
[null,"RL Capex 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1624,(-$A1600-ROWS(W1596:W1623)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1576<>\"n/a\",C1576<>\"n/a\"),IF(SUM(C1579:C1601)=0,0,IF((SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601))<0,1,(SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",D1576<>\"n/a\"),IF(SUM(D1579:D1601)=0,0,IF((SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601))<0,1,(SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601)))),\"n/a\"))","v":5},{"$f":"(IF(OR($C1576<>\"n/a\",E1576<>\"n/a\"),IF(SUM(E1579:E1601)=0,0,IF((SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601))<0,1,(SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601)))),\"n/a\"))","v":4},{"$f":"(IF(OR($C1576<>\"n/a\",F1576<>\"n/a\"),IF(SUM(F1579:F1601)=0,0,IF((SUMPRODUCT(F1579:F1601,F1603:F1625)/SUM(F1579:F1601))<0,1,(SUMPRODUCT(F1579:F1601,F1603:F1625)/SUM(F1579:F1601)))),\"n/a\"))","v":3},{"$f":"(IF(OR($C1576<>\"n/a\",G1576<>\"n/a\"),IF(SUM(G1579:G1601)=0,0,IF((SUMPRODUCT(G1579:G1601,G1603:G1625)/SUM(G1579:G1601))<0,1,(SUMPRODUCT(G1579:G1601,G1603:G1625)/SUM(G1579:G1601)))),\"n/a\"))","v":2},{"$f":"(IF(OR($C1576<>\"n/a\",H1576<>\"n/a\"),IF(SUM(H1579:H1601)=0,0,IF((SUMPRODUCT(H1579:H1601,H1603:H1625)/SUM(H1579:H1601))<0,1,(SUMPRODUCT(H1579:H1601,H1603:H1625)/SUM(H1579:H1601)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C1576<>\"n/a\",I1576<>\"n/a\"),IF(SUM(I1579:I1601)=0,0,IF((SUMPRODUCT(I1579:I1601,I1603:I1625)/SUM(I1579:I1601))<0,1,(SUMPRODUCT(I1579:I1601,I1603:I1625)/SUM(I1579:I1601)))),\"n/a\"))","v":2.8696803816135801},{"$f":"(IF(OR($C1576<>\"n/a\",J1576<>\"n/a\"),IF(SUM(J1579:J1601)=0,0,IF((SUMPRODUCT(J1579:J1601,J1603:J1625)/SUM(J1579:J1601))<0,1,(SUMPRODUCT(J1579:J1601,J1603:J1625)/SUM(J1579:J1601)))),\"n/a\"))","v":4},{"$f":"(IF(OR($C1576<>\"n/a\",K1576<>\"n/a\"),IF(SUM(K1579:K1601)=0,0,IF((SUMPRODUCT(K1579:K1601,K1603:K1625)/SUM(K1579:K1601))<0,1,(SUMPRODUCT(K1579:K1601,K1603:K1625)/SUM(K1579:K1601)))),\"n/a\"))","v":3},{"$f":"(IF(OR($C1576<>\"n/a\",L1576<>\"n/a\"),IF(SUM(L1579:L1601)=0,0,IF((SUMPRODUCT(L1579:L1601,L1603:L1625)/SUM(L1579:L1601))<0,1,(SUMPRODUCT(L1579:L1601,L1603:L1625)/SUM(L1579:L1601)))),\"n/a\"))","v":2},{"$f":"(IF(OR($C1576<>\"n/a\",M1576<>\"n/a\"),IF(SUM(M1579:M1601)=0,0,IF((SUMPRODUCT(M1579:M1601,M1603:M1625)/SUM(M1579:M1601))<0,1,(SUMPRODUCT(M1579:M1601,M1603:M1625)/SUM(M1579:M1601)))),\"n/a\"))","v":1},{"$f":"(IF(OR($C1576<>\"n/a\",N1576<>\"n/a\"),IF(SUM(N1579:N1601)=0,0,IF((SUMPRODUCT(N1579:N1601,N1603:N1625)/SUM(N1579:N1601))<0,1,(SUMPRODUCT(N1579:N1601,N1603:N1625)/SUM(N1579:N1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",O1576<>\"n/a\"),IF(SUM(O1579:O1601)=0,0,IF((SUMPRODUCT(O1579:O1601,O1603:O1625)/SUM(O1579:O1601))<0,1,(SUMPRODUCT(O1579:O1601,O1603:O1625)/SUM(O1579:O1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",P1576<>\"n/a\"),IF(SUM(P1579:P1601)=0,0,IF((SUMPRODUCT(P1579:P1601,P1603:P1625)/SUM(P1579:P1601))<0,1,(SUMPRODUCT(P1579:P1601,P1603:P1625)/SUM(P1579:P1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",Q1576<>\"n/a\"),IF(SUM(Q1579:Q1601)=0,0,IF((SUMPRODUCT(Q1579:Q1601,Q1603:Q1625)/SUM(Q1579:Q1601))<0,1,(SUMPRODUCT(Q1579:Q1601,Q1603:Q1625)/SUM(Q1579:Q1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",R1576<>\"n/a\"),IF(SUM(R1579:R1601)=0,0,IF((SUMPRODUCT(R1579:R1601,R1603:R1625)/SUM(R1579:R1601))<0,1,(SUMPRODUCT(R1579:R1601,R1603:R1625)/SUM(R1579:R1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",S1576<>\"n/a\"),IF(SUM(S1579:S1601)=0,0,IF((SUMPRODUCT(S1579:S1601,S1603:S1625)/SUM(S1579:S1601))<0,1,(SUMPRODUCT(S1579:S1601,S1603:S1625)/SUM(S1579:S1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",T1576<>\"n/a\"),IF(SUM(T1579:T1601)=0,0,IF((SUMPRODUCT(T1579:T1601,T1603:T1625)/SUM(T1579:T1601))<0,1,(SUMPRODUCT(T1579:T1601,T1603:T1625)/SUM(T1579:T1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",U1576<>\"n/a\"),IF(SUM(U1579:U1601)=0,0,IF((SUMPRODUCT(U1579:U1601,U1603:U1625)/SUM(U1579:U1601))<0,1,(SUMPRODUCT(U1579:U1601,U1603:U1625)/SUM(U1579:U1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",V1576<>\"n/a\"),IF(SUM(V1579:V1601)=0,0,IF((SUMPRODUCT(V1579:V1601,V1603:V1625)/SUM(V1579:V1601))<0,1,(SUMPRODUCT(V1579:V1601,V1603:V1625)/SUM(V1579:V1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",W1576<>\"n/a\"),IF(SUM(W1579:W1601)=0,0,IF((SUMPRODUCT(W1579:W1601,W1603:W1625)/SUM(W1579:W1601))<0,1,(SUMPRODUCT(W1579:W1601,W1603:W1625)/SUM(W1579:W1601)))),\"n/a\"))","v":0}]

{"sheet":"PTRM input summary","index":14,"n_rows":37,"n_cols":18,"rows_kept":37,"cut":false,"hidden":false,"merged":[[34,6,34,8],[35,6,35,8],[34,4,34,5],[35,4,35,5],[28,6,28,8],[29,6,29,8],[32,6,32,8],[33,6,33,8],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[30,6,30,8],[31,6,31,8],[28,4,28,5],[29,4,29,5],[11,4,11,5],[10,6,10,8],[11,6,11,8],[26,6,26,8],[27,6,27,8],[26,4,26,5],[27,4,27,5],[18,6,18,8],[19,6,19,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[24,4,24,5],[8,6,8,8],[9,6,9,8],[8,4,8,5],[9,4,9,5],[10,4,10,5],[4,4,4,7],[5,6,5,8],[6,6,6,8],[7,6,7,8],[6,4,6,5],[7,4,7,5],[25,4,25,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[18,4,18,5],[19,4,19,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[24,6,24,8],[25,6,25,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM Input Summary\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"JEN - PTRM Input Summary - DNSP RFM - version 2"}]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for 2021-22 ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2021-22 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[3,7,null,null,{"$f":"'RFM input'!F7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"Subtransmission"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A7,FALSE)","v":368.53083107089731},null,"n/a",null,{"$f":"'TAB roll forward'!M496","v":274.9894184836561},{"$f":"IF(OR($N7<0,AND($N7>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E7,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E7,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E7,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":32.389098738240861},null,"2021-22"]
[{"$f":"A7+1","v":4},{"$f":"B7+1","v":8},null,null,{"$f":"'RFM input'!F8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"Distribution system assets"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A8,FALSE)","v":1011.0425685862776},null,"n/a",null,{"$f":"'TAB roll forward'!M497","v":857.04924497404534},{"$f":"IF(OR($N8<0,AND($N8>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E8,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E8,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E8,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":33.538566839397149}]
[{"$f":"A8+1","v":5},{"$f":"B8+1","v":9},null,null,{"$f":"'RFM input'!F9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"Metering"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A9,FALSE)","v":3.4052089313660012E-15},null,"n/a",null,{"$f":"'TAB roll forward'!M498","v":0},{"$f":"IF(OR($N9<0,AND($N9>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E9,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E9,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E9,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[6,10,null,null,{"$f":"'RFM input'!F10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"Public Lighting"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A10,FALSE)","v":2.8538343676291638E-2},null,"n/a",null,{"$f":"'TAB roll forward'!M499","v":0},{"$f":"IF(OR($N10<0,AND($N10>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E10,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E10,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E10,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[7,11,null,null,{"$f":"'RFM input'!F11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"SCADA/Network control"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A11,FALSE)","v":-1.3444311436952674},null,"n/a",null,{"$f":"'TAB roll forward'!M500","v":3.5942801217133922},{"$f":"IF(OR($N11<0,AND($N11>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E11,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E11,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E11,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":5.906994694929387}]
[8,12,null,null,{"$f":"'RFM input'!F12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"Non network - IT"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A12,FALSE)","v":59.619241723278122},null,"n/a",null,{"$f":"'TAB roll forward'!M501","v":64.38312347642642},{"$f":"IF(OR($N12<0,AND($N12>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E12,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E12,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E12,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":3.1876487493457564}]
[9,13,null,null,{"$f":"'RFM input'!F13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"Non network - other"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A13,FALSE)","v":80.429226992267743},null,"n/a",null,{"$f":"'TAB roll forward'!M502","v":54.916921630943158},{"$f":"IF(OR($N13<0,AND($N13>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E13,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E13,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E13,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":10.701414876843542}]
[10,14,null,null,{"$f":"'RFM input'!F14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"Land"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A14,FALSE)","v":6.4825851450258529E-2},null,"n/a",null,{"$f":"'TAB roll forward'!M503","v":20.454585304778963},{"$f":"IF(OR($N14<0,AND($N14>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E14,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E14,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E14,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":"n/a"}]
[11,15,null,null,{"$f":"'RFM input'!F15","v":"Asset Class 9"},null,{"$f":"Asset9","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A15,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M504","v":0},{"$f":"IF(OR($N15<0,AND($N15>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E15,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E15,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E15,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[12,16,null,null,{"$f":"'RFM input'!F16","v":"Asset Class 10"},null,{"$f":"Asset10","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A16,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M505","v":0},{"$f":"IF(OR($N16<0,AND($N16>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E16,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E16,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E16,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[13,17,null,null,{"$f":"'RFM input'!F17","v":"Asset Class 11"},null,{"$f":"Asset11","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A17,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M506","v":0},{"$f":"IF(OR($N17<0,AND($N17>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E17,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E17,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E17,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[14,18,null,null,{"$f":"'RFM input'!F18","v":"Asset Class 12"},null,{"$f":"Asset12","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A18,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M507","v":0},{"$f":"IF(OR($N18<0,AND($N18>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E18,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E18,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E18,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[15,19,null,null,{"$f":"'RFM input'!F19","v":"Asset Class 13"},null,{"$f":"Asset13","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A19,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M508","v":0},{"$f":"IF(OR($N19<0,AND($N19>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E19,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E19,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E19,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[16,20,null,null,{"$f":"'RFM input'!F20","v":"Asset Class 14"},null,{"$f":"Asset14","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A20,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M509","v":0},{"$f":"IF(OR($N20<0,AND($N20>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E20,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E20,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E20,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[17,21,null,null,{"$f":"'RFM input'!F21","v":"Asset Class 15"},null,{"$f":"Asset15","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A21,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M510","v":0},{"$f":"IF(OR($N21<0,AND($N21>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E21,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E21,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E21,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[18,22,null,null,{"$f":"'RFM input'!F22","v":"Asset Class 16"},null,{"$f":"Asset16","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A22,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M511","v":0},{"$f":"IF(OR($N22<0,AND($N22>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E22,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E22,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E22,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[19,23,null,null,{"$f":"'RFM input'!F23","v":"Asset Class 17"},null,{"$f":"Asset17","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A23,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M512","v":0},{"$f":"IF(OR($N23<0,AND($N23>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E23,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E23,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E23,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[20,24,null,null,{"$f":"'RFM input'!F24","v":"Asset Class 18"},null,{"$f":"Asset18","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A24,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M513","v":0},{"$f":"IF(OR($N24<0,AND($N24>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E24,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E24,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E24,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[21,25,null,null,{"$f":"'RFM input'!F25","v":"Asset Class 19"},null,{"$f":"Asset19","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A25,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M514","v":0},{"$f":"IF(OR($N25<0,AND($N25>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E25,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E25,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E25,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[22,26,null,null,{"$f":"'RFM input'!F26","v":"Asset Class 20"},null,{"$f":"Asset20","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A26,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M515","v":0},{"$f":"IF(OR($N26<0,AND($N26>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E26,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E26,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E26,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[23,27,null,null,{"$f":"'RFM input'!F27","v":"Asset Class 21"},null,{"$f":"Asset21","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A27,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M516","v":0},{"$f":"IF(OR($N27<0,AND($N27>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E27,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E27,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E27,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[24,28,null,null,{"$f":"'RFM input'!F28","v":"Asset Class 22"},null,{"$f":"Asset22","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A28,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M517","v":0},{"$f":"IF(OR($N28<0,AND($N28>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E28,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E28,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E28,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[25,29,null,null,{"$f":"'RFM input'!F29","v":"Asset Class 23"},null,{"$f":"Asset23","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A29,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M518","v":0},{"$f":"IF(OR($N29<0,AND($N29>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E29,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E29,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E29,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[26,30,null,null,{"$f":"'RFM input'!F30","v":"Asset Class 24"},null,{"$f":"Asset24","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A30,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M519","v":0},{"$f":"IF(OR($N30<0,AND($N30>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E30,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E30,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E30,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[27,31,null,null,{"$f":"'RFM input'!F31","v":"Asset Class 25"},null,{"$f":"Asset25","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A31,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M520","v":0},{"$f":"IF(OR($N31<0,AND($N31>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E31,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E31,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E31,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[28,32,null,null,{"$f":"'RFM input'!F32","v":"Asset Class 26"},null,{"$f":"Asset26","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A32,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M521","v":0},{"$f":"IF(OR($N32<0,AND($N32>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E32,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E32,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E32,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[29,33,null,null,{"$f":"'RFM input'!F33","v":"Asset Class 27"},null,{"$f":"Asset27","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A33,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M522","v":0},{"$f":"IF(OR($N33<0,AND($N33>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E33,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E33,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E33,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[30,34,null,null,{"$f":"'RFM input'!F34","v":"Asset Class 28"},null,{"$f":"Asset28","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A34,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M523","v":0},{"$f":"IF(OR($N34<0,AND($N34>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E34,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E34,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E34,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[31,35,null,null,{"$f":"'RFM input'!F35","v":"Asset Class 29"},null,{"$f":"Asset29","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A35,FALSE)","v":0},null,"n/a",null,{"$f":"'TAB roll forward'!M524","v":0},{"$f":"IF(OR($N35<0,AND($N35>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E35,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E35,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E35,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":0}]
[32,36,null,null,{"$f":"'RFM input'!F36","v":"Asset Class 30"},null,{"$f":"Asset30","v":"Equity raising costs"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,ROUNDUP('RFM input'!$W$7,0)),'Total RAB roll forward'!$I$328:$Q$359,A36,FALSE)","v":5.9923238536340193},null,"n/a",null,{"$f":"'TAB roll forward'!M525","v":1.1347599836568976},{"$f":"IF(OR($N36<0,AND($N36>0,(\nINDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E36,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0)))=0)),MIN(INDEX('RFM input'!$U$7:$U$36,MATCH($E36,$E$7:$E$36,0),1),'RFM input'!$W$7),\n(INDEX('TAB remaining lives'!$A$6:$W$1627,MATCH($E36,'TAB remaining lives'!$A$6:$A$1627,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(VALUE(LEFT($Q$7,4)),'TAB remaining lives'!$A$6:$W$6,0))))","v":2.8696803816135801}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J36)","v":1524.3631252777857},{"$f":"SUM(K7:K36)","v":0},null,null,{"$f":"SUM(N7:N36)","v":1276.5223339752201}]